| DEI Shares Outstanding |
8,941,000.00 |
8,941,000.00 |
2,355,249.00 |
2,355,249.00 |
| DEI Adjusted Shares Outstanding |
8,941,000.00 |
8,941,000.00 |
2,355,249.00 |
2,355,249.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.04 |
-1.42 |
-8.98 |
-10.51 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
-10,702.38% |
-69.72% |
-14.34% |
| EBIT Growth |
0.00% |
-10,702.38% |
-69.72% |
-14.34% |
| NOPAT Growth |
0.00% |
-6,043.34% |
-69.72% |
-14.34% |
| Net Income Growth |
0.00% |
-3,434.26% |
-66.56% |
-17.08% |
| EPS Growth |
0.00% |
-258.33% |
-63.16% |
-9.68% |
| Operating Cash Flow Growth |
0.00% |
100.00% |
0.00% |
-4,446.59% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-741.61% |
82.68% |
| Invested Capital Growth |
0.00% |
-1,343.16% |
7,231.20% |
-10.41% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
-1,236.34% |
18.54% |
7.68% |
| EBIT Q/Q Growth |
0.00% |
-1,236.34% |
18.54% |
7.68% |
| NOPAT Q/Q Growth |
0.00% |
-835.44% |
18.54% |
7.68% |
| Net Income Q/Q Growth |
0.00% |
-818.67% |
25.58% |
6.83% |
| EPS Q/Q Growth |
0.00% |
-167.86% |
44.64% |
10.53% |
| Operating Cash Flow Q/Q Growth |
0.00% |
100.00% |
-66.97% |
-4,446.59% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
-246.16% |
79.15% |
| Invested Capital Q/Q Growth |
0.00% |
36.91% |
0.00% |
23.60% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
100.00% |
104.75% |
102.80% |
104.46% |
| Interest Burden Percent |
-339.38% |
100.00% |
100.00% |
100.77% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
1.12% |
-18.30% |
-36.24% |
-54.42% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
-130.24% |
-23.80% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
0.01% |
0.22% |
-13.71% |
-54.42% |
| Return on Equity Simple (ROE_SIMPLE) |
110.22% |
638.84% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-0.14 |
-8.48 |
-14 |
-16 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
0.76% |
-6.04% |
-20.00% |
451.43% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
1,271.02% |
-28.84% |
-33.83% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
-0.11 |
-12 |
-21 |
-24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.11 |
-12 |
-21 |
-24 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
39.46 |
0.00 |
2.05 |
3.32 |
| Price to Tangible Book Value (P/TBV) |
39.46 |
0.00 |
2.05 |
3.32 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
35.80 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
2.79% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
236.86 |
0.00 |
1.97 |
3.32 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
778.73 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.02 |
0.08 |
0.08 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-1.00 |
-1.00 |
-0.58 |
0.04 |
| Leverage Ratio |
1.00 |
1.02 |
1.35 |
2.04 |
| Compound Leverage Factor |
-3.40 |
1.02 |
1.35 |
2.05 |
| Debt to Total Capital |
0.00% |
1.84% |
7.61% |
7.81% |
| Short-Term Debt to Total Capital |
0.00% |
1.84% |
7.61% |
7.81% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
99.49% |
100.93% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.51% |
-2.76% |
92.39% |
92.19% |
| Debt to EBITDA |
0.00 |
-0.11 |
-0.18 |
-0.16 |
| Net Debt to EBITDA |
0.00 |
5.88 |
-0.18 |
0.01 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
-0.16 |
-0.26 |
-0.23 |
| Net Debt to NOPAT |
0.00 |
8.40 |
-0.26 |
0.01 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
256.93 |
212.59 |
-0.28 |
-0.33 |
| Noncontrolling Interest Sharing Ratio |
99.51% |
101.18% |
62.17% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
11.85 |
0.03 |
0.34 |
0.56 |
| Quick Ratio |
9.08 |
0.02 |
0.00 |
0.08 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-7.73 |
-65 |
-11 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
-51.68 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
-25.19 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
-25.19 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.06 |
-0.70 |
50 |
45 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-0.76 |
51 |
-5.20 |
| Enterprise Value (EV) |
13 |
728 |
98 |
149 |
| Market Capitalization |
14 |
727 |
95 |
149 |
| Book Value per Share |
$0.04 |
($0.22) |
$19.59 |
$0.61 |
| Tangible Book Value per Share |
$0.04 |
($0.22) |
$19.59 |
$0.61 |
| Total Capital |
68 |
72 |
50 |
49 |
| Total Debt |
0.00 |
1.32 |
3.80 |
3.80 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
-68 |
-71 |
3.80 |
-0.12 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.06 |
-0.70 |
-18 |
-22 |
| Debt-free Net Working Capital (DFNWC) |
0.35 |
-0.67 |
-18 |
-18 |
| Net Working Capital (NWC) |
0.35 |
-1.99 |
-22 |
-22 |
| Net Nonoperating Expense (NNE) |
-0.52 |
4.21 |
6.75 |
8.30 |
| Net Nonoperating Obligations (NNO) |
-68 |
-71 |
3.80 |
-0.12 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.12 |
$0.27 |
($0.31) |
($0.34) |
| Adjusted Weighted Average Basic Shares Outstanding |
1.87M |
6.60M |
68.05M |
73.27M |
| Adjusted Diluted Earnings per Share |
$0.12 |
$0.27 |
($0.31) |
($0.34) |
| Adjusted Weighted Average Diluted Shares Outstanding |
1.34M |
6.60M |
68.05M |
73.27M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
4.70M |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.10 |
-7.11 |
-9.15 |
-11 |
| Normalized NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
-107.89 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
-75.52 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
-107.89 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
-75.52 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
-13.02% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
-13.02% |
0.00% |