| DEI Shares Outstanding |
0.00 |
0.00 |
20,751,726.00 |
7,748,482.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
86,466.00 |
322,853.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-37.17 |
-21.93 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
-82.24% |
-100.00% |
0.00% |
| EBITDA Growth |
0.00% |
-260.47% |
81.80% |
-568.47% |
| EBIT Growth |
0.00% |
-255.96% |
82.12% |
-568.47% |
| NOPAT Growth |
0.00% |
-391.87% |
78.79% |
-416.36% |
| Net Income Growth |
0.00% |
-256.03% |
19.19% |
-115.61% |
| EPS Growth |
0.00% |
-256.03% |
19.19% |
17.61% |
| Operating Cash Flow Growth |
0.00% |
28.63% |
-350.43% |
14.37% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-180.09% |
-711.21% |
| Invested Capital Growth |
0.00% |
-125.54% |
85.24% |
7,076.10% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
-100.00% |
14.71% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
67.39% |
17.34% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
67.39% |
17.34% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
63.91% |
22.28% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
19.00% |
-17.03% |
| EPS Q/Q Growth |
0.00% |
0.00% |
19.00% |
-11.02% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-9.97% |
-20.68% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
-31.49% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
-105.61% |
40.66% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
32.67% |
-215.51% |
0.00% |
1.96% |
| EBITDA Margin |
-23.92% |
-485.36% |
0.00% |
-165.96% |
| Operating Margin |
-17.99% |
-498.16% |
0.00% |
-153.27% |
| EBIT Margin |
-24.65% |
-494.04% |
0.00% |
-165.96% |
| Profit (Net Income) Margin |
-25.10% |
-503.06% |
0.00% |
-246.28% |
| Tax Burden Percent |
100.89% |
100.00% |
535.70% |
102.89% |
| Interest Burden Percent |
100.91% |
101.83% |
85.88% |
144.24% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
-29.32% |
-387.44% |
0.00% |
-121.84% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-93.39% |
-493.46% |
0.00% |
-60.74% |
| Return on Net Nonoperating Assets (RNNOA) |
-77.82% |
1,292.58% |
0.00% |
43.79% |
| Return on Equity (ROE) |
-107.15% |
905.14% |
-761.43% |
-78.04% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
-161.48% |
| Operating Return on Assets (OROA) |
-30.39% |
-127.50% |
0.00% |
-46.83% |
| Return on Assets (ROA) |
-30.94% |
-129.83% |
0.00% |
-69.49% |
| Return on Common Equity (ROCE) |
-119.48% |
528.29% |
-1,172.60% |
-78.96% |
| Return on Equity Simple (ROE_SIMPLE) |
-96.09% |
237.38% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-0.57 |
-2.79 |
-0.59 |
-3.05 |
| NOPAT Margin |
-12.59% |
-348.71% |
0.00% |
-107.29% |
| Net Nonoperating Expense Percent (NNEP) |
64.06% |
106.02% |
-374.42% |
-61.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
-20.77% |
-20.07% |
| Cost of Revenue to Revenue |
67.33% |
315.51% |
0.00% |
98.04% |
| SG&A Expenses to Revenue |
49.92% |
273.97% |
0.00% |
155.11% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
50.66% |
282.65% |
0.00% |
155.23% |
| Earnings before Interest and Taxes (EBIT) |
-1.11 |
-3.95 |
-0.71 |
-4.72 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-1.08 |
-3.88 |
-0.71 |
-4.72 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
8.50 |
0.00 |
3.86 |
0.71 |
| Price to Tangible Book Value (P/TBV) |
8.50 |
0.00 |
3.86 |
0.71 |
| Price to Revenue (P/Rev) |
2.22 |
12.50 |
0.00 |
3.78 |
| 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) |
5.56 |
0.00 |
0.00 |
0.14 |
| Enterprise Value to Revenue (EV/Rev) |
2.39 |
14.01 |
0.00 |
0.24 |
| 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 |
0.88 |
-0.75 |
0.02 |
0.00 |
| Long-Term Debt to Equity |
0.15 |
-0.06 |
0.00 |
0.00 |
| Financial Leverage |
0.83 |
-2.62 |
-1.66 |
-0.72 |
| Leverage Ratio |
3.46 |
-6.97 |
7.86 |
1.12 |
| Compound Leverage Factor |
3.49 |
-7.10 |
6.75 |
1.62 |
| Debt to Total Capital |
46.85% |
-297.48% |
1.76% |
0.33% |
| Short-Term Debt to Total Capital |
38.78% |
-274.81% |
1.76% |
0.33% |
| Long-Term Debt to Total Capital |
8.06% |
-22.67% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
-6.12% |
50.88% |
-7.46% |
0.00% |
| Common Equity to Total Capital |
59.27% |
346.61% |
105.70% |
99.67% |
| Debt to EBITDA |
-0.86 |
-0.37 |
-0.07 |
-0.01 |
| Net Debt to EBITDA |
-0.82 |
-0.37 |
1.45 |
2.13 |
| Long-Term Debt to EBITDA |
-0.15 |
-0.03 |
0.00 |
0.00 |
| Debt to NOPAT |
-1.64 |
-0.52 |
-0.08 |
-0.02 |
| Net Debt to NOPAT |
-1.55 |
-0.52 |
1.74 |
3.30 |
| Long-Term Debt to NOPAT |
-0.28 |
-0.04 |
0.00 |
0.00 |
| Altman Z-Score |
2.42 |
-7.33 |
2.73 |
6.61 |
| Noncontrolling Interest Sharing Ratio |
-11.51% |
41.63% |
-54.00% |
-1.18% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
1.18 |
0.29 |
3.04 |
29.49 |
| Quick Ratio |
0.94 |
0.02 |
0.79 |
21.64 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-0.36 |
-1.01 |
-8.21 |
| Operating Cash Flow to CapEx |
-250.84% |
-500.59% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-5.01 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
-169.85 |
-17.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
-237.56 |
-20.39 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
1.23 |
0.26 |
0.00 |
0.28 |
| Accounts Receivable Turnover |
2.36 |
0.81 |
0.00 |
0.00 |
| Inventory Turnover |
9.19 |
6.97 |
0.00 |
0.00 |
| Fixed Asset Turnover |
6.49 |
1.02 |
0.00 |
0.00 |
| Accounts Payable Turnover |
3.02 |
2.09 |
0.00 |
12.22 |
| Days Sales Outstanding (DSO) |
154.61 |
451.31 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
39.72 |
52.38 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
120.81 |
174.47 |
0.00 |
29.88 |
| Cash Conversion Cycle (CCC) |
73.52 |
329.22 |
0.00 |
-29.88 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
1.93 |
-0.49 |
-0.07 |
5.09 |
| Invested Capital Turnover |
2.33 |
1.11 |
0.00 |
1.14 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-2.43 |
0.42 |
5.16 |
| Enterprise Value (EV) |
11 |
11 |
10 |
0.69 |
| Market Capitalization |
10 |
10 |
12 |
11 |
| Book Value per Share |
$0.07 |
($0.93) |
$0.15 |
$1.96 |
| Tangible Book Value per Share |
$0.07 |
($0.93) |
$0.15 |
$1.96 |
| Total Capital |
1.98 |
-0.49 |
2.85 |
15 |
| Total Debt |
0.93 |
1.45 |
0.05 |
0.05 |
| Total Long-Term Debt |
0.16 |
0.11 |
0.00 |
0.00 |
| Net Debt |
0.88 |
1.45 |
-1.03 |
-10 |
| Capital Expenditures (CapEx) |
0.68 |
0.24 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
1.10 |
-1.57 |
1.77 |
3.26 |
| Debt-free Net Working Capital (DFNWC) |
1.15 |
-1.57 |
2.85 |
13 |
| Net Working Capital (NWC) |
0.38 |
-2.91 |
2.80 |
13 |
| Net Nonoperating Expense (NNE) |
0.56 |
1.23 |
2.66 |
3.96 |
| Net Nonoperating Obligations (NNO) |
0.88 |
1.45 |
-2.87 |
-10 |
| Total Depreciation and Amortization (D&A) |
0.03 |
0.07 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
24.38% |
-196.93% |
0.00% |
114.41% |
| Debt-free Net Working Capital to Revenue |
25.50% |
-196.32% |
0.00% |
470.35% |
| Net Working Capital to Revenue |
8.41% |
-364.34% |
0.00% |
468.59% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($2.10) |
($1.59) |
($1.31) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
1.82M |
2.02M |
5.40M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($2.10) |
($1.59) |
($1.31) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
1.82M |
2.02M |
5.40M |
| 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 |
3.06M |
97.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.57 |
-2.79 |
-0.59 |
-3.05 |
| Normalized NOPAT Margin |
-12.59% |
-348.71% |
0.00% |
-107.20% |
| Pre Tax Income Margin |
-24.88% |
-503.06% |
0.00% |
-239.38% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
-109.75 |
-54.79 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
-56.06 |
-38.67 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
-177.46 |
-58.18 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
-123.77 |
-42.07 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
-0.40% |
0.00% |