| DEI Shares Outstanding |
|
0.00 |
12,019,089.00 |
13,123,377.00 |
12,848,165.00 |
12,848,165.00 |
- |
13,854,539.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
12,019,089.00 |
13,123,377.00 |
12,848,165.00 |
12,848,165.00 |
- |
13,854,539.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-0.16 |
-0.35 |
-0.61 |
-0.69 |
- |
-1.40 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
45.64% |
-146.98% |
-74.93% |
-16.02% |
-71.68% |
-10.28% |
| EBIT Growth |
|
0.00% |
45.59% |
-146.70% |
-74.87% |
-16.01% |
-71.66% |
-10.27% |
| NOPAT Growth |
|
0.00% |
45.59% |
-146.70% |
-74.87% |
-16.01% |
-71.66% |
-10.27% |
| Net Income Growth |
|
0.00% |
45.61% |
-145.34% |
-71.21% |
-13.63% |
-77.57% |
-11.16% |
| EPS Growth |
|
0.00% |
86.84% |
0.00% |
0.00% |
-13.11% |
-75.36% |
-6.72% |
| Operating Cash Flow Growth |
|
0.00% |
-293.14% |
-272.22% |
-44.47% |
-4.49% |
-12.16% |
-36.43% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-137.36% |
-48.30% |
-13.01% |
-53.04% |
-16.09% |
| Invested Capital Growth |
|
0.00% |
24.17% |
63.80% |
31.85% |
-13.83% |
-439.06% |
-82.98% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-36.37% |
-6.88% |
0.63% |
-48.77% |
0.71% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-36.33% |
-6.88% |
0.62% |
-48.76% |
0.71% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-36.33% |
-6.88% |
0.62% |
-48.76% |
0.71% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-35.99% |
-5.81% |
0.49% |
-50.44% |
0.60% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-53.16% |
2.72% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-438.35% |
-34.95% |
1.50% |
0.24% |
3.99% |
-15.39% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-4.88% |
0.20% |
-42.28% |
15.13% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
15.63% |
-11.37% |
0.68% |
-85.54% |
-259.11% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
99.96% |
99.40% |
97.33% |
95.33% |
98.61% |
99.54% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
253.65% |
-14.18% |
-16.78% |
-39.08% |
-89.30% |
-341.95% |
-3,068.25% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
254.02% |
-14.18% |
-16.78% |
-39.08% |
-89.30% |
-341.95% |
-3,068.25% |
| Return on Equity Simple (ROE_SIMPLE) |
|
253.65% |
-6.74% |
-17.03% |
-59.22% |
-132.71% |
-623.07% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.40 |
-1.30 |
-3.22 |
-5.63 |
-6.53 |
-11 |
-14 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-15,034.27% |
-3.90% |
-4.84% |
-10.80% |
-23.09% |
-82.67% |
-111.87% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-97.45% |
-442.31% |
-3,854.16% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-3.43 |
-1.86 |
-4.60 |
-8.04 |
-9.33 |
-16 |
-19 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-3.42 |
-1.86 |
-4.59 |
-8.04 |
-9.32 |
-16 |
-19 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
15.86 |
11.90 |
14.78 |
20.17 |
58.25 |
824.09 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
15.87 |
11.91 |
14.79 |
20.19 |
58.29 |
824.09 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.01 |
-1.09 |
-1.03 |
-1.02 |
-1.03 |
-1.20 |
-8.14 |
| Leverage Ratio |
|
-0.02 |
1.09 |
1.03 |
1.02 |
1.03 |
1.20 |
8.14 |
| Compound Leverage Factor |
|
-0.02 |
1.09 |
1.02 |
0.99 |
0.98 |
1.18 |
8.10 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
-0.15% |
0.00% |
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% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.15% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-1,910.81 |
251.08 |
496.27 |
440.59 |
262.13 |
22.00 |
-0.08 |
| Noncontrolling Interest Sharing Ratio |
|
-0.15% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.01 |
27.41 |
70.63 |
51.23 |
23.74 |
2.62 |
1.06 |
| Quick Ratio |
|
0.01 |
27.41 |
70.63 |
51.23 |
23.74 |
2.62 |
1.06 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1.63 |
-3.88 |
-5.75 |
-6.49 |
-9.94 |
-11 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1.36 |
-1.03 |
-0.37 |
-0.25 |
-0.29 |
-1.56 |
-5.82 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.33 |
0.66 |
0.12 |
-0.04 |
-1.27 |
-2.64 |
| Enterprise Value (EV) |
|
7.25 |
410 |
292 |
182 |
128 |
144 |
285 |
| Market Capitalization |
|
7.25 |
438 |
319 |
195 |
135 |
148 |
291 |
| Book Value per Share |
|
($0.60) |
$2.30 |
$2.04 |
$1.03 |
$0.52 |
$0.19 |
$0.03 |
| Tangible Book Value per Share |
|
($0.61) |
$2.30 |
$2.04 |
$1.03 |
$0.52 |
$0.19 |
$0.03 |
| Total Capital |
|
-1.35 |
28 |
27 |
13 |
6.70 |
2.53 |
0.35 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-0.01 |
-29 |
-27 |
-13 |
-6.99 |
-4.09 |
-6.18 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.38 |
-1.05 |
-0.39 |
-0.26 |
-0.29 |
-1.56 |
-5.82 |
| Debt-free Net Working Capital (DFNWC) |
|
-1.37 |
28 |
27 |
13 |
6.70 |
2.53 |
0.35 |
| Net Working Capital (NWC) |
|
-1.37 |
28 |
27 |
13 |
6.70 |
2.53 |
0.35 |
| Net Nonoperating Expense (NNE) |
|
1.03 |
0.56 |
1.35 |
2.20 |
2.36 |
4.58 |
5.74 |
| Net Nonoperating Obligations (NNO) |
|
-0.01 |
-29 |
-27 |
-13 |
-6.99 |
-4.09 |
-6.18 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
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% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($0.20) |
($0.35) |
($0.61) |
($0.69) |
($1.21) |
($1.43) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
12.85M |
12.95M |
12.91M |
12.85M |
13.01M |
13.53M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.20) |
($0.35) |
$0.00 |
($0.69) |
($1.21) |
($1.43) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
12.85M |
12.95M |
12.85M |
12.85M |
13.01M |
13.53M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.20) |
($0.35) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
9.50M |
12.94M |
12.85M |
0.00 |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.40 |
-1.30 |
-3.22 |
-5.63 |
-6.53 |
-11 |
-14 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-96.31% |
0.00% |
0.00% |
0.00% |