| DEI Shares Outstanding |
0.00 |
0.00 |
9,611,111.00 |
9,611,111.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
9,611,111.00 |
9,611,111.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.07 |
-0.91 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
-51.73% |
-61.93% |
254.88% |
| EBITDA Growth |
0.00% |
-150.13% |
-663.92% |
-859.61% |
| EBIT Growth |
0.00% |
-150.13% |
-663.92% |
-1,100.47% |
| NOPAT Growth |
0.00% |
-137.74% |
-686.84% |
-1,066.81% |
| Net Income Growth |
0.00% |
-153.48% |
-666.85% |
-1,022.57% |
| EPS Growth |
0.00% |
-150.00% |
-700.00% |
-700.00% |
| Operating Cash Flow Growth |
0.00% |
-29.46% |
-7.15% |
-1,528.08% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-24,063.60% |
-2,317.10% |
| Invested Capital Growth |
0.00% |
0.00% |
281.02% |
8,952.57% |
| 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 |
31.70% |
32.97% |
43.88% |
22.86% |
| EBITDA Margin |
15.85% |
-16.46% |
-330.28% |
-893.10% |
| Operating Margin |
14.74% |
-16.46% |
-340.19% |
-1,118.52% |
| EBIT Margin |
15.85% |
-16.46% |
-330.28% |
-1,117.26% |
| Profit (Net Income) Margin |
15.85% |
-17.56% |
-353.79% |
-1,119.12% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
100.02% |
106.71% |
107.12% |
100.17% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
-1,858.56% |
-106.05% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
-1,930.90% |
161.48% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
2,099.12% |
-23.48% |
| Return on Equity (ROE) |
0.00% |
34.75% |
240.57% |
-129.53% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
-571.16% |
-301.68% |
| Operating Return on Assets (OROA) |
0.00% |
-24.68% |
-184.86% |
-72.90% |
| Return on Assets (ROA) |
0.00% |
-26.33% |
-198.01% |
-73.02% |
| Return on Common Equity (ROCE) |
0.00% |
34.75% |
240.57% |
-111.44% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.16 |
-0.06 |
-0.48 |
-5.61 |
| NOPAT Margin |
14.74% |
-11.52% |
-238.14% |
-782.97% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
31.38% |
72.34% |
-267.52% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-29.93% |
-325.89% |
-49.01% |
| Cost of Revenue to Revenue |
68.30% |
67.03% |
56.12% |
77.14% |
| SG&A Expenses to Revenue |
9.58% |
28.55% |
239.46% |
573.57% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
16.97% |
49.43% |
384.07% |
1,141.38% |
| Earnings before Interest and Taxes (EBIT) |
0.17 |
-0.09 |
-0.67 |
-8.01 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
0.17 |
-0.09 |
-0.67 |
-6.40 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
0.76 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
13.65 |
28.27 |
74.25 |
11.72 |
| Price to Earnings (P/E) |
86.07 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
1.16% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
133.51 |
0.75 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
28.65 |
76.44 |
11.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
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 |
5,515.41 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
-1.76 |
-1.45 |
0.04 |
| Long-Term Debt to Equity |
0.00 |
-1.69 |
-1.45 |
0.04 |
| Financial Leverage |
0.00 |
-0.76 |
-1.09 |
-0.15 |
| Leverage Ratio |
0.00 |
-1.32 |
-1.21 |
1.77 |
| Compound Leverage Factor |
0.00 |
-1.41 |
-1.30 |
1.78 |
| Debt to Total Capital |
0.00% |
231.30% |
320.82% |
3.57% |
| Short-Term Debt to Total Capital |
0.00% |
9.13% |
0.26% |
0.17% |
| Long-Term Debt to Total Capital |
0.00% |
222.18% |
320.57% |
3.40% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
13.13% |
| Common Equity to Total Capital |
0.00% |
-131.30% |
-220.82% |
83.31% |
| Debt to EBITDA |
0.00 |
-5.41 |
-0.71 |
-0.07 |
| Net Debt to EBITDA |
0.00 |
-2.34 |
-0.66 |
0.35 |
| Long-Term Debt to EBITDA |
0.00 |
-5.20 |
-0.71 |
-0.07 |
| Debt to NOPAT |
0.00 |
-7.73 |
-0.98 |
-0.08 |
| Net Debt to NOPAT |
0.00 |
-3.34 |
-0.92 |
0.40 |
| Long-Term Debt to NOPAT |
0.00 |
-7.42 |
-0.98 |
-0.08 |
| Altman Z-Score |
0.00 |
14.44 |
3.93 |
-1.44 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
13.97% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.98 |
1.42 |
0.49 |
| Quick Ratio |
0.00 |
1.69 |
0.18 |
0.13 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.00 |
-0.66 |
-16 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
-705.59% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.39 |
-13.63 |
-1,163.39 |
| Operating Cash Flow to Interest Expense |
0.00 |
-33.50 |
-5.29 |
-303.93 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
-33.50 |
-5.29 |
-347.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
1.50 |
0.56 |
0.07 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
128.24 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
23.67 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
2.85 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
15.42 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
-15.42 |
0.00 |
2.85 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
-0.06 |
0.12 |
10 |
| Invested Capital Turnover |
0.00 |
-16.61 |
7.80 |
0.14 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-0.06 |
0.18 |
10 |
| Enterprise Value (EV) |
0.00 |
15 |
15 |
7.89 |
| Market Capitalization |
15 |
15 |
15 |
8.40 |
| Book Value per Share |
$0.00 |
($0.03) |
($0.04) |
$1.14 |
| Tangible Book Value per Share |
$0.00 |
($0.03) |
($0.04) |
($0.53) |
| Total Capital |
0.00 |
0.20 |
0.15 |
13 |
| Total Debt |
0.00 |
0.47 |
0.47 |
0.47 |
| Total Long-Term Debt |
0.00 |
0.45 |
0.47 |
0.45 |
| Net Debt |
0.00 |
0.20 |
0.44 |
-2.24 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.59 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-0.09 |
0.06 |
-6.80 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.17 |
0.09 |
-4.09 |
| Net Working Capital (NWC) |
0.00 |
0.16 |
0.09 |
-4.11 |
| Net Nonoperating Expense (NNE) |
-0.01 |
0.03 |
0.23 |
2.41 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.20 |
0.44 |
-2.24 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
1.61 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-17.79% |
30.52% |
-948.96% |
| Debt-free Net Working Capital to Revenue |
0.00% |
32.75% |
46.34% |
-570.45% |
| Net Working Capital to Revenue |
0.00% |
29.24% |
46.15% |
-573.55% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.08) |
($0.64) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
8.69M |
16.54M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.08) |
($0.64) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
8.69M |
16.54M |
| 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 |
9.61M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.11 |
-0.06 |
-0.48 |
-5.61 |
| Normalized NOPAT Margin |
10.32% |
-11.52% |
-238.14% |
-782.97% |
| Pre Tax Income Margin |
15.85% |
-17.56% |
-353.79% |
-1,119.11% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
-12.24 |
-13.77 |
-583.57 |
| NOPAT to Interest Expense |
0.00 |
-8.57 |
-9.93 |
-408.96 |
| EBIT Less CapEx to Interest Expense |
0.00 |
-12.24 |
-13.77 |
-626.64 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
-8.57 |
-9.93 |
-452.03 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |