| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
45,298.75% |
937.19% |
| EBITDA Growth |
0.00% |
1,059.70% |
690.88% |
| EBIT Growth |
0.00% |
696.93% |
1,091.07% |
| NOPAT Growth |
0.00% |
28,174.58% |
609.52% |
| Net Income Growth |
0.00% |
696.93% |
1,091.07% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
42.26% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-43.64% |
| Invested Capital Growth |
0.00% |
0.00% |
-33.57% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
10.85% |
43.14% |
52.45% |
| EBITDA Margin |
-1,225.70% |
25.91% |
19.76% |
| Operating Margin |
100.00% |
43.60% |
29.82% |
| EBIT Margin |
-1,225.70% |
16.12% |
18.51% |
| Profit (Net Income) Margin |
-1,225.70% |
16.12% |
18.51% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
69.95% |
123.88% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
1.11% |
9.58% |
| Return on Assets (ROA) |
0.00% |
1.11% |
9.58% |
| Return on Common Equity (ROCE) |
0.00% |
69.95% |
123.88% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.01 |
2.60 |
18 |
| NOPAT Margin |
70.00% |
43.60% |
29.82% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-4.32% |
-7.27% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
126.37% |
103.41% |
| Cost of Revenue to Revenue |
0.00% |
56.40% |
70.18% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
-0.16 |
0.96 |
11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.16 |
1.55 |
12 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
102.17 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
102.17 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
28.26 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
152.68 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.66% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
27.78 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
140.59 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
150.09 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
93.14 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
33.28 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
39.54 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.50 |
0.04 |
| Long-Term Debt to Equity |
0.00 |
0.50 |
0.04 |
| Financial Leverage |
0.00 |
-55.23 |
-10.42 |
| Leverage Ratio |
0.00 |
63.07 |
12.93 |
| Compound Leverage Factor |
0.00 |
63.07 |
12.93 |
| Debt to Total Capital |
0.00% |
33.22% |
4.10% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
33.22% |
4.10% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
66.78% |
95.90% |
| Debt to EBITDA |
0.00 |
0.44 |
0.06 |
| Net Debt to EBITDA |
0.00 |
-9.29 |
-2.43 |
| Long-Term Debt to EBITDA |
0.00 |
0.44 |
0.06 |
| Debt to NOPAT |
0.00 |
0.26 |
0.04 |
| Net Debt to NOPAT |
0.00 |
-5.52 |
-1.61 |
| Long-Term Debt to NOPAT |
0.00 |
0.26 |
0.04 |
| Altman Z-Score |
0.00 |
0.00 |
8.10 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.94 |
1.01 |
| Quick Ratio |
0.00 |
0.18 |
0.29 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
77 |
43 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.07 |
0.52 |
| Accounts Receivable Turnover |
0.00 |
11.21 |
5.43 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.87 |
8.59 |
| Accounts Payable Turnover |
0.00 |
0.04 |
0.41 |
| Days Sales Outstanding (DSO) |
0.00 |
32.57 |
67.19 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
9,134.77 |
884.77 |
| Cash Conversion Cycle (CCC) |
0.00 |
-9,102.20 |
-817.58 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
-75 |
-100 |
| Invested Capital Turnover |
0.00 |
-0.16 |
-0.71 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-75 |
-25 |
| Enterprise Value (EV) |
0.00 |
0.00 |
1,718 |
| Market Capitalization |
0.00 |
0.00 |
1,748 |
| Book Value per Share |
$0.00 |
$0.00 |
$0.07 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$0.07 |
| Total Capital |
0.00 |
2.06 |
18 |
| Total Debt |
0.00 |
0.68 |
0.73 |
| Total Long-Term Debt |
0.00 |
0.68 |
0.73 |
| Net Debt |
0.00 |
-14 |
-30 |
| Capital Expenditures (CapEx) |
0.48 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-20 |
-13 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-4.99 |
1.57 |
| Net Working Capital (NWC) |
0.00 |
-4.99 |
1.57 |
| Net Nonoperating Expense (NNE) |
0.17 |
1.64 |
7.00 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-76 |
-117 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.58 |
0.77 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-335.85% |
-21.17% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-83.65% |
2.54% |
| Net Working Capital to Revenue |
0.00% |
-83.65% |
2.54% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
234.03M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
234.03M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
234.03M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.01 |
1.82 |
13 |
| Normalized NOPAT Margin |
70.00% |
30.52% |
20.88% |
| Pre Tax Income Margin |
-1,225.70% |
16.12% |
18.51% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |