| DEI Shares Outstanding |
0.00 |
0.00 |
14,250,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
14,250,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.20 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
59.01% |
-22.07% |
| EBITDA Growth |
0.00% |
73.82% |
-236.43% |
| EBIT Growth |
0.00% |
68.11% |
-181.96% |
| NOPAT Growth |
0.00% |
85.11% |
-709.78% |
| Net Income Growth |
0.00% |
51.72% |
-103.17% |
| EPS Growth |
0.00% |
52.88% |
-177.33% |
| Operating Cash Flow Growth |
0.00% |
-126.42% |
62.15% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
32.26% |
| Invested Capital Growth |
0.00% |
0.00% |
44.99% |
| 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 |
18.07% |
22.31% |
20.45% |
| EBITDA Margin |
-26.39% |
-4.35% |
-18.76% |
| Operating Margin |
-25.92% |
-2.43% |
-25.23% |
| EBIT Margin |
-28.73% |
-5.76% |
-20.85% |
| Profit (Net Income) Margin |
-38.04% |
-11.55% |
-30.11% |
| Tax Burden Percent |
108.39% |
100.23% |
100.00% |
| Interest Burden Percent |
122.14% |
200.01% |
144.45% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-6.13% |
-20.26% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-31.96% |
-34.14% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
117.04% |
1,197.19% |
| Return on Equity (ROE) |
0.00% |
110.91% |
1,176.93% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-206.13% |
-56.99% |
| Operating Return on Assets (OROA) |
0.00% |
-6.37% |
-15.55% |
| Return on Assets (ROA) |
0.00% |
-12.77% |
-22.46% |
| Return on Common Equity (ROCE) |
0.00% |
110.92% |
1,178.23% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-1.38 |
-0.21 |
-1.67 |
| NOPAT Margin |
-18.15% |
-1.70% |
-17.66% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
25.83% |
13.88% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-2.76% |
-15.99% |
| Cost of Revenue to Revenue |
81.93% |
77.69% |
79.55% |
| SG&A Expenses to Revenue |
15.72% |
8.55% |
15.51% |
| R&D to Revenue |
4.28% |
2.72% |
1.87% |
| Operating Expenses to Revenue |
43.99% |
24.74% |
45.67% |
| Earnings before Interest and Taxes (EBIT) |
-2.19 |
-0.70 |
-1.97 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-2.01 |
-0.53 |
-1.77 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
10.75 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
10.75 |
| Price to Revenue (P/Rev) |
1.33 |
0.83 |
2.32 |
| 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 |
2.88 |
3.04 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
1.60 |
3.14 |
| 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 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
-3.95 |
4.11 |
| Long-Term Debt to Equity |
0.00 |
-0.07 |
0.00 |
| Financial Leverage |
0.00 |
-3.66 |
-35.06 |
| Leverage Ratio |
0.00 |
-4.34 |
-52.40 |
| Compound Leverage Factor |
0.00 |
-8.68 |
-75.69 |
| Debt to Total Capital |
0.00% |
133.87% |
80.43% |
| Short-Term Debt to Total Capital |
0.00% |
131.55% |
80.43% |
| Long-Term Debt to Total Capital |
0.00% |
2.33% |
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% |
-33.88% |
19.57% |
| Debt to EBITDA |
0.00 |
-18.95 |
-4.73 |
| Net Debt to EBITDA |
0.00 |
-17.55 |
-4.35 |
| Long-Term Debt to EBITDA |
0.00 |
-0.33 |
0.00 |
| Debt to NOPAT |
0.00 |
-48.44 |
-5.03 |
| Net Debt to NOPAT |
0.00 |
-44.88 |
-4.62 |
| Long-Term Debt to NOPAT |
0.00 |
-0.84 |
0.00 |
| Altman Z-Score |
0.00 |
-0.53 |
-0.13 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
-0.01% |
-0.11% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.51 |
0.84 |
| Quick Ratio |
0.00 |
0.06 |
0.06 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-6.94 |
-4.70 |
| Operating Cash Flow to CapEx |
-51,489.52% |
-4,493.92% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-9.92 |
-5.36 |
| Operating Cash Flow to Interest Expense |
-1.65 |
-2.59 |
-0.78 |
| Operating Cash Flow Less CapEx to Interest Expense |
-1.65 |
-2.65 |
-0.78 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
1.11 |
0.75 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
6.86 |
5.26 |
| Fixed Asset Turnover |
0.00 |
3.06 |
2.45 |
| Accounts Payable Turnover |
0.00 |
4.17 |
3.33 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
53.18 |
69.36 |
| Days Payable Outstanding (DPO) |
0.00 |
87.45 |
109.61 |
| Cash Conversion Cycle (CCC) |
0.00 |
-34.28 |
-40.25 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
6.73 |
9.76 |
| Invested Capital Turnover |
0.00 |
3.61 |
1.15 |
| Increase / (Decrease) in Invested Capital |
0.00 |
6.73 |
3.03 |
| Enterprise Value (EV) |
0.00 |
19 |
30 |
| Market Capitalization |
10 |
10 |
22 |
| Book Value per Share |
$0.00 |
($0.21) |
$0.16 |
| Tangible Book Value per Share |
$0.00 |
($0.21) |
$0.16 |
| Total Capital |
0.00 |
7.46 |
10 |
| Total Debt |
0.00 |
9.99 |
8.40 |
| Total Long-Term Debt |
0.00 |
0.17 |
0.00 |
| Net Debt |
0.00 |
9.26 |
7.71 |
| Capital Expenditures (CapEx) |
0.00 |
0.04 |
-0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
2.67 |
5.80 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
3.40 |
6.48 |
| Net Working Capital (NWC) |
0.00 |
-6.41 |
-1.92 |
| Net Nonoperating Expense (NNE) |
1.52 |
1.20 |
1.18 |
| Net Nonoperating Obligations (NNO) |
0.00 |
9.26 |
7.71 |
| Total Depreciation and Amortization (D&A) |
0.18 |
0.17 |
0.20 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
21.99% |
61.29% |
| Debt-free Net Working Capital to Revenue |
0.00% |
28.04% |
68.54% |
| Net Working Capital to Revenue |
0.00% |
-52.85% |
-20.26% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.32) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
12.55M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.32) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
12.55M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
14.25M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-1.38 |
-0.21 |
-1.67 |
| Normalized NOPAT Margin |
-18.15% |
-1.70% |
-17.66% |
| Pre Tax Income Margin |
-35.09% |
-11.52% |
-30.11% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-4.52 |
-1.00 |
-2.25 |
| NOPAT to Interest Expense |
-2.85 |
-0.29 |
-1.91 |
| EBIT Less CapEx to Interest Expense |
-4.52 |
-1.06 |
-2.24 |
| NOPAT Less CapEx to Interest Expense |
-2.86 |
-0.35 |
-1.90 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |