| DEI Shares Outstanding |
0.00 |
0.00 |
12,000,000.00 |
15,350,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
12,000,000.00 |
15,350,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.06 |
-0.33 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
13.67% |
-55.32% |
6.87% |
| EBITDA Growth |
0.00% |
-1,118.56% |
10.52% |
-444.80% |
| EBIT Growth |
0.00% |
-1,054.15% |
5.64% |
-445.41% |
| NOPAT Growth |
0.00% |
-601.08% |
0.09% |
-359.70% |
| Net Income Growth |
0.00% |
-536.31% |
7.65% |
-611.10% |
| EPS Growth |
0.00% |
-521.36% |
7.50% |
23.99% |
| Operating Cash Flow Growth |
0.00% |
-71.66% |
-179.72% |
-888.94% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
135.07% |
-486.97% |
| Invested Capital Growth |
0.00% |
0.00% |
-49.20% |
200.52% |
| 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 |
100.00% |
50.12% |
114.39% |
81.98% |
| EBITDA Margin |
-3.00% |
-32.20% |
-64.49% |
-328.72% |
| Operating Margin |
-5.38% |
-33.18% |
-74.19% |
-319.11% |
| EBIT Margin |
-3.17% |
-32.23% |
-68.08% |
-347.41% |
| Profit (Net Income) Margin |
-4.90% |
-27.41% |
-56.66% |
-376.98% |
| Tax Burden Percent |
154.25% |
85.04% |
83.23% |
108.51% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-20.93% |
-13.86% |
-47.24% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-5.68% |
-11.70% |
26.24% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
1.13% |
4.31% |
-8.05% |
| Return on Equity (ROE) |
0.00% |
-19.80% |
-9.55% |
-55.28% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-220.93% |
51.38% |
-147.37% |
| Operating Return on Assets (OROA) |
0.00% |
-6.63% |
-7.47% |
-37.95% |
| Return on Assets (ROA) |
0.00% |
-5.64% |
-6.21% |
-41.18% |
| Return on Common Equity (ROCE) |
0.00% |
-19.80% |
-9.55% |
-55.28% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-0.09 |
-0.65 |
-0.65 |
-3.00 |
| NOPAT Margin |
-3.77% |
-23.22% |
-51.93% |
-223.38% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-15.25% |
-2.16% |
-73.48% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-8.39% |
-9.17% |
-26.79% |
| Cost of Revenue to Revenue |
0.00% |
49.88% |
-14.39% |
18.02% |
| SG&A Expenses to Revenue |
38.78% |
22.12% |
59.65% |
74.98% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
105.38% |
83.29% |
188.58% |
401.09% |
| Earnings before Interest and Taxes (EBIT) |
-0.08 |
-0.91 |
-0.85 |
-4.66 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.07 |
-0.90 |
-0.81 |
-4.41 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.08 |
1.18 |
4.30 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
1.09 |
1.19 |
4.49 |
| Price to Revenue (P/Rev) |
3.40 |
2.99 |
6.69 |
35.87 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
1.10 |
1.41 |
4.88 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
2.44 |
3.55 |
34.63 |
| 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 |
5.25 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
1.85 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-0.20 |
-0.37 |
-0.31 |
| Leverage Ratio |
0.00 |
1.76 |
1.54 |
1.34 |
| Compound Leverage Factor |
0.00 |
1.76 |
1.54 |
1.34 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.01% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
99.99% |
100.00% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
1.45 |
2.87 |
6.30 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.01% |
0.01% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
2.24 |
4.16 |
3.45 |
| Quick Ratio |
0.00 |
1.22 |
3.06 |
2.29 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-6.89 |
2.42 |
-9.35 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
-216,600.23% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.21 |
0.11 |
0.11 |
| Accounts Receivable Turnover |
0.00 |
2.28 |
1.86 |
15.95 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
1,371.47 |
19.86 |
13.66 |
| Accounts Payable Turnover |
0.00 |
0.27 |
0.00 |
0.12 |
| Days Sales Outstanding (DSO) |
0.00 |
160.03 |
196.28 |
22.88 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
1,362.78 |
0.00 |
3,019.43 |
| Cash Conversion Cycle (CCC) |
0.00 |
-1,202.75 |
196.28 |
-2,996.55 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
6.23 |
3.17 |
9.52 |
| Invested Capital Turnover |
0.00 |
0.90 |
0.27 |
0.21 |
| Increase / (Decrease) in Invested Capital |
0.00 |
6.23 |
-3.07 |
6.35 |
| Enterprise Value (EV) |
0.00 |
6.86 |
4.46 |
46 |
| Market Capitalization |
8.40 |
8.40 |
8.40 |
48 |
| Book Value per Share |
$0.00 |
$0.65 |
$0.59 |
$0.93 |
| Tangible Book Value per Share |
$0.00 |
$0.64 |
$0.59 |
$0.89 |
| Total Capital |
0.00 |
7.78 |
7.11 |
11 |
| Total Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-1.54 |
-3.94 |
-1.67 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
5.72 |
2.37 |
8.47 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
7.26 |
6.31 |
10 |
| Net Working Capital (NWC) |
0.00 |
7.26 |
6.31 |
10 |
| Net Nonoperating Expense (NNE) |
0.03 |
0.12 |
0.06 |
2.06 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-1.54 |
-3.94 |
-1.67 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.05 |
0.25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
203.60% |
188.88% |
631.55% |
| Debt-free Net Working Capital to Revenue |
0.00% |
258.51% |
502.98% |
755.73% |
| Net Working Capital to Revenue |
0.00% |
258.51% |
502.98% |
755.73% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.01) |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
12M |
14.51M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.01) |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
12M |
14.51M |
| 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 |
12M |
15.35M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.15 |
-0.44 |
-0.46 |
-1.53 |
| Normalized NOPAT Margin |
6.07% |
-15.71% |
-37.02% |
-113.73% |
| Pre Tax Income Margin |
-3.17% |
-32.23% |
-68.08% |
-347.41% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |