| DEI Shares Outstanding |
|
0.00 |
0.00 |
11,309,412.00 |
18,740,006.00 |
3,212,233.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
47,123.00 |
78,083.00 |
3,212,233.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-375.11 |
-301.41 |
-4.84 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-206.42% |
14.34% |
-29.63% |
32.40% |
| EBIT Growth |
|
0.00% |
-187.87% |
15.37% |
-30.04% |
31.26% |
| NOPAT Growth |
|
0.00% |
-191.94% |
15.37% |
-30.04% |
31.26% |
| Net Income Growth |
|
0.00% |
-188.29% |
14.65% |
-33.14% |
33.95% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-33.14% |
96.73% |
| Operating Cash Flow Growth |
|
0.00% |
-53.17% |
-52.24% |
5.34% |
-22.73% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
37.36% |
25.80% |
-78.07% |
| Invested Capital Growth |
|
0.00% |
578.33% |
-19.15% |
-210.44% |
105.31% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-12.63% |
-11.23% |
3.70% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-11.66% |
-11.36% |
3.63% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-11.66% |
-11.36% |
3.63% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-12.41% |
-10.99% |
4.91% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-12.41% |
-10.99% |
-10.15% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
2.55% |
9.86% |
-8.96% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
27.69% |
-21.25% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.67% |
-522.98% |
-89.58% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.15% |
101.00% |
103.41% |
99.37% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-555.82% |
-187.12% |
-142.98% |
1,575.61% |
-5,305.02% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-723.70% |
-287.63% |
0.00% |
-7,242.63% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-555.82% |
-187.12% |
-142.98% |
1,575.61% |
-5,305.02% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-555.82% |
-99.36% |
-455.34% |
342.60% |
-208.51% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.96 |
-14 |
-12 |
-16 |
-11 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-344.66% |
-72.91% |
-64.62% |
581.04% |
-213.92% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
412.20% |
-88.18% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-7.18 |
-21 |
-18 |
-23 |
-16 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-6.52 |
-20 |
-17 |
-22 |
-15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.91 |
0.00 |
2.12 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
2.91 |
0.00 |
2.12 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
3.09 |
0.00 |
41.26 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.43 |
0.00 |
1.29 |
-0.44 |
0.67 |
| Long-Term Debt to Equity |
|
0.04 |
0.00 |
0.01 |
0.00 |
0.33 |
| Financial Leverage |
|
-0.50 |
-0.77 |
-0.68 |
-0.88 |
-7.33 |
| Leverage Ratio |
|
4.48 |
1.30 |
1.39 |
-4.99 |
31.32 |
| Compound Leverage Factor |
|
4.48 |
1.30 |
1.40 |
-5.16 |
31.12 |
| Debt to Total Capital |
|
29.96% |
0.18% |
56.40% |
-77.73% |
39.97% |
| Short-Term Debt to Total Capital |
|
27.11% |
0.00% |
56.16% |
-77.62% |
20.35% |
| Long-Term Debt to Total Capital |
|
2.85% |
0.18% |
0.24% |
-0.11% |
19.62% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
70.04% |
99.82% |
43.60% |
177.73% |
60.03% |
| Debt to EBITDA |
|
-0.08 |
0.00 |
-0.29 |
-0.14 |
-0.33 |
| Net Debt to EBITDA |
|
0.10 |
0.82 |
0.02 |
-0.13 |
0.48 |
| Long-Term Debt to EBITDA |
|
-0.01 |
0.00 |
0.00 |
0.00 |
-0.16 |
| Debt to NOPAT |
|
-0.11 |
0.00 |
-0.41 |
-0.19 |
-0.45 |
| Net Debt to NOPAT |
|
0.13 |
1.14 |
0.03 |
-0.19 |
0.66 |
| Long-Term Debt to NOPAT |
|
-0.01 |
0.00 |
0.00 |
0.00 |
-0.22 |
| Altman Z-Score |
|
0.00 |
0.00 |
-12.59 |
-61.68 |
-11.79 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.53 |
16.05 |
1.12 |
0.06 |
2.55 |
| Quick Ratio |
|
0.36 |
14.02 |
0.76 |
0.01 |
2.46 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-18 |
-11 |
-8.47 |
-15 |
| Operating Cash Flow to CapEx |
|
-1,693.89% |
-1,280.51% |
-10,352.50% |
-6,708.97% |
-8,711.70% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.65 |
4.39 |
3.55 |
-3.92 |
0.21 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
3.74 |
-0.84 |
-7.46 |
4.13 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
11 |
10 |
8.59 |
| Market Capitalization |
|
0.00 |
0.00 |
11 |
7.17 |
16 |
| Book Value per Share |
|
$0.00 |
$2.81 |
$0.34 |
($0.37) |
$2.32 |
| Tangible Book Value per Share |
|
$0.00 |
$2.81 |
$0.34 |
($0.37) |
$2.32 |
| Total Capital |
|
1.85 |
21 |
8.90 |
-3.86 |
12 |
| Total Debt |
|
0.55 |
0.04 |
5.02 |
3.00 |
4.96 |
| Total Long-Term Debt |
|
0.05 |
0.04 |
0.02 |
0.00 |
2.44 |
| Net Debt |
|
-0.65 |
-16 |
-0.33 |
2.95 |
-7.25 |
| Capital Expenditures (CapEx) |
|
0.40 |
0.81 |
0.15 |
0.22 |
0.21 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.27 |
1.21 |
0.50 |
-6.70 |
-2.00 |
| Debt-free Net Working Capital (DFNWC) |
|
-1.07 |
18 |
5.86 |
-6.65 |
10 |
| Net Working Capital (NWC) |
|
-1.57 |
18 |
0.86 |
-9.65 |
7.69 |
| Net Nonoperating Expense (NNE) |
|
2.23 |
6.23 |
5.43 |
7.60 |
4.59 |
| Net Nonoperating Obligations (NNO) |
|
-0.65 |
-16 |
-0.33 |
2.95 |
-7.25 |
| Total Depreciation and Amortization (D&A) |
|
0.67 |
0.71 |
0.39 |
0.58 |
0.65 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($669.60) |
($374.40) |
($312.00) |
($10.20) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
47.12K |
47.12K |
75.44K |
1.52M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($669.60) |
$0.00 |
($312.00) |
($10.20) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
47.12K |
47.12K |
75.44K |
1.52M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($669.60) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
30.89K |
47.12K |
417.54K |
3.77M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.96 |
-14 |
-12 |
-16 |
-11 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
-0.49% |
0.00% |
0.00% |