| DEI Shares Outstanding |
0.00 |
- |
23,099,173.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
- |
23,099,173.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
- |
-2.60 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-100.00% |
0.00% |
| EBITDA Growth |
0.00% |
-416.30% |
-25.25% |
| EBIT Growth |
0.00% |
-372.55% |
-33.35% |
| NOPAT Growth |
0.00% |
-325.98% |
-33.73% |
| Net Income Growth |
0.00% |
-285.99% |
-41.93% |
| EPS Growth |
0.00% |
-2,825.00% |
0.46% |
| Operating Cash Flow Growth |
0.00% |
-269.75% |
-68.40% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-78.10% |
| Invested Capital Growth |
0.00% |
-1,222.92% |
71.51% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-4.63% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-0.11% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-0.10% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-1.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-5.41% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
-6.26% |
| Invested Capital Q/Q Growth |
0.00% |
-81.75% |
1.55% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
100.00% |
0.00% |
0.00% |
| EBITDA Margin |
32.19% |
0.00% |
0.00% |
| Operating Margin |
32.15% |
0.00% |
0.00% |
| EBIT Margin |
37.54% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
45.44% |
0.00% |
0.00% |
| Tax Burden Percent |
98.06% |
100.00% |
100.00% |
| Interest Burden Percent |
123.43% |
82.59% |
87.91% |
| Effective Tax Rate |
1.94% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
18.22% |
-26.19% |
-26.13% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
14.40% |
0.00% |
0.00% |
| Return on Assets (ROA) |
17.43% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
-9.93% |
-10.56% |
-26.13% |
| Return on Equity Simple (ROE_SIMPLE) |
-33.44% |
-21.34% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
16 |
-36 |
-48 |
| NOPAT Margin |
31.53% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
5.56% |
-4.02% |
-5.28% |
| Return On Investment Capital (ROIC_SIMPLE) |
-23.21% |
-17.99% |
-18.25% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
12.64% |
0.00% |
0.00% |
| R&D to Revenue |
55.21% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
67.85% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
19 |
-51 |
-68 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
16 |
-51 |
-69 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.91 |
1.01 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
1.91 |
1.01 |
| Price to Revenue (P/Rev) |
2.20 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
34.97 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
2.86% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
3.55 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
11.02 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
9.45 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
11.25 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
9.17 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-1.00 |
-1.02 |
-1.02 |
| Leverage Ratio |
1.05 |
1.06 |
1.07 |
| Compound Leverage Factor |
1.29 |
0.88 |
0.94 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
154.49% |
0.00% |
0.00% |
| Common Equity to Total Capital |
-54.49% |
100.00% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
12.75 |
14.87 |
9.53 |
| Noncontrolling Interest Sharing Ratio |
154.49% |
59.68% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
23.29 |
20.69 |
27.50 |
| Quick Ratio |
22.83 |
20.53 |
26.98 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-29 |
-52 |
| Operating Cash Flow to CapEx |
4,673.67% |
-6,648.79% |
-23,944.59% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
93.02 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
91.03 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.38 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
73.75 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
-0.51 |
-6.69 |
-1.91 |
| Invested Capital Turnover |
-98.81 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-6.19 |
4.79 |
| Enterprise Value (EV) |
177 |
173 |
1.13 |
| Market Capitalization |
110 |
378 |
264 |
| Book Value per Share |
($29.42) |
$7.68 |
$11.30 |
| Tangible Book Value per Share |
($29.42) |
$7.68 |
$11.30 |
| Total Capital |
125 |
198 |
261 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
-125 |
-205 |
-263 |
| Capital Expenditures (CapEx) |
0.41 |
0.49 |
0.23 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-2.97 |
-8.35 |
-4.72 |
| Debt-free Net Working Capital (DFNWC) |
122 |
196 |
258 |
| Net Working Capital (NWC) |
122 |
196 |
258 |
| Net Nonoperating Expense (NNE) |
-6.96 |
6.63 |
12 |
| Net Nonoperating Obligations (NNO) |
-125 |
-205 |
-263 |
| Total Depreciation and Amortization (D&A) |
-2.68 |
0.26 |
-0.47 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-5.94% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
244.44% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
244.44% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($2.18) |
($2.17) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
19.35M |
27.70M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($2.18) |
($2.17) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
19.35M |
27.70M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
25.87M |
37.34M |
| Normalized Net Operating Profit after Tax (NOPAT) |
16 |
-36 |
-48 |
| Normalized NOPAT Margin |
31.53% |
0.00% |
0.00% |
| Pre Tax Income Margin |
46.34% |
0.00% |
0.00% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
90.25 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
75.79 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
88.26 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
73.80 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
1.63% |
0.00% |
-0.43% |