| DEI Shares Outstanding |
0.00 |
0.00 |
10,196,884.00 |
1,751,163.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
364,174.00 |
1,751,163.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-41.25 |
-11.91 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
-7.69% |
0.37% |
-36.59% |
| EBIT Growth |
0.00% |
-7.68% |
0.37% |
-36.58% |
| NOPAT Growth |
0.00% |
-9.84% |
6.18% |
-29.08% |
| Net Income Growth |
0.00% |
-7.68% |
2.60% |
-38.79% |
| EPS Growth |
0.00% |
-5.78% |
2.60% |
52.00% |
| Operating Cash Flow Growth |
0.00% |
-2.50% |
8.07% |
-20.29% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
14.87% |
-1.66% |
| Invested Capital Growth |
0.00% |
28.67% |
-43.27% |
-190.79% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-2.67% |
-24.56% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-2.67% |
-24.56% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.05% |
-25.14% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-0.86% |
-23.60% |
| EPS Q/Q Growth |
0.00% |
0.00% |
-0.86% |
-27.54% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-6.89% |
1.37% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
7.84% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
-33.73% |
-339.05% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
100.00% |
100.00% |
97.76% |
99.34% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
-58.15% |
-84.04% |
-187.52% |
-587.59% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
-58.15% |
-84.04% |
-187.52% |
-586.76% |
| Return on Equity Simple (ROE_SIMPLE) |
-58.15% |
-127.71% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-10 |
-11 |
-11 |
-14 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
-14.70% |
-19.89% |
-44.56% |
-97.46% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-94.94% |
-272.66% |
-440.52% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
-14 |
-15 |
-15 |
-21 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-14 |
-15 |
-15 |
-21 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
2.18 |
1.62 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
2.18 |
1.62 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-1.07 |
-1.08 |
-1.20 |
-2.01 |
| Leverage Ratio |
1.14 |
1.17 |
1.39 |
2.35 |
| Compound Leverage Factor |
1.14 |
1.17 |
1.39 |
2.35 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| 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% |
0.32% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
100.00% |
100.00% |
100.00% |
99.68% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
0.00 |
-16.39 |
-18.76 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.14% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
7.94 |
5.05 |
1.95 |
1.51 |
| Quick Ratio |
7.70 |
4.82 |
1.71 |
1.38 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-12 |
-10 |
-10 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
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) |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
-1.80 |
-1.29 |
-1.84 |
-5.36 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.52 |
-0.56 |
-3.51 |
| Enterprise Value (EV) |
0.00 |
0.00 |
2.80 |
-3.40 |
| Market Capitalization |
0.00 |
0.00 |
8.59 |
5.10 |
| Book Value per Share |
$2.98 |
$1.44 |
$0.39 |
$1.79 |
| Tangible Book Value per Share |
$2.98 |
$1.44 |
$0.39 |
$1.79 |
| Total Capital |
25 |
12 |
3.94 |
3.15 |
| Total Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
-26 |
-13 |
-5.79 |
-8.51 |
| Capital Expenditures (CapEx) |
-0.17 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-2.62 |
-2.14 |
-2.56 |
-5.36 |
| Debt-free Net Working Capital (DFNWC) |
24 |
11 |
3.22 |
3.15 |
| Net Working Capital (NWC) |
24 |
11 |
3.22 |
3.15 |
| Net Nonoperating Expense (NNE) |
3.89 |
3.96 |
4.27 |
6.97 |
| Net Nonoperating Obligations (NNO) |
-26 |
-13 |
-5.79 |
-8.51 |
| Total Depreciation and Amortization (D&A) |
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% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($1.83) |
($45.08) |
($21.58) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
8.40M |
334.13K |
966.12K |
| Adjusted Diluted Earnings per Share |
$0.00 |
($1.83) |
($45.08) |
($21.58) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
8.40M |
334.13K |
966.12K |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
8.54M |
515.33K |
2.24M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-10 |
-11 |
-11 |
-14 |
| Normalized NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
-5.08% |
-2.73% |