| DEI Shares Outstanding |
|
0.00 |
8,579,284.00 |
8,579,284.00 |
32,689,190.00 |
53,811,110.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
343,171.00 |
343,171.00 |
1,307,568.00 |
2,152,444.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-52.63 |
-38.50 |
2.13 |
-18.45 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-95.57% |
23.69% |
121.35% |
-1,491.09% |
| EBIT Growth |
|
0.00% |
-89.68% |
24.66% |
121.32% |
-1,491.09% |
| NOPAT Growth |
|
0.00% |
-181.99% |
39.00% |
-68.55% |
-67.09% |
| Net Income Growth |
|
0.00% |
-84.50% |
26.85% |
121.03% |
-1,529.33% |
| EPS Growth |
|
0.00% |
-42.60% |
55.60% |
121.03% |
-959.70% |
| Operating Cash Flow Growth |
|
0.00% |
-83.05% |
36.34% |
-150.67% |
-3.45% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
49.39% |
-245.27% |
39.23% |
| Invested Capital Growth |
|
0.00% |
2.11% |
-22.37% |
135.64% |
-334.17% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
20.06% |
441.44% |
-35.66% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
19.93% |
441.44% |
-35.66% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
24.58% |
-63.54% |
-13.47% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
21.81% |
593.28% |
-35.64% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
44.56% |
593.28% |
-3,546.77% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-3.07% |
6.83% |
-22.30% |
-2.06% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-820.59% |
46.56% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
122.13% |
-18.64% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
97.17% |
100.00% |
99.99% |
| Interest Burden Percent |
|
104.44% |
101.59% |
101.50% |
97.31% |
100.00% |
| Effective Tax Rate |
|
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% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
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% |
| Return on Equity (ROE) |
|
-172.97% |
-837.71% |
-1,098.51% |
27.46% |
-521.61% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-912.42% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-172.97% |
-837.71% |
-1,098.51% |
27.46% |
-521.61% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-172.97% |
1,340.16% |
-352.02% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-5.80 |
-16 |
-9.98 |
-17 |
-28 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-30.50% |
-17.88% |
-34.83% |
151.08% |
-119.15% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-266.00% |
-102.06% |
2,234.01% |
| Cost of Revenue to Revenue |
|
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% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-9.37 |
-18 |
-13 |
2.86 |
-40 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-8.96 |
-18 |
-13 |
2.86 |
-40 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.63 |
1.88 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
2.63 |
1.88 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
11.15 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
8.97% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
5.58 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
6.18 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
6.18 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.69 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.69 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-2.31 |
-4.40 |
-7.71 |
-1.28 |
-1.28 |
| Leverage Ratio |
|
3.14 |
5.72 |
8.54 |
1.61 |
1.84 |
| Compound Leverage Factor |
|
3.27 |
5.81 |
8.67 |
1.56 |
1.84 |
| Debt to Total Capital |
|
40.83% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
40.83% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
59.17% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.44 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
1.46 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.44 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.67 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
2.25 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.67 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
-21.91 |
-11.88 |
2.52 |
-33.48 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
19.07 |
1.08 |
1.46 |
8.52 |
0.88 |
| Quick Ratio |
|
18.27 |
0.92 |
1.35 |
6.01 |
0.59 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-17 |
-8.36 |
-29 |
-18 |
| Operating Cash Flow to CapEx |
|
0.00% |
-859,862.85% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-58.58 |
-41.52 |
-376.02 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-22.35 |
-60.39 |
-53.84 |
-354.05 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-22.13 |
-60.40 |
-53.84 |
-354.05 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
-7.41 |
-7.25 |
-8.88 |
3.16 |
-7.41 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.16 |
-1.62 |
12 |
-11 |
| Enterprise Value (EV) |
|
0.00 |
31 |
-2.76 |
18 |
8.54 |
| Market Capitalization |
|
0.00 |
37 |
9.87 |
31 |
15 |
| Book Value per Share |
|
$0.98 |
($0.16) |
$0.44 |
$0.50 |
($0.02) |
| Tangible Book Value per Share |
|
$0.97 |
($0.16) |
$0.44 |
$0.50 |
($0.02) |
| Total Capital |
|
9.57 |
-1.35 |
3.75 |
16 |
-1.26 |
| Total Debt |
|
3.91 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
3.91 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-13 |
-5.91 |
-13 |
-13 |
-6.15 |
| Capital Expenditures (CapEx) |
|
-0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.19 |
-5.42 |
-8.36 |
3.37 |
-7.38 |
| Debt-free Net Working Capital (DFNWC) |
|
17 |
0.49 |
4.27 |
17 |
-1.23 |
| Net Working Capital (NWC) |
|
17 |
0.49 |
4.27 |
17 |
-1.23 |
| Net Nonoperating Expense (NNE) |
|
3.99 |
1.70 |
3.23 |
-20 |
12 |
| Net Nonoperating Obligations (NNO) |
|
-13 |
-5.91 |
-13 |
-13 |
-6.15 |
| Total Depreciation and Amortization (D&A) |
|
0.41 |
0.25 |
0.02 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
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% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($2.41) |
($1.07) |
$2.75 |
($22.61) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
7.50M |
12.29M |
1.04M |
1.76M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($2.41) |
($1.07) |
$2.75 |
($22.61) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
7.50M |
12.29M |
1.06M |
1.76M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
8.58M |
18.96M |
1.31M |
8.97M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-5.80 |
-16 |
-9.98 |
-12 |
-28 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-22.52 |
-63.04 |
-66.52 |
37.20 |
0.00 |
| NOPAT to Interest Expense |
|
-13.94 |
-58.02 |
-49.58 |
-219.18 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-22.30 |
-63.04 |
-66.52 |
37.20 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-13.72 |
-58.03 |
-49.58 |
-219.18 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |