| DEI Shares Outstanding |
25,832,963.00 |
13,241,508.00 |
46,527,999.00 |
76,611,444.00 |
| DEI Adjusted Shares Outstanding |
25,832,963.00 |
13,241,508.00 |
46,527,999.00 |
76,611,444.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
-0.04 |
-1.16 |
-0.85 |
-0.24 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
-12.81% |
-18.57% |
| EBITDA Growth |
0.00% |
-124.90% |
-286.89% |
54.19% |
| EBIT Growth |
0.00% |
-243.57% |
-174.10% |
51.81% |
| NOPAT Growth |
0.00% |
-64.33% |
-311.93% |
71.01% |
| Net Income Growth |
0.00% |
-1,196.61% |
-169.30% |
52.34% |
| EPS Growth |
0.00% |
-462.50% |
-128.89% |
70.87% |
| Operating Cash Flow Growth |
0.00% |
-1,920.11% |
122.57% |
127.93% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-98.27% |
-1,207.81% |
| Invested Capital Growth |
0.00% |
-130.03% |
-39.25% |
52.06% |
| Revenue Q/Q Growth |
0.00% |
318.13% |
3,244.26% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
-96.45% |
-128.36% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
-200.11% |
-147.16% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
-43.54% |
-24.36% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
-825.00% |
-4,041.11% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
-421.88% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-37.99% |
350.08% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
-95.83% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
-183.85% |
-67.60% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
0.00% |
32.59% |
31.42% |
40.77% |
| EBITDA Margin |
0.00% |
-17.08% |
-75.78% |
-42.63% |
| Operating Margin |
0.00% |
-12.48% |
-58.95% |
-20.99% |
| EBIT Margin |
0.00% |
-26.09% |
-82.02% |
-48.54% |
| Profit (Net Income) Margin |
0.00% |
-27.07% |
-83.61% |
-48.93% |
| Tax Burden Percent |
100.00% |
103.77% |
101.51% |
100.81% |
| Interest Burden Percent |
27.50% |
100.00% |
100.43% |
100.00% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-6.64% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
74.05% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-10.91% |
0.00% |
0.00% |
| Return on Equity (ROE) |
-0.56% |
-17.55% |
99.63% |
160.17% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
-7.92% |
-30.94% |
-16.78% |
| Return on Assets (ROA) |
0.00% |
-8.22% |
-31.54% |
-16.92% |
| Return on Common Equity (ROCE) |
0.02% |
7.61% |
164.57% |
496.74% |
| Return on Equity Simple (ROE_SIMPLE) |
13.10% |
22.97% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-2.83 |
-4.65 |
-19 |
-5.56 |
| NOPAT Margin |
0.00% |
-8.74% |
-41.27% |
-14.69% |
| Net Nonoperating Expense Percent (NNEP) |
633.21% |
-80.69% |
-59.68% |
-25.70% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
52.67% |
96.51% |
-15.81% |
| Cost of Revenue to Revenue |
0.00% |
67.41% |
68.58% |
59.23% |
| SG&A Expenses to Revenue |
0.00% |
45.07% |
90.73% |
61.76% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
45.07% |
90.73% |
61.76% |
| Earnings before Interest and Taxes (EBIT) |
-4.04 |
-14 |
-38 |
-18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-4.04 |
-9.10 |
-35 |
-16 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
1.80 |
2.20 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
2.38 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
1.42 |
1.29 |
| 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 |
19.13 |
6.21 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
14.89 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
-0.84 |
-0.52 |
0.88 |
| Long-Term Debt to Equity |
0.00 |
-0.07 |
0.00 |
0.25 |
| Financial Leverage |
0.00 |
-0.15 |
0.85 |
4.36 |
| Leverage Ratio |
1.04 |
2.14 |
-3.16 |
-9.47 |
| Compound Leverage Factor |
0.29 |
2.14 |
-3.17 |
-9.47 |
| Debt to Total Capital |
0.00% |
-516.00% |
-110.29% |
46.92% |
| Short-Term Debt to Total Capital |
0.00% |
-473.32% |
-110.29% |
33.83% |
| Long-Term Debt to Total Capital |
0.00% |
-42.68% |
0.00% |
13.09% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
104.23% |
-452.34% |
-122.04% |
69.21% |
| Common Equity to Total Capital |
-4.23% |
1,068.34% |
332.33% |
-16.13% |
| Debt to EBITDA |
0.00 |
-3.33 |
-0.62 |
-1.02 |
| Net Debt to EBITDA |
0.00 |
2.63 |
1.19 |
3.65 |
| Long-Term Debt to EBITDA |
0.00 |
-0.28 |
0.00 |
-0.29 |
| Debt to NOPAT |
0.00 |
-6.52 |
-1.14 |
-2.97 |
| Net Debt to NOPAT |
0.00 |
5.14 |
2.19 |
10.58 |
| Long-Term Debt to NOPAT |
0.00 |
-0.54 |
0.00 |
-0.83 |
| Altman Z-Score |
18.00 |
0.00 |
-2.84 |
-1.40 |
| Noncontrolling Interest Sharing Ratio |
103.24% |
143.37% |
-65.18% |
-210.13% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.13 |
0.59 |
0.60 |
1.12 |
| Quick Ratio |
0.10 |
0.34 |
0.46 |
0.86 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
256 |
4.44 |
-49 |
| Operating Cash Flow to CapEx |
0.00% |
-5,990.55% |
598.30% |
1,643.68% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.30 |
0.38 |
0.35 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
7.48 |
15.28 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
44.82 |
36.12 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.58 |
0.38 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
48.79 |
23.88 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
626.52 |
970.80 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
-577.73 |
-946.92 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
200 |
-60 |
-84 |
-40 |
| Invested Capital Turnover |
0.00 |
0.76 |
-0.65 |
-0.61 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-260 |
-24 |
44 |
| Enterprise Value (EV) |
476 |
0.00 |
66 |
49 |
| Market Capitalization |
268 |
0.00 |
84 |
83 |
| Book Value per Share |
($0.33) |
($4.74) |
($1.42) |
($0.12) |
| Tangible Book Value per Share |
($0.33) |
($7.47) |
($1.75) |
($0.37) |
| Total Capital |
200 |
-5.87 |
-20 |
35 |
| Total Debt |
0.00 |
30 |
22 |
16 |
| Total Long-Term Debt |
0.00 |
2.51 |
0.00 |
4.60 |
| Net Debt |
-0.27 |
-24 |
-42 |
-59 |
| Capital Expenditures (CapEx) |
0.00 |
0.26 |
0.58 |
0.48 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-2.76 |
-97 |
-100 |
-53 |
| Debt-free Net Working Capital (DFNWC) |
-2.49 |
-43 |
-36 |
23 |
| Net Working Capital (NWC) |
-2.49 |
-71 |
-58 |
11 |
| Net Nonoperating Expense (NNE) |
-1.72 |
9.77 |
20 |
13 |
| Net Nonoperating Obligations (NNO) |
-0.27 |
-24 |
-42 |
-59 |
| Total Depreciation and Amortization (D&A) |
0.00 |
4.80 |
2.90 |
2.23 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-182.03% |
-214.99% |
-139.18% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-80.17% |
-77.46% |
59.90% |
| Net Working Capital to Revenue |
0.00% |
-132.38% |
-124.63% |
28.46% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
($0.08) |
$0.40 |
($1.03) |
($0.30) |
| Adjusted Weighted Average Basic Shares Outstanding |
25.83M |
15.86M |
38.16M |
61.47M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.40 |
($1.03) |
($0.30) |
| Adjusted Weighted Average Diluted Shares Outstanding |
15.42M |
15.86M |
38.16M |
61.47M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
15.42M |
10.58M |
0.00 |
76.61M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-2.83 |
-4.65 |
-19 |
-5.56 |
| Normalized NOPAT Margin |
0.00% |
-8.74% |
-41.27% |
-14.69% |
| Pre Tax Income Margin |
0.00% |
-26.09% |
-82.37% |
-48.54% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |