| DEI Shares Outstanding |
34,460,564.00 |
25,221,372.00 |
- |
48,307,642.00 |
| DEI Adjusted Shares Outstanding |
34,460,564.00 |
25,221,372.00 |
- |
48,307,642.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.03 |
0.18 |
- |
-1.44 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
33.85% |
| EBITDA Growth |
0.00% |
-149.81% |
25.10% |
17.67% |
| EBIT Growth |
0.00% |
-149.81% |
15.31% |
16.31% |
| NOPAT Growth |
0.00% |
-127.56% |
16.53% |
-376.98% |
| Net Income Growth |
0.00% |
298.26% |
-142.05% |
-6.92% |
| EPS Growth |
0.00% |
0.00% |
-142.86% |
85.20% |
| Operating Cash Flow Growth |
0.00% |
-198.38% |
32.44% |
-386.27% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
45.21% |
-193.19% |
| Invested Capital Growth |
0.00% |
-33.05% |
-70.77% |
266.72% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
332.51% |
| EBITDA Q/Q Growth |
0.00% |
-63.85% |
23.73% |
-224.71% |
| EBIT Q/Q Growth |
0.00% |
-63.85% |
13.76% |
-232.54% |
| NOPAT Q/Q Growth |
0.00% |
-29.37% |
19.63% |
-7.33% |
| Net Income Q/Q Growth |
0.00% |
-17.76% |
-82.94% |
-341.57% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
-117.39% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-8.87% |
-10.81% |
-40.58% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
12.37% |
-177.16% |
| Invested Capital Q/Q Growth |
0.00% |
6.94% |
-2.86% |
13.08% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
0.00% |
0.00% |
0.00% |
100.00% |
| EBITDA Margin |
0.00% |
0.00% |
0.00% |
-166.68% |
| Operating Margin |
0.00% |
0.00% |
0.00% |
-87.22% |
| EBIT Margin |
0.00% |
0.00% |
0.00% |
-170.69% |
| Profit (Net Income) Margin |
0.00% |
0.00% |
0.00% |
-218.88% |
| Tax Burden Percent |
60.57% |
65.65% |
150.69% |
100.00% |
| Interest Burden Percent |
-103.67% |
-152.49% |
32.99% |
128.23% |
| Effective Tax Rate |
39.43% |
34.35% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
-78.23% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
-262.55% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
2,966.83% |
| Return on Equity (ROE) |
0.48% |
2.19% |
-1.83% |
2,888.60% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
38.40% |
107.60% |
-175.63% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
-38.89% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
-49.86% |
| Return on Common Equity (ROCE) |
-0.02% |
-0.07% |
0.11% |
2,889.21% |
| Return on Equity Simple (ROE_SIMPLE) |
-13.13% |
-103.06% |
22.45% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-1.08 |
-2.45 |
-2.04 |
-19 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
-61.06% |
| Net Nonoperating Expense Percent (NNEP) |
178.54% |
-1,796.37% |
-5.15% |
184.32% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
107.10% |
79.20% |
-14.74% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
32.34% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
0.00% |
187.22% |
| Earnings before Interest and Taxes (EBIT) |
-1.78 |
-4.44 |
-3.76 |
-54 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-1.78 |
-4.44 |
-3.32 |
-53 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
1.75 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
1.79 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
3.47 |
| Price to Earnings (P/E) |
309.47 |
49.51 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.32% |
2.02% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
2.45 |
2.37 |
5.78 |
1.38 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
5.39 |
| 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 |
4.96 |
2.43 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.01 |
0.13 |
1.09 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
1.09 |
| Financial Leverage |
-0.01 |
0.00 |
0.03 |
-11.30 |
| Leverage Ratio |
1.04 |
1.04 |
1.07 |
-57.93 |
| Compound Leverage Factor |
-1.08 |
-1.58 |
0.35 |
-74.28 |
| Debt to Total Capital |
0.00% |
1.24% |
11.80% |
52.16% |
| Short-Term Debt to Total Capital |
0.00% |
1.24% |
11.80% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
52.16% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
103.47% |
101.40% |
105.30% |
0.00% |
| Common Equity to Total Capital |
-3.47% |
-2.64% |
-17.10% |
47.84% |
| Debt to EBITDA |
0.00 |
-0.46 |
-1.73 |
-1.30 |
| Net Debt to EBITDA |
0.00 |
-0.45 |
-1.45 |
-1.15 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
-1.30 |
| Debt to NOPAT |
0.00 |
-0.83 |
-2.81 |
-3.54 |
| Net Debt to NOPAT |
0.00 |
-0.81 |
-2.37 |
-3.14 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
-3.54 |
| Altman Z-Score |
19.94 |
28.81 |
13.39 |
-1.81 |
| Noncontrolling Interest Sharing Ratio |
103.14% |
103.15% |
106.18% |
-0.02% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.52 |
0.09 |
0.10 |
0.86 |
| Quick Ratio |
0.15 |
0.01 |
0.10 |
0.40 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
78 |
114 |
-218 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
-1,693.83% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
261.34 |
-14.22 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
-7.90 |
-1.05 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
-7.90 |
-1.11 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
0.23 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
53.91 |
| 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 |
6.77 |
| 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 |
6.77 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
244 |
163 |
48 |
124 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
1.28 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-81 |
-116 |
198 |
| Enterprise Value (EV) |
599 |
388 |
276 |
171 |
| Market Capitalization |
345 |
220 |
220 |
110 |
| Book Value per Share |
($0.25) |
($0.17) |
($0.56) |
$1.30 |
| Tangible Book Value per Share |
($0.25) |
($0.17) |
($0.56) |
$1.28 |
| Total Capital |
245 |
163 |
49 |
132 |
| Total Debt |
0.00 |
2.03 |
5.74 |
69 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
69 |
| Net Debt |
-0.07 |
2.00 |
4.84 |
61 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.95 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.31 |
-1.09 |
-3.53 |
-11 |
| Debt-free Net Working Capital (DFNWC) |
-0.23 |
-1.06 |
-2.62 |
-2.99 |
| Net Working Capital (NWC) |
-0.23 |
-3.09 |
-8.37 |
-2.99 |
| Net Nonoperating Expense (NNE) |
-2.19 |
-6.89 |
-0.18 |
50 |
| Net Nonoperating Obligations (NNO) |
-1.23 |
2.00 |
4.84 |
61 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.43 |
1.27 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
-33.49% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
-9.42% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
-9.42% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.06 |
$0.28 |
($0.12) |
($1.65) |
| Adjusted Weighted Average Basic Shares Outstanding |
34.31M |
32.06M |
14.97M |
42.22M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.12) |
($1.65) |
| Adjusted Weighted Average Diluted Shares Outstanding |
34.46M |
14.35M |
14.97M |
42.22M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
34.46M |
14.35M |
46.89M |
49.83M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-1.08 |
-2.45 |
-2.04 |
-19 |
| Normalized NOPAT Margin |
0.00% |
0.00% |
0.00% |
-61.06% |
| Pre Tax Income Margin |
0.00% |
0.00% |
0.00% |
-218.88% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
-8.65 |
-3.54 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
-4.70 |
-1.27 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
-8.65 |
-3.60 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
-4.70 |
-1.33 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
2,178.21% |
-6,246.86% |
-0.94% |