| DEI Shares Outstanding |
0.00 |
0.00 |
89,729,281.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
1,794,586.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-56.43 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
28.73% |
| EBITDA Growth |
0.00% |
-70.45% |
-1,742.38% |
| EBIT Growth |
0.00% |
-109.15% |
-1,455.37% |
| NOPAT Growth |
0.00% |
-113.33% |
-1,425.58% |
| Net Income Growth |
0.00% |
-136.77% |
-1,377.12% |
| EPS Growth |
0.00% |
-150.00% |
-853.33% |
| Operating Cash Flow Growth |
0.00% |
-250.86% |
-786.13% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-32.25% |
| Invested Capital Growth |
0.00% |
1,239.94% |
-62.19% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
-31.52% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-32.04% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-30.14% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-29.95% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-30.25% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-51.07% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
-64.95% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
0.00% |
9.75% |
-27.54% |
| EBITDA Margin |
0.00% |
-27.08% |
-387.62% |
| Operating Margin |
0.00% |
-33.90% |
-401.70% |
| EBIT Margin |
0.00% |
-33.23% |
-401.52% |
| Profit (Net Income) Margin |
0.00% |
-37.82% |
-433.95% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
100.52% |
113.80% |
108.08% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-32.42% |
-327.42% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-54.92% |
-483.10% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-325.23% |
3,872.60% |
| Return on Equity (ROE) |
99.84% |
-357.65% |
3,545.19% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-123.56% |
-237.15% |
| Operating Return on Assets (OROA) |
0.00% |
-20.89% |
-213.47% |
| Return on Assets (ROA) |
0.00% |
-23.78% |
-230.71% |
| Return on Common Equity (ROCE) |
99.84% |
-357.65% |
3,545.19% |
| Return on Equity Simple (ROE_SIMPLE) |
99.84% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-2.02 |
-4.30 |
-66 |
| NOPAT Margin |
0.00% |
-23.73% |
-281.19% |
| Net Nonoperating Expense Percent (NNEP) |
252.20% |
22.50% |
155.68% |
| Return On Investment Capital (ROIC_SIMPLE) |
79.06% |
-14.28% |
-594.44% |
| Cost of Revenue to Revenue |
0.00% |
90.25% |
127.54% |
| SG&A Expenses to Revenue |
0.00% |
37.50% |
301.37% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
43.65% |
374.17% |
| Earnings before Interest and Taxes (EBIT) |
-2.88 |
-6.02 |
-94 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-2.88 |
-4.91 |
-90 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.59 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.22 |
1.22 |
| 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 |
0.91 |
4.71 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
1.45 |
2.22 |
| 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 |
-0.12 |
3.47 |
-1.89 |
| Long-Term Debt to Equity |
-0.12 |
1.70 |
-1.01 |
| Financial Leverage |
-0.12 |
5.92 |
-8.02 |
| Leverage Ratio |
-0.12 |
15.04 |
-15.37 |
| Compound Leverage Factor |
-0.12 |
17.12 |
-16.61 |
| Debt to Total Capital |
-13.72% |
77.64% |
212.75% |
| Short-Term Debt to Total Capital |
0.00% |
39.60% |
98.62% |
| Long-Term Debt to Total Capital |
-13.72% |
38.03% |
114.13% |
| 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 |
113.72% |
22.36% |
-112.75% |
| Debt to EBITDA |
-0.12 |
-4.76 |
-0.26 |
| Net Debt to EBITDA |
-0.12 |
-4.55 |
-0.26 |
| Long-Term Debt to EBITDA |
-0.12 |
-2.33 |
-0.14 |
| Debt to NOPAT |
-0.17 |
-5.44 |
-0.36 |
| Net Debt to NOPAT |
-0.17 |
-5.20 |
-0.36 |
| Long-Term Debt to NOPAT |
-0.17 |
-2.66 |
-0.19 |
| Altman Z-Score |
-48.40 |
-0.70 |
-15.16 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.12 |
0.40 |
0.09 |
| Quick Ratio |
0.12 |
0.13 |
0.04 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-36 |
-48 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-43.23 |
-6.28 |
| Operating Cash Flow to Interest Expense |
-23.15 |
-1.47 |
-1.43 |
| Operating Cash Flow Less CapEx to Interest Expense |
-23.15 |
-1.47 |
-1.43 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.63 |
0.53 |
| Accounts Receivable Turnover |
0.00 |
8.88 |
9.56 |
| Inventory Turnover |
0.00 |
0.00 |
5.34 |
| Fixed Asset Turnover |
0.00 |
0.00 |
75.58 |
| Accounts Payable Turnover |
0.00 |
4.44 |
3.30 |
| Days Sales Outstanding (DSO) |
0.00 |
41.10 |
38.18 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
68.42 |
| Days Payable Outstanding (DPO) |
0.00 |
82.24 |
110.52 |
| Cash Conversion Cycle (CCC) |
0.00 |
-41.14 |
-3.92 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
-2.55 |
29 |
11 |
| Invested Capital Turnover |
0.00 |
1.37 |
1.16 |
| Increase / (Decrease) in Invested Capital |
0.00 |
32 |
-18 |
| Enterprise Value (EV) |
4.35 |
26 |
52 |
| Market Capitalization |
4.00 |
4.00 |
28 |
| Book Value per Share |
($0.06) |
$0.14 |
($0.14) |
| Tangible Book Value per Share |
($0.06) |
($0.67) |
($0.43) |
| Total Capital |
-2.55 |
30 |
11 |
| Total Debt |
0.35 |
23 |
23 |
| Total Long-Term Debt |
0.35 |
11 |
13 |
| Net Debt |
0.35 |
22 |
23 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-2.55 |
-12 |
-16 |
| Debt-free Net Working Capital (DFNWC) |
-2.55 |
-11 |
-16 |
| Net Working Capital (NWC) |
-2.55 |
-23 |
-27 |
| Net Nonoperating Expense (NNE) |
0.88 |
2.55 |
36 |
| Net Nonoperating Obligations (NNO) |
0.35 |
22 |
23 |
| Total Depreciation and Amortization (D&A) |
0.00 |
1.11 |
3.24 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-66.07% |
-69.06% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-60.40% |
-68.87% |
| Net Working Capital to Revenue |
0.00% |
-126.20% |
-115.52% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($7.50) |
($71.50) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
945.04K |
1.42M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($7.50) |
($71.50) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
945.04K |
1.42M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
1.04M |
2.10M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-2.02 |
-4.30 |
-57 |
| Normalized NOPAT Margin |
0.00% |
-23.73% |
-243.54% |
| Pre Tax Income Margin |
0.00% |
-37.82% |
-433.95% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-191.01 |
-7.25 |
-12.38 |
| NOPAT to Interest Expense |
-133.71 |
-5.17 |
-8.67 |
| EBIT Less CapEx to Interest Expense |
-191.01 |
-7.25 |
-12.38 |
| NOPAT Less CapEx to Interest Expense |
-133.71 |
-5.17 |
-8.67 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |