| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
36.47% |
-3.89% |
-26.99% |
| EBITDA Growth |
0.00% |
175.25% |
-534.84% |
90.54% |
| EBIT Growth |
0.00% |
175.25% |
-534.84% |
90.54% |
| NOPAT Growth |
0.00% |
157.40% |
-458.10% |
90.68% |
| Net Income Growth |
0.00% |
139.35% |
-631.63% |
76.28% |
| EPS Growth |
0.00% |
144.12% |
-619.28% |
76.28% |
| Operating Cash Flow Growth |
0.00% |
270.05% |
-170.01% |
-1,498.67% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
45.87% |
-1,264.12% |
| Invested Capital Growth |
0.00% |
0.00% |
-2,135.80% |
286.81% |
| 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 |
1.49% |
1.88% |
2.45% |
1.27% |
| EBITDA Margin |
0.53% |
1.07% |
-4.85% |
-0.63% |
| Operating Margin |
0.49% |
1.07% |
-4.85% |
-0.62% |
| EBIT Margin |
0.53% |
1.07% |
-4.85% |
-0.63% |
| Profit (Net Income) Margin |
0.52% |
0.92% |
-5.07% |
-1.65% |
| Tax Burden Percent |
98.35% |
85.45% |
104.78% |
100.00% |
| Interest Burden Percent |
100.03% |
100.11% |
99.82% |
262.07% |
| Effective Tax Rate |
1.65% |
14.55% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
905.47% |
0.00% |
-17.10% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
904.31% |
0.00% |
12.49% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-766.79% |
0.00% |
-7.72% |
| Return on Equity (ROE) |
0.00% |
138.68% |
-506.75% |
-24.83% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
705.47% |
0.00% |
-157.50% |
| Operating Return on Assets (OROA) |
0.00% |
9.92% |
-40.30% |
-3.63% |
| Return on Assets (ROA) |
0.00% |
8.48% |
-42.15% |
-9.52% |
| Return on Common Equity (ROCE) |
0.00% |
138.68% |
-506.75% |
-24.83% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
69.34% |
-810.35% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.36 |
0.93 |
-3.33 |
-0.31 |
| NOPAT Margin |
0.48% |
0.91% |
-3.39% |
-0.43% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
1.17% |
-55.52% |
-29.59% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
68.85% |
-541.95% |
-3.49% |
| Cost of Revenue to Revenue |
98.51% |
98.12% |
97.55% |
96.78% |
| SG&A Expenses to Revenue |
1.00% |
0.81% |
7.30% |
3.84% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
1.00% |
0.81% |
7.30% |
3.84% |
| Earnings before Interest and Taxes (EBIT) |
0.40 |
1.09 |
-4.76 |
-0.45 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
0.40 |
1.09 |
-4.76 |
-0.45 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
3.70 |
196.08 |
30.34 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
3.70 |
196.08 |
30.34 |
| Price to Revenue (P/Rev) |
0.07 |
0.05 |
1.23 |
3.77 |
| Price to Earnings (P/E) |
12.78 |
5.34 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
7.82% |
18.72% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
18.78 |
0.00 |
34.43 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.04 |
1.18 |
3.75 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
3.52 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
3.52 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
4.15 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
3.53 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
5.32 |
109.46 |
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 |
-0.85 |
-3.02 |
-0.62 |
| Leverage Ratio |
0.00 |
8.17 |
12.02 |
2.61 |
| Compound Leverage Factor |
0.00 |
8.18 |
12.00 |
6.83 |
| 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% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
100.00% |
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 |
10.20 |
12.25 |
55.13 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.13 |
1.05 |
2.60 |
| Quick Ratio |
0.00 |
0.94 |
1.05 |
2.29 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.72 |
1.06 |
-12 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
9.25 |
8.31 |
5.78 |
| Accounts Receivable Turnover |
0.00 |
12.90 |
12.55 |
10.92 |
| 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 |
10.52 |
9.09 |
9.34 |
| Days Sales Outstanding (DSO) |
0.00 |
28.30 |
29.08 |
33.42 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
34.68 |
40.14 |
39.07 |
| Cash Conversion Cycle (CCC) |
0.00 |
-6.38 |
-11.06 |
-5.65 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
0.21 |
-4.18 |
7.81 |
| Invested Capital Turnover |
0.00 |
994.72 |
-49.39 |
39.50 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.21 |
-4.38 |
12 |
| Enterprise Value (EV) |
0.00 |
3.86 |
116 |
269 |
| Market Capitalization |
5.00 |
5.00 |
120 |
270 |
| Book Value per Share |
$0.00 |
$0.12 |
$0.05 |
$0.26 |
| Tangible Book Value per Share |
$0.00 |
$0.12 |
$0.05 |
$0.26 |
| Total Capital |
0.00 |
1.35 |
0.61 |
8.89 |
| 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 |
-1.14 |
-4.79 |
-1.09 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.16 |
-4.22 |
4.23 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
1.30 |
0.58 |
5.32 |
| Net Working Capital (NWC) |
0.00 |
1.30 |
0.58 |
5.32 |
| Net Nonoperating Expense (NNE) |
-0.03 |
-0.01 |
1.65 |
0.87 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-1.14 |
-4.79 |
-1.09 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.15% |
-4.30% |
5.90% |
| Debt-free Net Working Capital to Revenue |
0.00% |
1.27% |
0.59% |
7.42% |
| Net Working Capital to Revenue |
0.00% |
1.27% |
0.59% |
7.42% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.43) |
($0.04) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
11.53M |
33.70M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.43) |
($0.04) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
11.53M |
33.70M |
| 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 |
12.69M |
97.49M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.36 |
0.93 |
-3.33 |
-0.31 |
| Normalized NOPAT Margin |
0.48% |
0.91% |
-3.39% |
-0.43% |
| Pre Tax Income Margin |
0.53% |
1.07% |
-4.84% |
-1.65% |
| 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% |