| DEI Shares Outstanding |
0.00 |
33,103,860.00 |
34,426,355.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
33,103,860.00 |
34,426,355.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
-0.07 |
-0.25 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
42.67% |
-272.20% |
| EBIT Growth |
0.00% |
40.26% |
-290.51% |
| NOPAT Growth |
0.00% |
20.14% |
-188.19% |
| Net Income Growth |
0.00% |
49.00% |
-254.35% |
| EPS Growth |
0.00% |
55.56% |
-212.50% |
| Operating Cash Flow Growth |
0.00% |
-713.18% |
-38.42% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
14.60% |
| Invested Capital Growth |
0.00% |
115.22% |
-151.51% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-13.82% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-14.08% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-17.69% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-13.79% |
| EPS Q/Q Growth |
0.00% |
0.00% |
-4.17% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-939.16% |
19.70% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
45.05% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
0.00% |
0.00% |
80.59% |
| EBITDA Margin |
0.00% |
0.00% |
-35,842.41% |
| Operating Margin |
0.00% |
0.00% |
-40,873.19% |
| EBIT Margin |
0.00% |
0.00% |
-39,359.87% |
| Profit (Net Income) Margin |
0.00% |
0.00% |
-39,662.77% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
130.08% |
111.05% |
100.77% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
-4,676.55% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
-4,444.20% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
3,937.72% |
| Return on Equity (ROE) |
82.46% |
299.46% |
-738.83% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-1,150.33% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
-145.82% |
| Return on Assets (ROA) |
0.00% |
0.00% |
-146.94% |
| Return on Common Equity (ROCE) |
82.46% |
299.46% |
-738.83% |
| Return on Equity Simple (ROE_SIMPLE) |
82.46% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-2.71 |
-2.16 |
-6.24 |
| NOPAT Margin |
0.00% |
0.00% |
-28,611.23% |
| Net Nonoperating Expense Percent (NNEP) |
94.78% |
-38.47% |
-232.35% |
| Return On Investment Capital (ROIC_SIMPLE) |
73.78% |
-50.11% |
-179.91% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
19.41% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
31,380.58% |
| R&D to Revenue |
0.00% |
0.00% |
9,573.20% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
40,953.78% |
| Earnings before Interest and Taxes (EBIT) |
-3.68 |
-2.20 |
-8.58 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-3.66 |
-2.10 |
-7.81 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
73.82 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
73.82 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
1,620.53 |
| 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 |
553.38 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
1,689.75 |
| 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 |
-0.37 |
0.04 |
-2.89 |
| Long-Term Debt to Equity |
-0.02 |
0.00 |
0.00 |
| Financial Leverage |
-0.38 |
0.88 |
-0.89 |
| Leverage Ratio |
-0.03 |
-3.90 |
5.03 |
| Compound Leverage Factor |
-0.03 |
-4.33 |
5.07 |
| Debt to Total Capital |
-57.97% |
3.39% |
152.85% |
| Short-Term Debt to Total Capital |
-55.07% |
3.39% |
152.85% |
| Long-Term Debt to Total Capital |
-2.91% |
0.00% |
0.00% |
| 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 |
157.97% |
96.61% |
-52.85% |
| Debt to EBITDA |
-0.58 |
-0.07 |
-0.68 |
| Net Debt to EBITDA |
-0.57 |
1.73 |
-0.19 |
| Long-Term Debt to EBITDA |
-0.03 |
0.00 |
0.00 |
| Debt to NOPAT |
-0.79 |
-0.07 |
-0.85 |
| Net Debt to NOPAT |
-0.78 |
1.67 |
-0.24 |
| Long-Term Debt to NOPAT |
-0.04 |
0.00 |
0.00 |
| Altman Z-Score |
-349.13 |
84.48 |
-11.50 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.01 |
2.31 |
0.65 |
| Quick Ratio |
0.00 |
1.88 |
0.51 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-6.33 |
-5.40 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-25.47 |
-81.84 |
| Operating Cash Flow to Interest Expense |
-0.43 |
-15.75 |
-82.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
-0.43 |
-15.75 |
-82.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.01 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
44,649.27 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
-44,649.27 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
-3.61 |
0.55 |
-0.28 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.16 |
| Increase / (Decrease) in Invested Capital |
0.00 |
4.16 |
-0.83 |
| Enterprise Value (EV) |
13 |
304 |
37 |
| Market Capitalization |
11 |
308 |
35 |
| Book Value per Share |
($0.22) |
$0.13 |
($0.05) |
| Tangible Book Value per Share |
($0.22) |
$0.13 |
($0.05) |
| Total Capital |
-3.67 |
4.32 |
3.47 |
| Total Debt |
2.13 |
0.15 |
5.30 |
| Total Long-Term Debt |
0.11 |
0.00 |
0.00 |
| Net Debt |
2.10 |
-3.62 |
1.51 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-3.75 |
-0.98 |
-1.06 |
| Debt-free Net Working Capital (DFNWC) |
-3.72 |
2.79 |
2.73 |
| Net Working Capital (NWC) |
-5.74 |
2.64 |
-2.57 |
| Net Nonoperating Expense (NNE) |
2.07 |
0.28 |
2.41 |
| Net Nonoperating Obligations (NNO) |
2.19 |
-3.62 |
1.55 |
| Total Depreciation and Amortization (D&A) |
0.02 |
0.10 |
0.77 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
-4,873.27% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
12,512.22% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
-11,795.30% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($0.08) |
($0.25) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
28.78M |
34.63M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($0.08) |
($0.25) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
28.78M |
34.63M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
33.10M |
36.28M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-2.71 |
-2.16 |
-6.24 |
| Normalized NOPAT Margin |
0.00% |
0.00% |
-28,611.23% |
| Pre Tax Income Margin |
0.00% |
0.00% |
-39,662.77% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-3.32 |
-8.85 |
-129.94 |
| NOPAT to Interest Expense |
-2.45 |
-8.71 |
-94.46 |
| EBIT Less CapEx to Interest Expense |
-3.32 |
-8.85 |
-129.94 |
| NOPAT Less CapEx to Interest Expense |
-2.45 |
-8.71 |
-94.46 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |