| DEI Shares Outstanding |
0.00 |
0.00 |
52,808,589.00 |
2,940,402.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
52,808,589.00 |
2,940,402.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.12 |
-1.58 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
-100.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
63.13% |
-159.26% |
49.01% |
| EBIT Growth |
0.00% |
65.85% |
-158.32% |
27.70% |
| NOPAT Growth |
0.00% |
63.00% |
55.71% |
-174.53% |
| Net Income Growth |
0.00% |
-47.30% |
34.39% |
24.94% |
| EPS Growth |
0.00% |
-47.30% |
34.39% |
38.46% |
| Operating Cash Flow Growth |
0.00% |
-283.09% |
97.09% |
-64.58% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-142.76% |
112.96% |
| Invested Capital Growth |
0.00% |
125.46% |
2,285.61% |
-41.71% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
100.00% |
3.48% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-184.81% |
57.38% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-181.70% |
39.51% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-110.65% |
-24.34% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-163.25% |
20.93% |
| EPS Q/Q Growth |
0.00% |
0.00% |
-163.25% |
20.88% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
90.70% |
56.17% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
-86.35% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
-52.46% |
-33.16% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
100.00% |
0.00% |
0.00% |
100.00% |
| EBITDA Margin |
-1,166.87% |
0.00% |
0.00% |
-126,046.48% |
| Operating Margin |
-1,266.16% |
0.00% |
0.00% |
-126,232.92% |
| EBIT Margin |
-1,265.94% |
0.00% |
0.00% |
-178,967.29% |
| Profit (Net Income) Margin |
-1,491.52% |
0.00% |
0.00% |
-239,797.77% |
| Tax Burden Percent |
122.72% |
508.15% |
129.02% |
100.00% |
| Interest Burden Percent |
96.01% |
100.00% |
100.02% |
133.99% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
-35.34% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
-1,246.87% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
-65.61% |
| Return on Equity (ROE) |
476.42% |
-160.43% |
-65.64% |
-100.95% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-1,041.61% |
-203.46% |
17.36% |
| Operating Return on Assets (OROA) |
-89.18% |
0.00% |
0.00% |
-64.15% |
| Return on Assets (ROA) |
-105.07% |
0.00% |
0.00% |
-85.95% |
| Return on Common Equity (ROCE) |
392.49% |
-163.66% |
-65.64% |
-100.95% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
-71.99% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-3.80 |
-1.40 |
-0.62 |
-1.71 |
| NOPAT Margin |
-886.31% |
0.00% |
0.00% |
-88,363.04% |
| Net Nonoperating Expense Percent (NNEP) |
772.48% |
-128.29% |
-89.19% |
1,211.54% |
| Return On Investment Capital (ROIC_SIMPLE) |
614.37% |
-10.74% |
-10.18% |
-47.89% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
1,366.16% |
0.00% |
0.00% |
126,332.92% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
1,366.16% |
0.00% |
0.00% |
126,332.92% |
| Earnings before Interest and Taxes (EBIT) |
-5.42 |
-1.85 |
-4.78 |
-3.46 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-5.00 |
-1.84 |
-4.78 |
-2.44 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
3.13 |
2.27 |
0.66 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
3.13 |
16.39 |
5.51 |
| Price to Revenue (P/Rev) |
20.49 |
0.00 |
0.00 |
1,179.38 |
| 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 |
159.61 |
2.20 |
0.67 |
| Enterprise Value to Revenue (EV/Rev) |
21.35 |
0.00 |
0.00 |
1,239.05 |
| 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 |
0.00 |
0.00 |
2.85 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
-0.54 |
0.00 |
0.06 |
0.04 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-0.25 |
-1.06 |
-0.66 |
0.05 |
| Leverage Ratio |
-4.53 |
2.27 |
1.43 |
1.17 |
| Compound Leverage Factor |
-4.35 |
2.27 |
1.43 |
1.57 |
| Debt to Total Capital |
-117.01% |
0.00% |
6.06% |
3.43% |
| Short-Term Debt to Total Capital |
-117.01% |
0.00% |
6.06% |
3.43% |
| 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 |
38.23% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
178.78% |
100.00% |
93.94% |
96.57% |
| Debt to EBITDA |
-0.14 |
0.00 |
-0.08 |
-0.05 |
| Net Debt to EBITDA |
-0.12 |
0.00 |
-0.08 |
-0.05 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
-0.19 |
0.00 |
-0.60 |
-0.07 |
| Net Debt to NOPAT |
-0.16 |
0.00 |
-0.59 |
-0.07 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
-9.13 |
1.09 |
0.84 |
-14.99 |
| Noncontrolling Interest Sharing Ratio |
17.62% |
-2.01% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.80 |
2.73 |
0.00 |
0.05 |
| Quick Ratio |
0.64 |
0.03 |
0.00 |
0.02 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-2.67 |
-6.47 |
0.84 |
| Operating Cash Flow to CapEx |
-58,324.74% |
-11,917.34% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-5,478.21 |
0.71 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
-386.48 |
-0.64 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
-315.27 |
-0.64 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.07 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
11,894.08 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
1.69 |
0.00 |
0.00 |
0.93 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.03 |
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) |
0.03 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
-1.01 |
0.26 |
6.10 |
3.56 |
| Invested Capital Turnover |
-0.43 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1.26 |
5.85 |
-2.55 |
| Enterprise Value (EV) |
9.14 |
41 |
13 |
2.39 |
| Market Capitalization |
8.77 |
41 |
13 |
2.28 |
| Book Value per Share |
($0.03) |
$5.18 |
$0.11 |
$1.07 |
| Tangible Book Value per Share |
($0.03) |
$5.18 |
$0.02 |
$0.13 |
| Total Capital |
-0.62 |
13 |
6.11 |
3.56 |
| Total Debt |
0.72 |
0.00 |
0.37 |
0.12 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.60 |
-0.07 |
0.37 |
0.12 |
| Capital Expenditures (CapEx) |
0.01 |
0.13 |
-0.08 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.15 |
13 |
-0.30 |
-0.78 |
| Debt-free Net Working Capital (DFNWC) |
-0.04 |
13 |
-0.30 |
-0.77 |
| Net Working Capital (NWC) |
-0.76 |
13 |
-0.67 |
-0.89 |
| Net Nonoperating Expense (NNE) |
2.59 |
8.00 |
5.55 |
2.93 |
| Net Nonoperating Obligations (NNO) |
0.34 |
-13 |
0.37 |
0.12 |
| Total Depreciation and Amortization (D&A) |
0.42 |
0.01 |
0.01 |
1.02 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-35.84% |
0.00% |
0.00% |
-40,156.68% |
| Debt-free Net Working Capital to Revenue |
-8.22% |
0.00% |
0.00% |
-39,794.88% |
| Net Working Capital to Revenue |
-177.02% |
0.00% |
0.00% |
-46,123.86% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($3.00) |
($2.34) |
($1.44) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
3.05M |
2.64M |
3.22M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($3.00) |
($2.34) |
($1.44) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
2.64M |
3.22M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
-3.80 |
-1.40 |
-0.62 |
-1.71 |
| Normalized NOPAT Margin |
-886.31% |
0.00% |
0.00% |
-88,363.04% |
| Pre Tax Income Margin |
-1,215.38% |
0.00% |
0.00% |
-239,797.77% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
-4,049.51 |
-2.94 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
-526.55 |
-1.45 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
-3,978.30 |
-2.94 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
-455.34 |
-1.45 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |