| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
8.82% |
-45.29% |
-42.49% |
| EBITDA Growth |
0.00% |
10.27% |
-443.66% |
-271.18% |
| EBIT Growth |
0.00% |
10.26% |
-451.30% |
-268.36% |
| NOPAT Growth |
0.00% |
567.60% |
-570.43% |
-255.79% |
| Net Income Growth |
0.00% |
520.04% |
-463.53% |
-263.17% |
| EPS Growth |
0.00% |
520.04% |
-463.53% |
22.92% |
| Operating Cash Flow Growth |
0.00% |
-177.99% |
-377.88% |
-108.49% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-1,850.74% |
94.68% |
| Invested Capital Growth |
0.00% |
0.00% |
2,090.56% |
-16.39% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
1.70% |
1.71% |
1.35% |
0.85% |
| EBITDA Margin |
0.26% |
0.26% |
-1.63% |
-10.52% |
| Operating Margin |
0.15% |
0.16% |
-1.69% |
-10.47% |
| EBIT Margin |
0.25% |
0.26% |
-1.65% |
-10.58% |
| Profit (Net Income) Margin |
-0.06% |
0.22% |
-1.45% |
-9.16% |
| Tax Burden Percent |
-21.93% |
84.39% |
123.50% |
92.01% |
| Interest Burden Percent |
101.58% |
100.57% |
71.11% |
94.11% |
| Effective Tax Rate |
121.93% |
15.61% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
-13.21% |
-24.31% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
-8.38% |
-17.05% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
3.19% |
7.78% |
| Return on Equity (ROE) |
0.00% |
19.22% |
-10.02% |
-16.53% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
-111.30% |
-6.45% |
| Operating Return on Assets (OROA) |
0.00% |
5.00% |
-7.87% |
-16.62% |
| Return on Assets (ROA) |
0.00% |
4.24% |
-6.92% |
-14.39% |
| Return on Common Equity (ROCE) |
0.00% |
19.22% |
-10.02% |
-16.53% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-0.03 |
0.13 |
-0.61 |
-2.17 |
| NOPAT Margin |
-0.03% |
0.14% |
-1.18% |
-7.33% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
9.74% |
-4.83% |
-7.26% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
10.74% |
-4.19% |
-11.20% |
| Cost of Revenue to Revenue |
98.30% |
98.29% |
98.65% |
99.15% |
| SG&A Expenses to Revenue |
1.55% |
1.55% |
3.04% |
11.31% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
1.55% |
1.55% |
3.04% |
11.31% |
| Earnings before Interest and Taxes (EBIT) |
0.22 |
0.24 |
-0.85 |
-3.14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
0.22 |
0.24 |
-0.84 |
-3.12 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
9.34 |
16.77 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
9.34 |
16.78 |
0.00 |
| Price to Revenue (P/Rev) |
0.12 |
0.11 |
4.51 |
0.00 |
| Price to Earnings (P/E) |
0.00 |
48.56 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
2.06% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
23.46 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.09 |
4.43 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
36.16 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
36.46 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
68.10 |
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 |
14.28 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.13 |
0.05 |
0.02 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-1.46 |
-0.38 |
-0.46 |
| Leverage Ratio |
0.00 |
4.53 |
1.45 |
1.15 |
| Compound Leverage Factor |
0.00 |
4.56 |
1.03 |
1.08 |
| Debt to Total Capital |
0.00% |
11.44% |
4.81% |
2.01% |
| Short-Term Debt to Total Capital |
0.00% |
11.44% |
4.81% |
2.01% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
88.56% |
95.19% |
97.99% |
| Debt to EBITDA |
0.00 |
0.57 |
-0.83 |
-0.12 |
| Net Debt to EBITDA |
0.00 |
-4.72 |
4.92 |
3.49 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
1.07 |
-1.15 |
-0.18 |
| Net Debt to NOPAT |
0.00 |
-8.89 |
6.76 |
5.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
21.32 |
51.59 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.22 |
5.75 |
10.24 |
| Quick Ratio |
0.00 |
0.41 |
1.80 |
7.76 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.62 |
-11 |
-0.58 |
| Operating Cash Flow to CapEx |
12,374.71% |
-10,701.40% |
-10,599.67% |
-48.78% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
487.99 |
-842.46 |
-17.25 |
| Operating Cash Flow to Interest Expense |
0.00 |
-223.14 |
-105.15 |
-84.30 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
-225.22 |
-106.14 |
-257.11 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
19.43 |
4.77 |
1.57 |
| Accounts Receivable Turnover |
0.00 |
356.19 |
156.11 |
95.21 |
| Inventory Turnover |
0.00 |
31.19 |
20.19 |
10.31 |
| Fixed Asset Turnover |
0.00 |
25,300.08 |
9,192.15 |
5,119.83 |
| Accounts Payable Turnover |
0.00 |
161.61 |
70.51 |
44.95 |
| Days Sales Outstanding (DSO) |
0.00 |
1.02 |
2.34 |
3.83 |
| Days Inventory Outstanding (DIO) |
0.00 |
11.70 |
18.08 |
35.39 |
| Days Payable Outstanding (DPO) |
0.00 |
2.26 |
5.18 |
8.12 |
| Cash Conversion Cycle (CCC) |
0.00 |
10.47 |
15.24 |
31.11 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
-0.49 |
9.74 |
8.14 |
| Invested Capital Turnover |
0.00 |
-385.47 |
11.15 |
3.32 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-0.49 |
10 |
-1.60 |
| Enterprise Value (EV) |
0.00 |
8.84 |
229 |
0.00 |
| Market Capitalization |
10 |
10 |
233 |
0.00 |
| Book Value per Share |
$0.00 |
$0.71 |
$8.79 |
$2.61 |
| Tangible Book Value per Share |
$0.00 |
$0.71 |
$8.79 |
$2.61 |
| Total Capital |
0.00 |
1.21 |
15 |
19 |
| Total Debt |
0.00 |
0.14 |
0.70 |
0.39 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-1.16 |
-4.13 |
-11 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.01 |
5.78 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-0.33 |
9.69 |
2.80 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.96 |
15 |
14 |
| Net Working Capital (NWC) |
0.00 |
0.82 |
14 |
14 |
| Net Nonoperating Expense (NNE) |
0.02 |
-0.08 |
0.14 |
0.54 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-1.56 |
-4.13 |
-11 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.01 |
0.02 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-0.35% |
18.79% |
9.42% |
| Debt-free Net Working Capital to Revenue |
0.00% |
1.02% |
28.16% |
47.11% |
| Net Working Capital to Revenue |
0.00% |
0.87% |
26.80% |
45.80% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.48) |
($0.37) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
1.58M |
7.29M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.48) |
($0.37) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
1.58M |
7.29M |
| 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 |
1.69M |
20.78M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.09 |
0.13 |
-0.61 |
-2.17 |
| Normalized NOPAT Margin |
0.10% |
0.14% |
-1.18% |
-7.33% |
| Pre Tax Income Margin |
0.26% |
0.26% |
-1.17% |
-9.96% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
191.18 |
-66.23 |
-93.82 |
| NOPAT to Interest Expense |
0.00 |
102.35 |
-47.48 |
-64.97 |
| EBIT Less CapEx to Interest Expense |
0.00 |
189.10 |
-67.22 |
-266.63 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
100.27 |
-48.47 |
-237.77 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |