| DEI Shares Outstanding |
11,255,000.00 |
4,606,036.00 |
22,257,838.00 |
6,476,400.00 |
| DEI Adjusted Shares Outstanding |
2,251,000.00 |
921,207.00 |
4,451,568.00 |
6,476,400.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.05 |
-1.17 |
-0.62 |
-0.41 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
50.94% |
-30.84% |
| EBITDA Growth |
0.00% |
17.44% |
-361.10% |
3.31% |
| EBIT Growth |
0.00% |
9.03% |
-326.14% |
4.31% |
| NOPAT Growth |
0.00% |
-680.86% |
11.10% |
-23.38% |
| Net Income Growth |
0.00% |
-1,048.26% |
-156.88% |
3.90% |
| EPS Growth |
0.00% |
-1,048.26% |
-156.88% |
47.37% |
| Operating Cash Flow Growth |
0.00% |
-405.84% |
30.04% |
3.79% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-77.71% |
-124.83% |
| Invested Capital Growth |
0.00% |
-80.71% |
-101.56% |
563.40% |
| Revenue Q/Q Growth |
0.00% |
33.38% |
41.13% |
-20.49% |
| EBITDA Q/Q Growth |
0.00% |
69.25% |
21.38% |
-178.97% |
| EBIT Q/Q Growth |
0.00% |
66.12% |
21.35% |
-174.88% |
| NOPAT Q/Q Growth |
0.00% |
-1,205.07% |
30.45% |
-121.38% |
| Net Income Q/Q Growth |
0.00% |
-2,183.57% |
20.30% |
-139.19% |
| EPS Q/Q Growth |
0.00% |
0.00% |
20.30% |
-135.29% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-1.71% |
-2.44% |
-77.83% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.03% |
-132.17% |
| Invested Capital Q/Q Growth |
0.00% |
-6.70% |
-296.81% |
68.40% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
0.00% |
59.68% |
48.01% |
53.03% |
| EBITDA Margin |
0.00% |
-68.56% |
-209.43% |
-292.82% |
| Operating Margin |
0.00% |
-350.03% |
-206.16% |
-367.81% |
| EBIT Margin |
0.00% |
-75.54% |
-213.27% |
-295.09% |
| Profit (Net Income) Margin |
0.00% |
-129.64% |
-220.63% |
-306.59% |
| Tax Burden Percent |
37.79% |
162.82% |
100.00% |
101.82% |
| Interest Burden Percent |
-43.57% |
105.40% |
103.45% |
102.04% |
| Effective Tax Rate |
62.21% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-4.03% |
-22.49% |
-480.33% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-86.22% |
22.09% |
-461.94% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
1.94% |
-4.65% |
384.75% |
| Return on Equity (ROE) |
0.26% |
-2.08% |
-27.14% |
-95.58% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
131.29% |
0.00% |
-309.92% |
| Operating Return on Assets (OROA) |
0.00% |
-1.11% |
-17.75% |
-46.61% |
| Return on Assets (ROA) |
0.00% |
-1.91% |
-18.37% |
-48.43% |
| Return on Common Equity (ROCE) |
-0.01% |
0.11% |
1.12% |
-92.52% |
| Return on Equity Simple (ROE_SIMPLE) |
-5.59% |
29.84% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-0.26 |
-2.03 |
-1.81 |
-2.23 |
| NOPAT Margin |
0.00% |
-245.02% |
-144.32% |
-257.47% |
| Net Nonoperating Expense Percent (NNEP) |
31.91% |
82.20% |
-44.58% |
-18.39% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
56.54% |
-44.13% |
-65.31% |
| Cost of Revenue to Revenue |
0.00% |
40.32% |
51.99% |
46.97% |
| SG&A Expenses to Revenue |
0.00% |
350.25% |
223.83% |
407.39% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
409.72% |
254.18% |
420.84% |
| Earnings before Interest and Taxes (EBIT) |
-0.69 |
-0.63 |
-2.67 |
-2.56 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.69 |
-0.57 |
-2.63 |
-2.54 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
5.19 |
3.68 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
5.19 |
3.68 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
11.45 |
11.13 |
| 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 |
0.00 |
0.00 |
6.93 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
9.04 |
9.48 |
| 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 |
0.77 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.42 |
0.27 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.18 |
| Financial Leverage |
-0.01 |
-0.02 |
-0.21 |
-0.83 |
| Leverage Ratio |
1.04 |
1.09 |
1.48 |
1.97 |
| Compound Leverage Factor |
-0.45 |
1.15 |
1.53 |
2.01 |
| Debt to Total Capital |
0.00% |
0.00% |
29.81% |
21.45% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
29.81% |
7.59% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
13.86% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
102.37% |
120.61% |
2.73% |
1.93% |
| Common Equity to Total Capital |
-2.37% |
-20.61% |
67.46% |
76.63% |
| Debt to EBITDA |
0.00 |
0.00 |
-0.47 |
-0.29 |
| Net Debt to EBITDA |
0.00 |
0.00 |
1.19 |
0.59 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
-0.19 |
| Debt to NOPAT |
0.00 |
0.00 |
-0.68 |
-0.33 |
| Net Debt to NOPAT |
0.00 |
0.00 |
1.73 |
0.67 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
-0.21 |
| Altman Z-Score |
0.00 |
0.00 |
0.28 |
-0.88 |
| Noncontrolling Interest Sharing Ratio |
102.34% |
105.45% |
104.13% |
3.19% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
3.17 |
0.22 |
1.65 |
2.32 |
| Quick Ratio |
3.15 |
0.20 |
1.65 |
2.31 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
66 |
15 |
-3.67 |
| Operating Cash Flow to CapEx |
0.00% |
-17,842.53% |
-5,985.60% |
-8,992.45% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
205.21 |
-70.31 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
-25.24 |
-33.50 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
-25.66 |
-33.88 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.01 |
0.08 |
0.16 |
| Accounts Receivable Turnover |
0.00 |
20.06 |
5.83 |
1.77 |
| Inventory Turnover |
0.00 |
0.00 |
367.06 |
309.54 |
| Fixed Asset Turnover |
0.00 |
0.00 |
15.40 |
32.87 |
| Accounts Payable Turnover |
0.00 |
1.23 |
2.00 |
1.03 |
| Days Sales Outstanding (DSO) |
0.00 |
18.20 |
62.61 |
205.92 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.99 |
1.18 |
| Days Payable Outstanding (DPO) |
0.00 |
296.46 |
182.24 |
353.37 |
| Cash Conversion Cycle (CCC) |
0.00 |
-278.26 |
-118.63 |
-146.28 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
85 |
16 |
-0.26 |
1.19 |
| Invested Capital Turnover |
0.00 |
0.02 |
0.16 |
1.87 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-68 |
-17 |
1.44 |
| Enterprise Value (EV) |
0.00 |
0.00 |
11 |
8.22 |
| Market Capitalization |
0.00 |
0.00 |
14 |
9.65 |
| Book Value per Share |
($0.18) |
($0.78) |
$0.12 |
$0.40 |
| Tangible Book Value per Share |
($0.18) |
($0.78) |
$0.12 |
$0.40 |
| Total Capital |
86 |
18 |
4.10 |
3.42 |
| Total Debt |
0.00 |
0.00 |
1.22 |
0.73 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.47 |
| Net Debt |
-1.17 |
-1.16 |
-3.13 |
-1.50 |
| Capital Expenditures (CapEx) |
0.00 |
0.01 |
0.03 |
0.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.35 |
-5.85 |
-0.97 |
-0.22 |
| Debt-free Net Working Capital (DFNWC) |
0.82 |
-4.69 |
3.39 |
1.95 |
| Net Working Capital (NWC) |
0.82 |
-4.69 |
2.16 |
1.69 |
| Net Nonoperating Expense (NNE) |
-0.37 |
-0.96 |
0.96 |
0.43 |
| Net Nonoperating Obligations (NNO) |
-1.17 |
-1.16 |
-3.13 |
-1.50 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.06 |
0.05 |
0.02 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-703.91% |
-77.31% |
-25.16% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-564.34% |
270.10% |
225.20% |
| Net Working Capital to Revenue |
0.00% |
-564.34% |
172.60% |
195.29% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.02 |
$0.70 |
($2.16) |
($0.40) |
| Adjusted Weighted Average Basic Shares Outstanding |
9.63M |
1.47M |
3.61M |
6.56M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.70 |
($2.16) |
($0.40) |
| Adjusted Weighted Average Diluted Shares Outstanding |
11.26M |
1.47M |
3.61M |
6.56M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
11.26M |
3.24M |
6.48M |
7.48M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.48 |
-2.03 |
-1.57 |
-2.15 |
| Normalized NOPAT Margin |
0.00% |
-245.02% |
-125.44% |
-248.05% |
| Pre Tax Income Margin |
0.00% |
-79.62% |
-220.63% |
-301.12% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
-37.09 |
-48.97 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
-25.10 |
-42.73 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
-37.52 |
-49.34 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
-25.52 |
-43.10 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
254.71% |
-6,348.45% |
-763.00% |
0.00% |