| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
-33.51% |
-162.58% |
| EBIT Growth |
0.00% |
-33.51% |
-162.58% |
| NOPAT Growth |
0.00% |
92.12% |
-4,603.21% |
| Net Income Growth |
0.00% |
101.43% |
62,679.64% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
-166.40% |
-143.91% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
95.82% |
| Invested Capital Growth |
0.00% |
71,264.86% |
3.46% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
3.06% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
3.06% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
1.10% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
24.26% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-208.51% |
17.19% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.65% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
0.00% |
0.00% |
0.00% |
| Operating Margin |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
100.00% |
4.13% |
74.04% |
| Interest Burden Percent |
100.00% |
-25.87% |
-345.29% |
| Effective Tax Rate |
0.00% |
95.87% |
25.96% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
54.73% |
0.01% |
2.40% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-199.47% |
-4.10% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
54.73% |
0.00% |
-0.05% |
| Return on Equity Simple (ROE_SIMPLE) |
54.73% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-0.13 |
-0.01 |
-0.48 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
12.84% |
5.02% |
350.13% |
| Return On Investment Capital (ROIC_SIMPLE) |
-134.38% |
0.81% |
26.93% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
-0.18 |
-0.25 |
-0.65 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.18 |
-0.25 |
-0.65 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
0.00 |
22,796.35 |
59.69 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
1.68% |
| Enterprise Value to Invested Capital (EV/IC) |
643.41 |
1.91 |
2.45 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
| 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 |
-1.29 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-1.28 |
-0.01 |
-0.01 |
| Leverage Ratio |
-0.74 |
1.05 |
1.04 |
| Compound Leverage Factor |
-0.74 |
-0.27 |
-3.59 |
| Debt to Total Capital |
450.75% |
0.02% |
0.02% |
| Short-Term Debt to Total Capital |
450.75% |
0.02% |
0.02% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
101.84% |
102.55% |
| Common Equity to Total Capital |
-350.75% |
-1.86% |
-2.57% |
| Debt to EBITDA |
-2.35 |
-0.05 |
-0.02 |
| Net Debt to EBITDA |
-2.34 |
3.82 |
0.43 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
-3.35 |
-1.15 |
-0.02 |
| Net Debt to NOPAT |
-3.34 |
92.52 |
0.58 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
54.10 |
14.29 |
20.51 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
102.37% |
102.22% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
2.63 |
0.48 |
| Quick Ratio |
0.00 |
2.14 |
0.36 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-67 |
-2.80 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-61,586.26 |
-564.81 |
| Operating Cash Flow to Interest Expense |
0.00 |
-281.13 |
-150.55 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
-281.13 |
-150.55 |
| 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 |
0.00 |
| 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 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.09 |
67 |
69 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
67 |
2.32 |
| Enterprise Value (EV) |
60 |
128 |
170 |
| Market Capitalization |
60 |
60 |
99 |
| Book Value per Share |
($0.17) |
($0.45) |
($0.19) |
| Tangible Book Value per Share |
($0.17) |
($0.45) |
($0.19) |
| Total Capital |
0.10 |
68 |
70 |
| Total Debt |
0.43 |
0.01 |
0.01 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.43 |
-0.94 |
-0.28 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.15 |
-0.21 |
-0.70 |
| Debt-free Net Working Capital (DFNWC) |
-0.15 |
0.74 |
-0.41 |
| Net Working Capital (NWC) |
-0.58 |
0.73 |
-0.42 |
| Net Nonoperating Expense (NNE) |
0.06 |
-0.01 |
-2.13 |
| Net Nonoperating Obligations (NNO) |
0.43 |
-0.94 |
-0.28 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.34 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
2.81M |
9.59M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
9.59M |
9.59M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
9.59M |
9.59M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.13 |
-0.17 |
-0.48 |
| Normalized NOPAT Margin |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
-226.44 |
-130.54 |
| NOPAT to Interest Expense |
0.00 |
-9.36 |
-96.66 |
| EBIT Less CapEx to Interest Expense |
0.00 |
-226.44 |
-130.54 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
-9.36 |
-96.66 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
-1.38% |
0.00% |
0.00% |
| Augmented Payout Ratio |
-31.84% |
16,859.95% |
0.00% |