| DEI Shares Outstanding |
0.00 |
15,873,113.00 |
29,433,798.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
529,104.00 |
29,433,798.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
-34.89 |
-1.59 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
616.67% |
| EBITDA Growth |
0.00% |
62.15% |
-142.42% |
| EBIT Growth |
0.00% |
62.01% |
-142.40% |
| NOPAT Growth |
0.00% |
39.52% |
20.81% |
| Net Income Growth |
0.00% |
62.18% |
-154.00% |
| EPS Growth |
0.00% |
0.00% |
-17.39% |
| Operating Cash Flow Growth |
0.00% |
-47.41% |
21.03% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
65.41% |
| Invested Capital Growth |
0.00% |
727.85% |
-128.30% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
-12.24% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-121.48% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-120.02% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
8.55% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-115.63% |
| EPS Q/Q Growth |
0.00% |
0.00% |
96.10% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-7.17% |
14.72% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
-171.87% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
0.00% |
100.00% |
100.00% |
| EBITDA Margin |
0.00% |
-154,433.33% |
-52,239.53% |
| Operating Margin |
0.00% |
-250,341.67% |
-27,661.63% |
| EBIT Margin |
0.00% |
-155,291.67% |
-52,525.58% |
| Profit (Net Income) Margin |
0.00% |
-153,825.00% |
-54,517.44% |
| Tax Burden Percent |
100.00% |
100.16% |
100.00% |
| Interest Burden Percent |
99.51% |
98.89% |
103.79% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-898.28% |
-834.07% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-917.06% |
-540.74% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
783.06% |
452.99% |
| Return on Equity (ROE) |
-234.39% |
-115.22% |
-381.09% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-493.53% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
-91.28% |
-240.96% |
| Return on Assets (ROA) |
0.00% |
-90.42% |
-250.09% |
| Return on Common Equity (ROCE) |
-234.39% |
-115.22% |
-381.09% |
| Return on Equity Simple (ROE_SIMPLE) |
-234.39% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-35 |
-21 |
-17 |
| NOPAT Margin |
0.00% |
-175,239.17% |
-19,363.14% |
| Net Nonoperating Expense Percent (NNEP) |
-64.68% |
18.78% |
-293.34% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-184.03% |
-123.69% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
143,116.67% |
15,265.12% |
| R&D to Revenue |
0.00% |
107,325.00% |
12,496.51% |
| Operating Expenses to Revenue |
0.00% |
250,441.67% |
27,761.63% |
| Earnings before Interest and Taxes (EBIT) |
-49 |
-19 |
-45 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-49 |
-19 |
-45 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
4.16 |
0.47 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
4.16 |
0.47 |
| Price to Revenue (P/Rev) |
0.00 |
3,888.91 |
73.82 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
7.37 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
3,418.25 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.02 |
0.02 |
0.01 |
| Long-Term Debt to Equity |
0.02 |
0.02 |
0.01 |
| Financial Leverage |
-1.04 |
-0.85 |
-0.84 |
| Leverage Ratio |
1.14 |
1.27 |
1.52 |
| Compound Leverage Factor |
1.14 |
1.26 |
1.58 |
| Debt to Total Capital |
1.92% |
1.84% |
0.55% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
1.92% |
1.84% |
0.55% |
| 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 |
98.08% |
98.16% |
99.45% |
| Debt to EBITDA |
-0.01 |
-0.01 |
0.00 |
| Net Debt to EBITDA |
0.44 |
0.30 |
0.33 |
| Long-Term Debt to EBITDA |
-0.01 |
-0.01 |
0.00 |
| Debt to NOPAT |
-0.01 |
-0.01 |
0.00 |
| Net Debt to NOPAT |
0.62 |
0.27 |
0.90 |
| Long-Term Debt to NOPAT |
-0.01 |
-0.01 |
0.00 |
| Altman Z-Score |
0.00 |
-7.15 |
-16.77 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
9.02 |
2.88 |
2.86 |
| Quick Ratio |
8.67 |
2.79 |
2.75 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-27 |
-9.51 |
| Operating Cash Flow to CapEx |
-3,401.58% |
-5,720.22% |
-156,412.50% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-5.36 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
-7.05 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
-7.05 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.01 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.03 |
0.25 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
29,643.52 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
29,643.52 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
-0.89 |
5.57 |
-1.58 |
| Invested Capital Turnover |
0.00 |
0.01 |
0.04 |
| Increase / (Decrease) in Invested Capital |
0.00 |
6.46 |
-7.15 |
| Enterprise Value (EV) |
0.00 |
41 |
-8.62 |
| Market Capitalization |
0.00 |
47 |
6.35 |
| Book Value per Share |
$1.35 |
$0.71 |
$0.45 |
| Tangible Book Value per Share |
$1.35 |
$0.71 |
$0.45 |
| Total Capital |
21 |
11 |
13 |
| Total Debt |
0.41 |
0.21 |
0.07 |
| Total Long-Term Debt |
0.41 |
0.21 |
0.07 |
| Net Debt |
-22 |
-5.65 |
-15 |
| Capital Expenditures (CapEx) |
0.32 |
0.28 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-1.67 |
4.72 |
-2.06 |
| Debt-free Net Working Capital (DFNWC) |
20 |
11 |
13 |
| Net Working Capital (NWC) |
20 |
11 |
13 |
| Net Nonoperating Expense (NNE) |
14 |
-2.57 |
30 |
| Net Nonoperating Obligations (NNO) |
-22 |
-5.65 |
-15 |
| Total Depreciation and Amortization (D&A) |
0.09 |
0.10 |
0.25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
39,366.67% |
-2,396.51% |
| Debt-free Net Working Capital to Revenue |
0.00% |
88,183.33% |
15,090.70% |
| Net Working Capital to Revenue |
0.00% |
88,183.33% |
15,090.70% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($34.50) |
($40.50) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
538.81K |
1.15M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($40.50) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
588.09K |
1.15M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
588.09K |
11.59M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-35 |
-21 |
-17 |
| Normalized NOPAT Margin |
0.00% |
-175,239.17% |
-19,363.14% |
| Pre Tax Income Margin |
0.00% |
-153,575.00% |
-54,517.44% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
-25.45 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
-9.38 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
-25.45 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
-9.39 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
-1.59% |