| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
3,855.20% |
27.57% |
| EBITDA Growth |
0.00% |
2,926.32% |
-87.83% |
| EBIT Growth |
0.00% |
2,714.24% |
-100.91% |
| NOPAT Growth |
0.00% |
2,516.98% |
-102.61% |
| Net Income Growth |
0.00% |
2,507.35% |
-118.02% |
| EPS Growth |
0.00% |
2,461.11% |
-117.35% |
| Operating Cash Flow Growth |
0.00% |
2,437.91% |
-156.12% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-167.93% |
| Invested Capital Growth |
0.00% |
0.00% |
169.02% |
| 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 |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
55.47% |
42.45% |
4.05% |
| Operating Margin |
55.47% |
39.61% |
-0.99% |
| EBIT Margin |
55.47% |
39.47% |
-0.28% |
| Profit (Net Income) Margin |
51.20% |
33.75% |
-4.77% |
| Tax Burden Percent |
92.29% |
85.51% |
258.06% |
| Interest Burden Percent |
100.00% |
99.99% |
659.55% |
| Effective Tax Rate |
7.71% |
14.49% |
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) |
0.00% |
95.98% |
-4.60% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
-250.74% |
| Operating Return on Assets (OROA) |
0.00% |
48.19% |
-0.17% |
| Return on Assets (ROA) |
0.00% |
41.20% |
-2.84% |
| Return on Common Equity (ROCE) |
0.00% |
95.98% |
-4.60% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.03 |
0.86 |
-0.02 |
| NOPAT Margin |
51.20% |
33.87% |
-0.69% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-0.44% |
-3.83% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
96.34% |
-0.39% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
44.53% |
60.39% |
100.99% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
44.53% |
60.39% |
100.99% |
| Earnings before Interest and Taxes (EBIT) |
0.04 |
1.00 |
-0.01 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
0.04 |
1.07 |
0.13 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
49.56 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
49.56 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
89.15 |
| 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 |
738.69 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
87.47 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
2,160.35 |
| 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 |
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 |
0.00 |
-1.62 |
-1.03 |
| Leverage Ratio |
0.00 |
2.33 |
1.62 |
| Compound Leverage Factor |
0.00 |
2.33 |
10.68 |
| 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 |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
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 |
0.00 |
0.00 |
59.35 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.50 |
4.37 |
| Quick Ratio |
0.00 |
1.49 |
4.14 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
1.41 |
-0.96 |
| Operating Cash Flow to CapEx |
0.00% |
2,157.64% |
-132.55% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
373.60 |
-18.94 |
| Operating Cash Flow to Interest Expense |
0.00 |
430.47 |
-18.03 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
410.52 |
-31.63 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
1.22 |
0.60 |
| Accounts Receivable Turnover |
0.00 |
7.98 |
11.60 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
26.49 |
8.55 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
45.76 |
31.47 |
| 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 |
45.76 |
31.47 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
-0.55 |
0.38 |
| Invested Capital Turnover |
0.00 |
-9.14 |
-37.63 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-0.55 |
0.93 |
| Enterprise Value (EV) |
0.00 |
0.00 |
282 |
| Market Capitalization |
0.00 |
0.00 |
287 |
| Book Value per Share |
$0.00 |
$0.05 |
$0.30 |
| Tangible Book Value per Share |
$0.00 |
$0.05 |
$0.30 |
| Total Capital |
0.00 |
0.89 |
5.80 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-1.44 |
-5.43 |
| Capital Expenditures (CapEx) |
0.00 |
0.08 |
0.69 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-0.85 |
-0.82 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.59 |
4.61 |
| Net Working Capital (NWC) |
0.00 |
0.59 |
4.61 |
| Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.13 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-1.44 |
-5.42 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.08 |
0.14 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-33.59% |
-25.38% |
| Debt-free Net Working Capital to Revenue |
0.00% |
23.46% |
143.04% |
| Net Working Capital to Revenue |
0.00% |
23.46% |
143.04% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.01) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
19.13M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.01) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
19.13M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
20.11M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.03 |
0.86 |
-0.02 |
| Normalized NOPAT Margin |
51.20% |
33.87% |
-0.69% |
| Pre Tax Income Margin |
55.47% |
39.47% |
-1.85% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
264.46 |
-0.18 |
| NOPAT to Interest Expense |
0.00 |
226.96 |
-0.44 |
| EBIT Less CapEx to Interest Expense |
0.00 |
244.51 |
-13.78 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
207.01 |
-14.04 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |