| DEI Shares Outstanding |
0.00 |
0.00 |
13,950,773.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
13,950,773.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.16 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
198.70% |
-43.17% |
| EBITDA Growth |
0.00% |
66.36% |
97.55% |
| EBIT Growth |
0.00% |
58.40% |
56.98% |
| NOPAT Growth |
0.00% |
57.49% |
55.32% |
| Net Income Growth |
0.00% |
55.30% |
57.01% |
| EPS Growth |
0.00% |
82.42% |
70.13% |
| Operating Cash Flow Growth |
0.00% |
62.89% |
183.22% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-9.53% |
| Invested Capital Growth |
0.00% |
0.00% |
159.42% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
1.98% |
3.41% |
10.21% |
| EBITDA Margin |
-48.92% |
-5.51% |
-0.24% |
| Operating Margin |
-50.57% |
-7.20% |
-5.66% |
| EBIT Margin |
-50.98% |
-7.10% |
-5.37% |
| Profit (Net Income) Margin |
-47.45% |
-7.10% |
-5.37% |
| Tax Burden Percent |
93.09% |
100.12% |
99.98% |
| Interest Burden Percent |
99.98% |
99.90% |
99.99% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-153.87% |
-19.13% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-322.93% |
-36.35% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-191.84% |
-23.79% |
| Return on Equity (ROE) |
0.00% |
-345.71% |
-42.91% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-353.87% |
-107.84% |
| Operating Return on Assets (OROA) |
0.00% |
-75.48% |
-20.34% |
| Return on Assets (ROA) |
0.00% |
-75.50% |
-20.34% |
| Return on Common Equity (ROCE) |
0.00% |
-346.88% |
-43.00% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-8.49 |
-3.61 |
-1.61 |
| NOPAT Margin |
-35.40% |
-5.04% |
-3.96% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
169.05% |
17.22% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-67.86% |
-12.57% |
| Cost of Revenue to Revenue |
98.02% |
96.59% |
89.79% |
| SG&A Expenses to Revenue |
51.05% |
9.33% |
9.57% |
| R&D to Revenue |
1.50% |
1.28% |
6.30% |
| Operating Expenses to Revenue |
52.55% |
10.61% |
15.87% |
| Earnings before Interest and Taxes (EBIT) |
-12 |
-5.08 |
-2.19 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-12 |
-3.95 |
-0.10 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
1.01 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.18 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
1.01 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.30 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
6.22 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.81 |
0.77 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
0.59 |
0.65 |
| Leverage Ratio |
0.00 |
2.29 |
2.11 |
| Compound Leverage Factor |
0.00 |
2.29 |
2.11 |
| Debt to Total Capital |
0.00% |
44.66% |
43.50% |
| Short-Term Debt to Total Capital |
0.00% |
44.66% |
43.50% |
| 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 |
0.00% |
-0.19% |
-0.09% |
| Common Equity to Total Capital |
0.00% |
55.52% |
56.59% |
| Debt to EBITDA |
0.00 |
-0.60 |
-57.68 |
| Net Debt to EBITDA |
0.00 |
-0.44 |
-51.39 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
-0.66 |
-3.46 |
| Net Debt to NOPAT |
0.00 |
-0.49 |
-3.08 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
0.00 |
-1.92 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
-0.34% |
-0.21% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.81 |
0.44 |
| Quick Ratio |
0.00 |
0.55 |
0.18 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-8.30 |
-9.09 |
| Operating Cash Flow to CapEx |
-93,169.53% |
-29,212.45% |
209,783.23% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
10.63 |
3.79 |
| Accounts Receivable Turnover |
0.00 |
52.12 |
35.07 |
| Inventory Turnover |
0.00 |
334.80 |
224.17 |
| Fixed Asset Turnover |
0.00 |
2,801.91 |
1,687.03 |
| Accounts Payable Turnover |
0.00 |
71.48 |
36.28 |
| Days Sales Outstanding (DSO) |
0.00 |
7.00 |
10.41 |
| Days Inventory Outstanding (DIO) |
0.00 |
1.09 |
1.63 |
| Days Payable Outstanding (DPO) |
0.00 |
5.11 |
10.06 |
| Cash Conversion Cycle (CCC) |
0.00 |
2.99 |
1.98 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
4.69 |
12 |
| Invested Capital Turnover |
0.00 |
30.54 |
4.83 |
| Increase / (Decrease) in Invested Capital |
0.00 |
4.69 |
7.48 |
| Enterprise Value (EV) |
0.00 |
0.00 |
12 |
| Market Capitalization |
0.00 |
0.00 |
7.33 |
| Book Value per Share |
$0.00 |
$0.45 |
$0.75 |
| Tangible Book Value per Share |
$0.00 |
($0.08) |
($0.41) |
| Total Capital |
0.00 |
5.32 |
13 |
| Total Debt |
0.00 |
2.37 |
5.58 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
1.75 |
4.97 |
| Capital Expenditures (CapEx) |
0.01 |
0.01 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
1.05 |
0.77 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
1.67 |
1.38 |
| Net Working Capital (NWC) |
0.00 |
-0.70 |
-4.20 |
| Net Nonoperating Expense (NNE) |
2.89 |
1.48 |
0.57 |
| Net Nonoperating Obligations (NNO) |
0.00 |
1.75 |
4.92 |
| Total Depreciation and Amortization (D&A) |
0.49 |
1.14 |
2.09 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
1.46% |
1.89% |
| Debt-free Net Working Capital to Revenue |
0.00% |
2.33% |
3.38% |
| Net Working Capital to Revenue |
0.00% |
-0.98% |
-10.33% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.23) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
9.64M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.23) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
9.64M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
13.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-8.49 |
-3.61 |
-1.61 |
| Normalized NOPAT Margin |
-35.40% |
-5.04% |
-3.96% |
| Pre Tax Income Margin |
-50.97% |
-7.09% |
-5.37% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |