| DEI Shares Outstanding |
0.00 |
0.00 |
34,659,125.00 |
51,456,077.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
34,659,125.00 |
51,456,077.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.26 |
-0.36 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
-291.74% |
44.74% |
-92.64% |
| EBIT Growth |
0.00% |
-260.98% |
42.96% |
-96.48% |
| NOPAT Growth |
0.00% |
-98.99% |
-54.54% |
-21.20% |
| Net Income Growth |
0.00% |
-221.91% |
32.30% |
-67.06% |
| EPS Growth |
0.00% |
-277.78% |
50.00% |
-23.53% |
| Operating Cash Flow Growth |
0.00% |
-57.43% |
-85.92% |
-37.75% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-1,861.59% |
2.89% |
| Invested Capital Growth |
0.00% |
-875.34% |
73.68% |
160.61% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
45.23% |
9.26% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
43.57% |
8.20% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-9.85% |
6.31% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
31.44% |
6.77% |
| EPS Q/Q Growth |
0.00% |
0.00% |
42.37% |
12.50% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-14.11% |
-0.55% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
13.03% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
58.15% |
846.75% |
| 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% |
101.31% |
124.48% |
103.43% |
| Interest Burden Percent |
114.64% |
100.91% |
97.49% |
99.76% |
| 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) |
128.15% |
1,201.97% |
-559.73% |
-419.44% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
-1,188.45% |
| 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) |
128.15% |
1,201.97% |
-559.73% |
-419.44% |
| Return on Equity Simple (ROE_SIMPLE) |
128.15% |
-1,315.64% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-3.13 |
-6.22 |
-9.62 |
-12 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
62.61% |
-343.35% |
-22.10% |
-144.00% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-496.59% |
-80.79% |
-189.32% |
| 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) |
-4.47 |
-16 |
-9.20 |
-18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-3.98 |
-16 |
-8.62 |
-17 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
115.07 |
25.34 |
1.88 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
115.07 |
25.34 |
1.88 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| 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) |
0.00 |
0.00 |
0.00 |
5.29 |
| 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 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
154.01 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
-1.36 |
0.00 |
3.35 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-0.80 |
2.18 |
-3.51 |
-1.09 |
| Leverage Ratio |
-1.21 |
-6.07 |
7.09 |
2.93 |
| Compound Leverage Factor |
-1.38 |
-6.12 |
6.91 |
2.92 |
| Debt to Total Capital |
374.64% |
0.00% |
77.02% |
0.00% |
| Short-Term Debt to Total Capital |
374.64% |
0.00% |
77.02% |
0.00% |
| 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 |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
-274.64% |
100.00% |
22.98% |
100.00% |
| Debt to EBITDA |
-1.37 |
0.00 |
-1.06 |
0.00 |
| Net Debt to EBITDA |
-0.80 |
0.00 |
0.56 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
-1.74 |
0.00 |
-0.95 |
0.00 |
| Net Debt to NOPAT |
-1.02 |
0.00 |
0.50 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
3.36 |
0.80 |
-1.73 |
-11.50 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.37 |
1.00 |
1.12 |
3.61 |
| Quick Ratio |
0.36 |
1.00 |
1.10 |
2.78 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.88 |
-15 |
-15 |
| Operating Cash Flow to CapEx |
0.00% |
-1,293.13% |
-6,467.93% |
-6,257.25% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
5.96 |
-772.20 |
-73.52 |
| Operating Cash Flow to Interest Expense |
-6.22 |
-43.54 |
-595.05 |
-80.36 |
| Operating Cash Flow Less CapEx to Interest Expense |
-6.22 |
-46.91 |
-604.25 |
-81.65 |
| 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 |
-0.81 |
-7.91 |
-2.08 |
1.26 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-7.10 |
5.83 |
3.34 |
| Enterprise Value (EV) |
147 |
135 |
65 |
6.68 |
| Market Capitalization |
144 |
144 |
69 |
12 |
| Book Value per Share |
($0.14) |
$0.04 |
$0.08 |
$0.12 |
| Tangible Book Value per Share |
($0.14) |
$0.04 |
$0.08 |
$0.12 |
| Total Capital |
1.46 |
1.25 |
12 |
6.16 |
| Total Debt |
5.45 |
0.00 |
9.17 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
3.19 |
-9.16 |
-4.82 |
-4.89 |
| Capital Expenditures (CapEx) |
0.00 |
0.50 |
0.18 |
0.26 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-1.26 |
-9.13 |
-3.32 |
-0.30 |
| Debt-free Net Working Capital (DFNWC) |
1.00 |
0.03 |
11 |
4.59 |
| Net Working Capital (NWC) |
-4.45 |
0.03 |
1.50 |
4.59 |
| Net Nonoperating Expense (NNE) |
1.99 |
10 |
1.55 |
6.99 |
| Net Nonoperating Obligations (NNO) |
3.19 |
-9.16 |
-4.82 |
-4.89 |
| Total Depreciation and Amortization (D&A) |
0.48 |
0.52 |
0.57 |
1.46 |
| 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 |
$0.00 |
($0.68) |
($0.34) |
($0.42) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
28.23M |
32.88M |
44.66M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($0.68) |
($0.34) |
($0.42) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
28.23M |
32.88M |
44.66M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
32.63M |
37.74M |
67.59M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-3.13 |
-6.22 |
-9.62 |
-12 |
| 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 |
-6.83 |
-109.69 |
-459.85 |
-88.58 |
| NOPAT to Interest Expense |
-4.78 |
-42.33 |
-480.80 |
-57.13 |
| EBIT Less CapEx to Interest Expense |
-6.83 |
-113.06 |
-469.05 |
-89.86 |
| NOPAT Less CapEx to Interest Expense |
-4.78 |
-45.70 |
-490.00 |
-58.41 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |