| DEI Shares Outstanding |
|
0.00 |
0.00 |
6,960,000.00 |
16,223,389.00 |
32,428,893.00 |
35,671,780.00 |
35,671,780.00 |
35,671,780.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
17,400.00 |
40,558.00 |
81,072.00 |
89,179.00 |
89,179.00 |
89,179.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-164.45 |
-294.54 |
-203.47 |
-37.36 |
-80.70 |
-93.07 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-49.71% |
27.13% |
-362.77% |
-30.17% |
82.28% |
-148.72% |
-11.91% |
| EBIT Growth |
|
0.00% |
-24.17% |
38.35% |
-352.02% |
-30.26% |
78.36% |
-114.99% |
-6.25% |
| NOPAT Growth |
|
0.00% |
-21.69% |
45.21% |
-415.82% |
-30.54% |
80.53% |
31.48% |
-24.01% |
| Net Income Growth |
|
0.00% |
-5.84% |
47.47% |
-317.49% |
-38.08% |
79.80% |
-116.00% |
-15.33% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
79.80% |
115.04% |
-11.11% |
| Operating Cash Flow Growth |
|
0.00% |
93.05% |
-283.87% |
-1,947.76% |
7.07% |
75.19% |
69.05% |
-159.47% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-89.59% |
-4,294.24% |
5.60% |
103.18% |
-946.08% |
-419.42% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-34.65% |
32.50% |
-15.93% |
-42.87% |
15.52% |
178.99% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
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% |
0.00% |
| Operating Margin |
|
0.00% |
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% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.17% |
100.62% |
99.52% |
99.99% |
108.53% |
| Interest Burden Percent |
|
149.93% |
127.79% |
108.89% |
100.41% |
105.96% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
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% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
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% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
88.27% |
37.76% |
283.03% |
-862.92% |
120.01% |
85.53% |
2,225.20% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-259.78% |
| Operating Return on Assets (OROA) |
|
0.00% |
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% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
88.27% |
37.76% |
283.03% |
-862.92% |
120.01% |
85.53% |
2,237.13% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
88.27% |
31.85% |
-2,202.50% |
-502.79% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.41 |
-2.94 |
-1.61 |
-8.30 |
-11 |
-2.11 |
-1.45 |
-1.79 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
633.54% |
98.82% |
-197.51% |
-78.70% |
-29.75% |
608.21% |
-1,883.24% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-330.33% |
29.31% |
23.36% |
-23.58% |
| Cost of Revenue to Revenue |
|
0.00% |
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% |
0.00% |
| R&D to Revenue |
|
0.00% |
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% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-3.43 |
-4.26 |
-2.63 |
-12 |
-15 |
-3.35 |
-7.20 |
-7.65 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.34 |
-3.51 |
-2.56 |
-12 |
-15 |
-2.73 |
-6.79 |
-7.59 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
14.24 |
6.38 |
0.00 |
0.00 |
0.02 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
14.24 |
6.38 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
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 |
0.00 |
| Dividend Yield |
|
0.00% |
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% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
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 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
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 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
6.44 |
65.01 |
0.00 |
0.00 |
62.19 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-0.14 |
-0.17 |
0.00 |
0.00 |
-0.18 |
-0.23 |
0.05 |
| Long-Term Debt to Equity |
|
0.00 |
-0.02 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.13 |
-0.17 |
0.44 |
-3.76 |
1.48 |
-0.11 |
0.93 |
| Leverage Ratio |
|
0.00 |
-0.11 |
-0.13 |
-0.83 |
3.93 |
-2.00 |
-0.16 |
-16.55 |
| Compound Leverage Factor |
|
0.00 |
-0.14 |
-0.14 |
-0.83 |
4.17 |
-2.00 |
-0.16 |
-16.55 |
| Debt to Total Capital |
|
0.00% |
-15.80% |
-20.35% |
0.00% |
0.00% |
-22.69% |
-29.16% |
4.67% |
| Short-Term Debt to Total Capital |
|
0.00% |
-12.95% |
-16.15% |
0.00% |
0.00% |
-22.69% |
-29.16% |
4.67% |
| Long-Term Debt to Total Capital |
|
0.00% |
-2.85% |
-4.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.05% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
115.80% |
120.35% |
100.00% |
100.00% |
122.69% |
129.16% |
95.28% |
| Debt to EBITDA |
|
0.00 |
-0.24 |
-0.59 |
0.00 |
0.00 |
-0.60 |
-0.27 |
-0.05 |
| Net Debt to EBITDA |
|
0.00 |
-0.18 |
-0.56 |
0.00 |
0.00 |
-0.27 |
-0.17 |
0.24 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.04 |
-0.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.29 |
-0.94 |
0.00 |
0.00 |
-0.77 |
-1.25 |
-0.20 |
| Net Debt to NOPAT |
|
0.00 |
-0.21 |
-0.89 |
0.00 |
0.00 |
-0.35 |
-0.80 |
1.03 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.05 |
-0.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
-79.25 |
-47.60 |
-15.35 |
-11.43 |
-62.22 |
-155.71 |
-12.67 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.54% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.09 |
0.03 |
2.38 |
2.75 |
0.23 |
0.09 |
0.76 |
| Quick Ratio |
|
0.00 |
0.05 |
0.01 |
2.26 |
2.66 |
0.11 |
0.07 |
0.52 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
2.44 |
0.25 |
-11 |
-10 |
0.32 |
-2.70 |
-14 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
-37,755.42% |
0.00% |
0.00% |
-17,766.67% |
-34,575.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
2.06 |
1.09 |
-221.54 |
-10.90 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-1.59 |
-0.16 |
-3.12 |
-310.52 |
-15.05 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.59 |
-0.16 |
-3.12 |
-311.34 |
-15.05 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
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 |
0.00 |
| Inventory Turnover |
|
0.00 |
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 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
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 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
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 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-5.38 |
-7.24 |
-4.89 |
-5.67 |
-8.10 |
-6.84 |
5.40 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-5.38 |
-1.86 |
2.35 |
-0.78 |
-2.43 |
1.26 |
12 |
| Enterprise Value (EV) |
|
0.00 |
16 |
17 |
2.29 |
12 |
20 |
3.04 |
-1.67 |
| Market Capitalization |
|
15 |
15 |
15 |
7.73 |
21 |
19 |
1.88 |
0.17 |
| Book Value per Share |
|
$0.00 |
($0.90) |
($1.29) |
$0.08 |
$0.20 |
($0.27) |
($0.22) |
$1.89 |
| Tangible Book Value per Share |
|
$0.00 |
($0.90) |
($1.29) |
$0.08 |
$0.20 |
($0.27) |
($0.22) |
($0.24) |
| Total Capital |
|
0.00 |
-5.33 |
-7.46 |
0.54 |
3.28 |
-7.20 |
-6.19 |
7.61 |
| Total Debt |
|
0.00 |
0.84 |
1.52 |
0.00 |
0.00 |
1.63 |
1.81 |
0.36 |
| Total Long-Term Debt |
|
0.00 |
0.15 |
0.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
0.62 |
1.43 |
-5.43 |
-8.95 |
0.74 |
1.16 |
-1.85 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.04 |
0.00 |
-0.10 |
0.01 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-3.18 |
-5.90 |
-2.11 |
-3.06 |
-5.36 |
-6.96 |
-2.86 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-2.96 |
-5.80 |
3.32 |
5.89 |
-4.46 |
-6.31 |
-0.66 |
| Net Working Capital (NWC) |
|
0.00 |
-3.65 |
-7.01 |
3.32 |
5.89 |
-6.10 |
-8.12 |
-1.01 |
| Net Nonoperating Expense (NNE) |
|
2.73 |
2.51 |
1.25 |
3.64 |
5.66 |
1.22 |
5.75 |
6.51 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.79 |
1.74 |
-5.43 |
-8.95 |
0.74 |
1.16 |
-1.85 |
| Total Depreciation and Amortization (D&A) |
|
1.09 |
0.76 |
0.07 |
0.05 |
0.08 |
0.62 |
0.41 |
0.06 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
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% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($33.60) |
($128.00) |
($26.30) |
$2.16 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
6.96M |
16.22M |
492.07K |
95.44K |
154.33K |
3.84M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($26.30) |
$2.16 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
6.96M |
16.22M |
810.72K |
89.18K |
154.33K |
3.84M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
6.96M |
11.90M |
810.72K |
89.18K |
315.95K |
4.80M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.41 |
-2.94 |
-1.61 |
-8.30 |
-11 |
-2.11 |
-1.45 |
-1.79 |
| Normalized NOPAT Margin |
|
0.00% |
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% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.00 |
-3.60 |
-11.24 |
-246.94 |
-16.77 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-1.41 |
-2.48 |
-6.89 |
-172.61 |
-11.75 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-2.00 |
-3.60 |
-11.24 |
-247.77 |
-16.77 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-1.41 |
-2.48 |
-6.89 |
-173.43 |
-11.75 |
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% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |