| DEI Shares Outstanding |
|
0.00 |
9,669,644.00 |
13,437,473.00 |
23,974,178.00 |
1,300,382.00 |
4,346,438.00 |
4,346,438.00 |
4,346,438.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
386,786.00 |
537,499.00 |
958,967.00 |
1,300,382.00 |
4,346,438.00 |
4,346,438.00 |
4,346,438.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-19.92 |
-13.39 |
-14.93 |
-8.74 |
-1.87 |
-1.88 |
-2.87 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-208.84% |
6.58% |
-98.89% |
20.08% |
-41.69% |
49.31% |
-51.78% |
| EBIT Growth |
|
0.00% |
-208.74% |
6.58% |
-98.86% |
20.08% |
29.18% |
-1.41% |
-51.78% |
| NOPAT Growth |
|
0.00% |
-209.15% |
5.35% |
-93.12% |
21.53% |
28.13% |
-3.30% |
-50.47% |
| Net Income Growth |
|
0.00% |
-208.74% |
6.58% |
-98.86% |
20.55% |
28.72% |
-1.01% |
-52.28% |
| EPS Growth |
|
0.00% |
-68.00% |
30.95% |
0.00% |
0.00% |
0.00% |
46.22% |
29.69% |
| Operating Cash Flow Growth |
|
0.00% |
-135.29% |
-23.97% |
-97.13% |
23.10% |
9.15% |
17.39% |
-40.49% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
4.92% |
-73.55% |
20.14% |
-2.37% |
26.98% |
-62.92% |
| Invested Capital Growth |
|
0.00% |
22.82% |
51.98% |
-1,926.54% |
-61.58% |
113.45% |
-193.21% |
31.24% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
-75.86% |
30.48% |
-23.50% |
-0.06% |
-68.02% |
-1.99% |
-4.93% |
| EBIT Q/Q Growth |
|
0.00% |
-75.84% |
30.47% |
-23.50% |
-0.06% |
16.01% |
-1.99% |
-4.93% |
| NOPAT Q/Q Growth |
|
0.00% |
-76.07% |
29.90% |
-22.36% |
-0.37% |
15.53% |
-1.79% |
-4.24% |
| Net Income Q/Q Growth |
|
0.00% |
-76.01% |
30.47% |
-23.50% |
0.01% |
15.75% |
-1.73% |
-4.93% |
| EPS Q/Q Growth |
|
0.00% |
-55.56% |
19.44% |
0.00% |
0.00% |
13.77% |
-9.40% |
-4.65% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-26.75% |
12.07% |
-36.69% |
12.70% |
-6.58% |
13.01% |
-1.26% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
25.92% |
-28.57% |
8.34% |
-17.12% |
17.28% |
5.40% |
| Invested Capital Q/Q Growth |
|
0.00% |
-133.98% |
-42.58% |
15.25% |
-48.68% |
115.11% |
65.48% |
-138.46% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.70% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
99.41% |
99.36% |
99.66% |
99.99% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-372.62% |
-604.05% |
-204.44% |
-197.05% |
-151.59% |
-110.59% |
-99.75% |
-191.40% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3,516.27% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-372.49% |
-603.98% |
-204.44% |
-197.05% |
-151.59% |
-110.59% |
-99.75% |
-191.40% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-1,610.38% |
-321.56% |
-154.94% |
-144.84% |
-222.04% |
-84.99% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.75 |
-5.40 |
-5.11 |
-9.87 |
-7.75 |
-5.57 |
-5.75 |
-8.65 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-264.90% |
-165.94% |
-58.06% |
-57.20% |
-41.41% |
-31.74% |
-29.72% |
-57.14% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
-58.37% |
-83.57% |
-140.68% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.50 |
-7.70 |
-7.20 |
-14 |
-11 |
-8.10 |
-8.22 |
-12 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.49 |
-7.70 |
-7.20 |
-14 |
-11 |
-16 |
-8.22 |
-12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
45.26 |
23.68 |
6.31 |
37.28 |
5.03 |
0.51 |
0.69 |
2.22 |
| Price to Tangible Book Value (P/TBV) |
|
45.26 |
23.68 |
6.31 |
37.28 |
5.03 |
0.51 |
0.69 |
2.22 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.82 |
-1.09 |
-1.02 |
-1.07 |
-1.17 |
-1.09 |
-1.00 |
-1.03 |
| Leverage Ratio |
|
1.30 |
1.31 |
1.15 |
1.12 |
1.18 |
1.16 |
1.09 |
1.18 |
| Compound Leverage Factor |
|
1.30 |
1.31 |
1.15 |
1.12 |
1.18 |
1.15 |
1.09 |
1.18 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.04% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.04% |
0.00% |
| Preferred Equity to Total Capital |
|
0.20% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
99.80% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.96% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.86 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.23 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-16.48 |
63.27 |
20.75 |
192.89 |
-4.54 |
-4.46 |
-9.99 |
-12.33 |
| Noncontrolling Interest Sharing Ratio |
|
0.04% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.44 |
5.99 |
15.32 |
12.19 |
4.85 |
14.96 |
9.20 |
4.72 |
| Quick Ratio |
|
0.81 |
5.67 |
15.03 |
12.08 |
4.78 |
13.69 |
8.47 |
4.30 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-5.43 |
-5.16 |
-8.96 |
-7.16 |
-7.32 |
-5.35 |
-8.71 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.13 |
-0.10 |
-0.05 |
-0.96 |
-1.55 |
0.21 |
-0.19 |
-0.13 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.03 |
0.05 |
-0.91 |
-0.59 |
1.76 |
-0.40 |
0.06 |
| Enterprise Value (EV) |
|
6.72 |
54 |
25 |
358 |
19 |
-4.42 |
-2.30 |
7.38 |
| Market Capitalization |
|
7.00 |
57 |
29 |
368 |
26 |
4.91 |
4.77 |
14 |
| Book Value per Share |
|
$0.03 |
$0.25 |
$0.35 |
$0.41 |
$3.94 |
$2.19 |
$1.08 |
$0.45 |
| Tangible Book Value per Share |
|
$0.03 |
$0.25 |
$0.35 |
$0.41 |
$3.94 |
$2.19 |
$1.08 |
$0.45 |
| Total Capital |
|
0.15 |
2.40 |
4.65 |
9.88 |
5.12 |
9.54 |
6.88 |
6.15 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-0.28 |
-2.49 |
-4.69 |
-11 |
-6.67 |
-9.33 |
-7.07 |
-6.28 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.13 |
-0.30 |
-0.22 |
-0.72 |
-1.30 |
0.18 |
-0.23 |
-0.84 |
| Debt-free Net Working Capital (DFNWC) |
|
0.15 |
2.19 |
4.47 |
9.71 |
5.34 |
9.47 |
6.81 |
5.41 |
| Net Working Capital (NWC) |
|
0.15 |
2.19 |
4.47 |
9.71 |
5.34 |
9.47 |
6.81 |
5.41 |
| Net Nonoperating Expense (NNE) |
|
0.75 |
2.30 |
2.09 |
4.44 |
3.63 |
2.54 |
2.44 |
3.82 |
| Net Nonoperating Obligations (NNO) |
|
-0.28 |
-2.49 |
-4.69 |
-11 |
-6.67 |
-9.33 |
-7.07 |
-6.28 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-8.11 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($12.50) |
($21.00) |
($14.50) |
($16.00) |
($9.50) |
($2.30) |
($1.28) |
($0.90) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
377.04K |
404.75K |
911.08K |
959.00K |
1.20M |
3.41M |
6.38M |
13.81M |
| Adjusted Diluted Earnings per Share |
|
($12.50) |
($21.00) |
($14.50) |
($16.00) |
$0.00 |
$0.00 |
($1.28) |
($0.90) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
377.04K |
404.75K |
911.08K |
959.00K |
3.30M |
4.40M |
6.38M |
13.81M |
| Adjusted Basic & Diluted Earnings per Share |
|
($12.50) |
($21.00) |
($14.50) |
($16.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
201.24K |
366.58K |
494.51K |
893.20K |
3.30M |
4.40M |
13.17M |
16.26M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.75 |
-5.40 |
-5.11 |
-9.87 |
-7.75 |
-5.57 |
-5.75 |
-8.65 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.46% |