| DEI Shares Outstanding |
|
0.00 |
6,217,577.00 |
11,187,806.00 |
10,857,040.00 |
10,869,040.00 |
10,784,725.00 |
11,184,423.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
6,217,577.00 |
11,187,806.00 |
10,857,040.00 |
10,869,040.00 |
10,784,725.00 |
11,184,423.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-0.95 |
-1.11 |
-1.31 |
-1.47 |
-1.93 |
-1.53 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-143.34% |
-108.03% |
-17.00% |
-17.49% |
-28.78% |
18.43% |
| EBIT Growth |
|
0.00% |
-143.32% |
-110.40% |
-16.36% |
-15.64% |
-28.68% |
18.43% |
| NOPAT Growth |
|
0.00% |
-143.32% |
-113.12% |
-14.62% |
-23.87% |
-24.27% |
19.08% |
| Net Income Growth |
|
0.00% |
-143.32% |
-109.25% |
-15.34% |
-11.93% |
-30.20% |
17.62% |
| EPS Growth |
|
0.00% |
-11.38% |
0.00% |
0.00% |
-12.21% |
-31.29% |
18.65% |
| Operating Cash Flow Growth |
|
0.00% |
-165.59% |
-87.41% |
-20.54% |
-12.37% |
-24.16% |
11.99% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-87.79% |
-4.00% |
-23.66% |
-11.02% |
9.88% |
| Invested Capital Growth |
|
0.00% |
262.62% |
80.16% |
-64.45% |
-231.25% |
-615.74% |
-26.89% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-2.62% |
-0.83% |
-6.62% |
-7.86% |
9.78% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-3.80% |
0.19% |
-6.34% |
-7.94% |
9.72% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-5.14% |
-2.23% |
-6.25% |
-4.81% |
8.61% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-5.50% |
1.10% |
-5.31% |
-8.85% |
9.52% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-9.04% |
10.29% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-17.93% |
-4.65% |
-5.19% |
-5.26% |
-3.40% |
7.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-10.57% |
-0.90% |
-1.84% |
4.30% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-55.38% |
-54.26% |
-166.61% |
-107.50% |
-29.15% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
99.45% |
98.59% |
95.42% |
96.55% |
97.51% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-257.42% |
-57.24% |
-27.09% |
-22.35% |
-32.93% |
-66.93% |
-123.51% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-1,042.25% |
-1,397.22% |
-1,666.95% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-257.35% |
-57.24% |
-27.09% |
-22.35% |
-32.93% |
-66.93% |
-123.51% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-257.42% |
-29.99% |
-17.27% |
-25.45% |
-39.02% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.70 |
-4.14 |
-8.81 |
-10 |
-13 |
-16 |
-13 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-59.13% |
-17.33% |
-7.89% |
-6.57% |
-7.10% |
-16.01% |
-26.57% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-30.59% |
-73.40% |
-192.60% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.43 |
-5.91 |
-12 |
-14 |
-17 |
-22 |
-18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.43 |
-5.90 |
-12 |
-14 |
-17 |
-22 |
-18 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
26.52 |
6.08 |
1.25 |
1.17 |
1.14 |
1.62 |
5.19 |
| Price to Tangible Book Value (P/TBV) |
|
26.52 |
6.08 |
1.25 |
1.17 |
1.14 |
1.62 |
5.19 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
213.94 |
21.93 |
32.71 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.31 |
-0.99 |
-0.99 |
-0.99 |
-1.00 |
-1.05 |
-1.23 |
| Leverage Ratio |
|
1.52 |
1.06 |
1.03 |
1.04 |
1.06 |
1.11 |
1.32 |
| Compound Leverage Factor |
|
1.52 |
1.06 |
1.03 |
1.03 |
1.01 |
1.08 |
1.29 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
99.97% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
19.10 |
108.00 |
22.63 |
13.46 |
8.27 |
-1.25 |
-11.86 |
| Noncontrolling Interest Sharing Ratio |
|
0.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.52 |
36.64 |
31.26 |
20.99 |
16.18 |
5.83 |
2.40 |
| Quick Ratio |
|
2.52 |
34.81 |
30.40 |
19.72 |
15.42 |
5.54 |
2.25 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-4.89 |
-9.19 |
-9.56 |
-12 |
-13 |
-12 |
| Operating Cash Flow to CapEx |
|
0.00% |
-35,022.75% |
-68,336.94% |
-45,853.66% |
-76,580.27% |
-141,430.73% |
-914,109.62% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.29 |
0.47 |
0.85 |
0.30 |
-0.39 |
-2.83 |
-3.59 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.76 |
0.38 |
-0.55 |
-0.70 |
-2.43 |
-0.76 |
| Enterprise Value (EV) |
|
24 |
100 |
19 |
9.84 |
5.22 |
10 |
24 |
| Market Capitalization |
|
25 |
120 |
89 |
66 |
47 |
34 |
34 |
| Book Value per Share |
|
$0.48 |
$3.17 |
$6.40 |
$5.16 |
$3.76 |
$1.96 |
$0.58 |
| Tangible Book Value per Share |
|
$0.48 |
$3.17 |
$6.40 |
$5.16 |
$3.76 |
$1.96 |
$0.58 |
| Total Capital |
|
0.94 |
20 |
72 |
56 |
41 |
21 |
6.53 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-1.23 |
-19 |
-71 |
-56 |
-41 |
-24 |
-10 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.02 |
0.02 |
0.03 |
0.02 |
0.01 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.49 |
0.46 |
-0.34 |
0.19 |
-0.64 |
-3.10 |
-3.82 |
| Debt-free Net Working Capital (DFNWC) |
|
0.74 |
20 |
70 |
56 |
41 |
21 |
6.30 |
| Net Working Capital (NWC) |
|
0.74 |
20 |
70 |
56 |
41 |
21 |
6.30 |
| Net Nonoperating Expense (NNE) |
|
0.73 |
1.77 |
3.55 |
4.16 |
3.45 |
5.23 |
4.53 |
| Net Nonoperating Obligations (NNO) |
|
-1.23 |
-19 |
-71 |
-56 |
-41 |
-24 |
-10 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.15 |
0.09 |
-0.16 |
-0.22 |
-0.18 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($1.37) |
($1.13) |
($1.31) |
($1.47) |
($1.93) |
($1.57) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
11.17M |
10.78M |
10.85M |
10.84M |
10.76M |
10.90M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($1.37) |
($1.13) |
$0.00 |
($1.47) |
($1.93) |
($1.57) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
11.17M |
10.78M |
10.86M |
10.84M |
10.76M |
10.90M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($1.37) |
($1.13) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
4.30M |
10.90M |
10.86M |
10.74M |
10.78M |
11.25M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.70 |
-4.14 |
-8.81 |
-10 |
-13 |
-16 |
-13 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
-46.30% |
-17.41% |
-3.13% |
0.00% |
-0.82% |