| DEI Shares Outstanding |
|
0.00 |
0.00 |
5,208,009.00 |
10,419,966.00 |
16,280,580.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
5,208,009.00 |
10,419,966.00 |
16,280,580.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.63 |
-0.24 |
-0.30 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
22.81% |
28.67% |
-29.70% |
2.90% |
| EBITDA Growth |
|
0.00% |
120.20% |
-601.84% |
25.50% |
-199.78% |
| EBIT Growth |
|
0.00% |
120.20% |
-601.84% |
25.50% |
-199.78% |
| NOPAT Growth |
|
0.00% |
98.77% |
-8,433.26% |
-21.75% |
-59.50% |
| Net Income Growth |
|
0.00% |
121.27% |
-567.00% |
23.88% |
-96.62% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-628.88% |
-144.89% |
61.75% |
-324.82% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-691.91% |
-1,632.63% |
52.16% |
| Invested Capital Growth |
|
0.00% |
-39.65% |
-35.05% |
1,815.77% |
39.48% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
99.61% |
100.94% |
99.97% |
100.00% |
100.00% |
| Interest Burden Percent |
|
105.20% |
109.32% |
102.71% |
104.93% |
68.82% |
| Effective Tax Rate |
|
0.00% |
-0.94% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-61.57% |
10.81% |
-37.89% |
-12.11% |
-12.88% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-115.81% |
-46.27% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-61.57% |
10.81% |
-37.72% |
-12.09% |
-12.88% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-61.57% |
9.21% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.22 |
-0.03 |
-2.33 |
-2.83 |
-4.52 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-17.59% |
9.68% |
-9.62% |
4.29% |
-9.67% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.32% |
-21.95% |
-8.82% |
-10.03% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-3.17 |
0.64 |
-3.22 |
-2.40 |
-7.18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-3.17 |
0.64 |
-3.22 |
-2.40 |
-7.18 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.13 |
0.41 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.13 |
0.41 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.03 |
0.33 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.01 |
0.12 |
0.09 |
0.01 |
0.00 |
| Long-Term Debt to Equity |
|
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
| Financial Leverage |
|
-1.16 |
-1.16 |
-1.17 |
-0.36 |
-0.12 |
| Leverage Ratio |
|
1.17 |
1.24 |
1.27 |
0.76 |
0.62 |
| Compound Leverage Factor |
|
1.24 |
1.35 |
1.30 |
0.80 |
0.43 |
| Debt to Total Capital |
|
1.20% |
10.79% |
7.94% |
1.13% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.11% |
10.79% |
7.94% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
1.09% |
0.00% |
0.00% |
1.13% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
98.80% |
89.21% |
91.33% |
98.87% |
100.00% |
| Debt to EBITDA |
|
-0.02 |
1.45 |
-0.26 |
-0.15 |
0.00 |
| Net Debt to EBITDA |
|
0.04 |
0.78 |
-0.03 |
1.41 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.02 |
0.00 |
0.00 |
-0.15 |
0.00 |
| Debt to NOPAT |
|
-0.03 |
-34.09 |
-0.36 |
-0.13 |
0.00 |
| Net Debt to NOPAT |
|
0.06 |
-18.43 |
-0.04 |
1.20 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.03 |
0.00 |
0.00 |
-0.13 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.83 |
3.29 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.44% |
0.19% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.39 |
0.27 |
0.55 |
0.00 |
0.00 |
| Quick Ratio |
|
0.21 |
0.20 |
0.37 |
0.00 |
0.00 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.32 |
-1.90 |
-33 |
-16 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-20.28 |
-162.58 |
-133.54 |
| Operating Cash Flow to Interest Expense |
|
-1.52 |
0.00 |
-47.95 |
-8.48 |
-61.89 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.52 |
0.00 |
-47.95 |
-8.48 |
-61.89 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.57 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
642.41 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.88 |
-1.22 |
-1.65 |
28 |
40 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-0.35 |
-0.43 |
30 |
11 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.83 |
13 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
4.22 |
18 |
| Book Value per Share |
|
$1.65 |
$2.00 |
$2.14 |
$6.10 |
$4.32 |
| Tangible Book Value per Share |
|
$1.65 |
$2.00 |
$2.14 |
$6.10 |
$4.32 |
| Total Capital |
|
5.47 |
8.61 |
11 |
32 |
45 |
| Total Debt |
|
0.07 |
0.93 |
0.84 |
0.36 |
0.00 |
| Total Long-Term Debt |
|
0.06 |
0.00 |
0.00 |
0.36 |
0.00 |
| Net Debt |
|
-0.13 |
0.50 |
0.10 |
-3.39 |
-5.45 |
| Capital Expenditures (CapEx) |
|
0.00 |
-2.37 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.72 |
-1.06 |
-0.81 |
0.09 |
0.16 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.53 |
-0.64 |
-0.07 |
3.57 |
4.71 |
| Net Working Capital (NWC) |
|
-0.54 |
-1.57 |
-0.91 |
3.57 |
4.71 |
| Net Nonoperating Expense (NNE) |
|
1.10 |
-0.73 |
0.98 |
-0.32 |
0.43 |
| Net Nonoperating Obligations (NNO) |
|
-6.28 |
-8.90 |
-11 |
-3.39 |
-5.45 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
5.21M |
10.42M |
16.28M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
4.52M |
10.42M |
16.28M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
4.52M |
7.51M |
13.10M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.22 |
-1.83 |
-2.33 |
-2.83 |
-4.45 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-19.22 |
0.00 |
-34.40 |
-11.86 |
-61.03 |
| NOPAT to Interest Expense |
|
-13.45 |
0.00 |
-24.87 |
-14.01 |
-38.37 |
| EBIT Less CapEx to Interest Expense |
|
-19.22 |
0.00 |
-34.40 |
-11.86 |
-61.03 |
| NOPAT Less CapEx to Interest Expense |
|
-13.45 |
0.00 |
-24.87 |
-14.01 |
-38.37 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
10.41% |
0.00% |
0.00% |
0.00% |