| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-17.32% |
-3.91% |
| EBITDA Growth |
0.00% |
-193.38% |
-26.15% |
| EBIT Growth |
0.00% |
-235.23% |
-22.16% |
| NOPAT Growth |
0.00% |
-220.09% |
-19.99% |
| Net Income Growth |
0.00% |
-261.29% |
-22.38% |
| EPS Growth |
0.00% |
-280.00% |
-11.11% |
| Operating Cash Flow Growth |
0.00% |
-277.68% |
-451.24% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-5,320.66% |
| Invested Capital Growth |
0.00% |
0.00% |
557.83% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
39.42% |
22.45% |
15.38% |
| EBITDA Margin |
33.93% |
-38.32% |
-50.31% |
| Operating Margin |
25.64% |
-46.45% |
-58.00% |
| EBIT Margin |
27.89% |
-45.61% |
-57.98% |
| Profit (Net Income) Margin |
23.57% |
-45.99% |
-58.56% |
| Tax Burden Percent |
87.31% |
100.28% |
100.00% |
| Interest Burden Percent |
96.82% |
100.55% |
101.01% |
| Effective Tax Rate |
12.69% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
-58.55% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
95.74% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
-13.76% |
| Return on Equity (ROE) |
0.00% |
141.03% |
-72.31% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
-144.72% |
| Operating Return on Assets (OROA) |
0.00% |
-107.93% |
-43.70% |
| Return on Assets (ROA) |
0.00% |
-108.82% |
-44.14% |
| Return on Common Equity (ROCE) |
0.00% |
141.03% |
-72.31% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
141.03% |
-29.89% |
| Net Operating Profit after Tax (NOPAT) |
0.76 |
-0.91 |
-1.10 |
| NOPAT Margin |
22.39% |
-32.52% |
-40.60% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-580.90% |
-154.30% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
99.72% |
-20.73% |
| Cost of Revenue to Revenue |
60.58% |
77.55% |
84.62% |
| SG&A Expenses to Revenue |
12.94% |
68.75% |
61.34% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
13.78% |
68.91% |
73.38% |
| Earnings before Interest and Taxes (EBIT) |
0.95 |
-1.28 |
-1.56 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.15 |
-1.08 |
-1.36 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
2.53 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
2.54 |
| Price to Revenue (P/Rev) |
2.53 |
3.06 |
4.96 |
| Price to Earnings (P/E) |
10.74 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
9.31% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
2.69 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
3.02 |
4.77 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
63.81 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
0.14 |
-0.14 |
| Leverage Ratio |
0.00 |
-1.30 |
1.64 |
| Compound Leverage Factor |
0.00 |
-1.30 |
1.65 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
100.00% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
-1.10 |
11.45 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.36 |
6.69 |
| Quick Ratio |
0.00 |
0.33 |
1.11 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.13 |
-6.93 |
| Operating Cash Flow to CapEx |
1,759.59% |
-9,192.54% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
15.00 |
-391.55 |
| Operating Cash Flow to Interest Expense |
21.19 |
-128.17 |
-353.20 |
| Operating Cash Flow Less CapEx to Interest Expense |
19.98 |
-129.56 |
-353.20 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
2.37 |
0.75 |
| Accounts Receivable Turnover |
0.00 |
5.41 |
6.87 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
61.07 |
79.04 |
| Accounts Payable Turnover |
0.00 |
313.71 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
67.51 |
53.15 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
1.16 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
66.35 |
53.15 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
-1.05 |
4.79 |
| Invested Capital Turnover |
0.00 |
-5.37 |
1.44 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-1.05 |
5.83 |
| Enterprise Value (EV) |
0.00 |
8.47 |
13 |
| Market Capitalization |
8.60 |
8.60 |
13 |
| Book Value per Share |
$0.00 |
($0.06) |
$0.34 |
| Tangible Book Value per Share |
$0.00 |
($0.06) |
$0.34 |
| Total Capital |
0.00 |
-0.92 |
5.29 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-0.13 |
-0.50 |
| Capital Expenditures (CapEx) |
0.04 |
0.01 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-1.38 |
3.42 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-1.25 |
3.92 |
| Net Working Capital (NWC) |
0.00 |
-1.25 |
3.92 |
| Net Nonoperating Expense (NNE) |
-0.04 |
0.38 |
0.48 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-0.13 |
-0.50 |
| Total Depreciation and Amortization (D&A) |
0.21 |
0.20 |
0.21 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-49.01% |
126.65% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-44.37% |
145.11% |
| Net Working Capital to Revenue |
0.00% |
-44.37% |
145.11% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.10) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
15.43M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.10) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
15.43M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.76 |
-0.91 |
-1.10 |
| Normalized NOPAT Margin |
22.39% |
-32.52% |
-40.60% |
| Pre Tax Income Margin |
27.00% |
-45.86% |
-58.56% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
31.44 |
-144.76 |
-88.40 |
| NOPAT to Interest Expense |
25.24 |
-103.21 |
-61.91 |
| EBIT Less CapEx to Interest Expense |
30.24 |
-146.15 |
-88.40 |
| NOPAT Less CapEx to Interest Expense |
24.04 |
-104.60 |
-61.91 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |