| DEI Shares Outstanding |
|
57,500,000.00 |
28,750,000.00 |
9,079,638.00 |
5,885,214.00 |
6,744,267.00 |
| DEI Adjusted Shares Outstanding |
|
115,000.00 |
57,500.00 |
18,159.00 |
29,426.00 |
337,213.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
101.11 |
-269.02 |
-793.34 |
-1,056.72 |
-66.70 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
-14.47% |
-0.73% |
168.59% |
| EBITDA Growth |
|
0.00% |
-204.69% |
56.35% |
-420.33% |
15.29% |
| EBIT Growth |
|
0.00% |
-212.30% |
32.07% |
-229.25% |
15.81% |
| NOPAT Growth |
|
0.00% |
-62.24% |
-57.68% |
-37.49% |
-37.11% |
| Net Income Growth |
|
0.00% |
-233.04% |
6.87% |
-118.75% |
28.63% |
| EPS Growth |
|
0.00% |
-400.00% |
6.87% |
-118.75% |
91.47% |
| Operating Cash Flow Growth |
|
0.00% |
-410.34% |
69.99% |
-517.46% |
-64.03% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-100.23% |
-6,301.94% |
32.25% |
| Invested Capital Growth |
|
0.00% |
-105.48% |
-55.48% |
128.10% |
178.19% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-48.24% |
5.04% |
12.76% |
| EBITDA Q/Q Growth |
|
0.00% |
-246.72% |
80.31% |
-21.15% |
14.09% |
| EBIT Q/Q Growth |
|
0.00% |
-257.38% |
67.14% |
-12.96% |
12.64% |
| NOPAT Q/Q Growth |
|
0.00% |
-79.50% |
10.92% |
-5.67% |
-2.79% |
| Net Income Q/Q Growth |
|
0.00% |
-264.11% |
57.66% |
-4.93% |
10.67% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
57.66% |
-4.93% |
13.64% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-496.66% |
84.88% |
-766.02% |
10.90% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-100.26% |
-211.08% |
50.11% |
| Invested Capital Q/Q Growth |
|
0.00% |
-105.20% |
-188.64% |
128.02% |
4.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
63.30% |
68.33% |
68.58% |
82.00% |
| EBITDA Margin |
|
0.00% |
-227.81% |
-116.25% |
-609.37% |
-192.18% |
| Operating Margin |
|
0.00% |
-116.49% |
-214.75% |
-297.44% |
-151.83% |
| EBIT Margin |
|
0.00% |
-244.36% |
-194.08% |
-643.72% |
-201.77% |
| Profit (Net Income) Margin |
|
0.00% |
-290.05% |
-315.84% |
-695.99% |
-184.95% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.27% |
| Interest Burden Percent |
|
100.20% |
118.70% |
162.73% |
108.12% |
91.41% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-4.40% |
0.00% |
0.00% |
-136.62% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-190.50% |
0.00% |
0.00% |
-276.98% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-12.26% |
0.00% |
0.00% |
-713.55% |
| Return on Equity (ROE) |
|
5.70% |
-16.66% |
51.46% |
181.95% |
-850.17% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-644.27% |
-230.85% |
| Operating Return on Assets (OROA) |
|
0.00% |
-11.02% |
-164.43% |
-188.27% |
-85.64% |
| Return on Assets (ROA) |
|
0.00% |
-13.08% |
-267.58% |
-203.56% |
-78.50% |
| Return on Common Equity (ROCE) |
|
-0.72% |
3.97% |
51.46% |
181.95% |
-850.17% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-57.72% |
64.15% |
45.19% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.68 |
-4.35 |
-6.86 |
-9.43 |
-13 |
| NOPAT Margin |
|
0.00% |
-81.54% |
-150.33% |
-208.21% |
-106.28% |
| Net Nonoperating Expense Percent (NNEP) |
|
2,010.46% |
186.10% |
56.48% |
202.27% |
140.36% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
43.64% |
-154.78% |
-91.17% |
| Cost of Revenue to Revenue |
|
0.00% |
36.70% |
31.67% |
31.42% |
18.00% |
| SG&A Expenses to Revenue |
|
0.00% |
173.92% |
282.93% |
365.49% |
224.38% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
179.79% |
283.08% |
366.02% |
233.84% |
| Earnings before Interest and Taxes (EBIT) |
|
12 |
-13 |
-8.85 |
-29 |
-25 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
12 |
-12 |
-5.30 |
-28 |
-23 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.81 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
54.56 |
3.74 |
1.99 |
0.54 |
| Price to Earnings (P/E) |
|
24.13 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
4.14% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.44 |
0.00 |
0.00 |
3.35 |
0.89 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
56.93 |
6.83 |
3.70 |
1.02 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
43.94 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
43.94 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
1.40 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-0.57 |
-0.51 |
-3.20 |
0.76 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
0.06 |
-0.48 |
-0.63 |
2.58 |
| Leverage Ratio |
|
1.14 |
1.27 |
-0.19 |
-0.89 |
10.83 |
| Compound Leverage Factor |
|
1.14 |
1.51 |
-0.31 |
-0.97 |
9.90 |
| Debt to Total Capital |
|
0.00% |
-131.24% |
-102.89% |
145.38% |
43.19% |
| Short-Term Debt to Total Capital |
|
0.00% |
-131.24% |
-102.89% |
145.38% |
43.19% |
| Long-Term Debt to Total Capital |
|
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% |
| Noncontrolling Interests to Total Capital |
|
109.60% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-9.60% |
231.24% |
202.89% |
-45.38% |
56.81% |
| Debt to EBITDA |
|
0.00 |
-1.13 |
-3.05 |
-0.32 |
-0.26 |
| Net Debt to EBITDA |
|
0.00 |
-1.04 |
-2.65 |
-0.28 |
-0.25 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-3.15 |
-2.36 |
-0.94 |
-0.47 |
| Net Debt to NOPAT |
|
0.00 |
-2.91 |
-2.05 |
-0.82 |
-0.45 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
8.00 |
-15.35 |
-24.52 |
-8.84 |
-7.27 |
| Noncontrolling Interest Sharing Ratio |
|
112.72% |
123.83% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.64 |
0.05 |
0.08 |
0.09 |
0.06 |
| Quick Ratio |
|
0.47 |
0.04 |
0.06 |
0.07 |
0.04 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
216 |
-0.50 |
-32 |
-22 |
| Operating Cash Flow to CapEx |
|
0.00% |
-47,826.90% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
88.74 |
-0.09 |
-13.62 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-2.12 |
-0.28 |
-4.05 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-2.13 |
-0.28 |
-4.05 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.05 |
0.85 |
0.29 |
0.42 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
52.59 |
8.70 |
14.78 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
554.67 |
1,106.66 |
2,107.88 |
| Accounts Payable Turnover |
|
1.11 |
2.71 |
0.38 |
0.20 |
0.43 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
6.94 |
41.97 |
24.69 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
327.98 |
134.55 |
952.55 |
1,824.64 |
856.95 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-134.55 |
-945.61 |
-1,782.67 |
-832.26 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
209 |
-11 |
-18 |
5.00 |
14 |
| Invested Capital Turnover |
|
0.00 |
0.05 |
-0.31 |
-0.71 |
1.29 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-221 |
-6.35 |
23 |
8.92 |
| Enterprise Value (EV) |
|
510 |
304 |
31 |
17 |
12 |
| Market Capitalization |
|
281 |
291 |
17 |
9.00 |
6.51 |
| Book Value per Share |
|
($0.70) |
($0.84) |
($3.51) |
($0.47) |
$1.19 |
| Tangible Book Value per Share |
|
($0.70) |
($0.91) |
($3.75) |
($4.35) |
($3.26) |
| Total Capital |
|
210 |
-10 |
-16 |
6.09 |
14 |
| Total Debt |
|
0.00 |
14 |
16 |
8.85 |
6.12 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-0.71 |
13 |
14 |
7.77 |
5.86 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.26 |
-15 |
-20 |
-18 |
-15 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.54 |
-14 |
-18 |
-17 |
-15 |
| Net Working Capital (NWC) |
|
-0.54 |
-28 |
-34 |
-26 |
-21 |
| Net Nonoperating Expense (NNE) |
|
-14 |
11 |
7.55 |
22 |
9.57 |
| Net Nonoperating Obligations (NNO) |
|
-0.71 |
13 |
14 |
7.77 |
5.86 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.88 |
3.55 |
1.56 |
1.17 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-284.95% |
-440.19% |
-393.68% |
-124.11% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-265.76% |
-394.29% |
-369.66% |
-121.98% |
| Net Working Capital to Revenue |
|
0.00% |
-522.39% |
-748.68% |
-565.22% |
-172.32% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.80 |
$0.66 |
($105.00) |
($1,394.00) |
($119.00) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
28.75M |
28.65M |
137.08K |
22.29K |
189.15K |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.66 |
($105.00) |
($1,394.00) |
($119.00) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
28.75M |
28.65M |
137.08K |
22.29K |
189.15K |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
28.75M |
10.83M |
401.36K |
0.00 |
877.79K |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.88 |
-4.14 |
-6.86 |
-9.43 |
-13 |
| Normalized NOPAT Margin |
|
0.00% |
-77.56% |
-150.33% |
-208.21% |
-106.28% |
| Pre Tax Income Margin |
|
0.00% |
-290.05% |
-315.84% |
-695.99% |
-184.45% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-5.35 |
-1.59 |
-12.32 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
-1.78 |
-1.23 |
-3.98 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-5.35 |
-1.59 |
-12.32 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-1.79 |
-1.23 |
-3.98 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2.22% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2.22% |