| DEI Shares Outstanding |
|
0.00 |
12,904,574.00 |
12,977,234.00 |
20,097,596.00 |
17,265,658.00 |
916,968.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
17.00 |
18.00 |
544.00 |
18,686.00 |
916,968.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-402,552.88 |
-975,831.56 |
-34,092.09 |
-898.30 |
-39.56 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-244.02% |
-160.27% |
-3.00% |
9.93% |
-112.38% |
| EBIT Growth |
|
0.00% |
-246.20% |
-160.09% |
-5.37% |
9.55% |
-106.28% |
| NOPAT Growth |
|
0.00% |
-746.56% |
-202.93% |
-4.21% |
19.35% |
-78.66% |
| Net Income Growth |
|
0.00% |
-191.97% |
-156.67% |
-5.59% |
9.66% |
-106.87% |
| EPS Growth |
|
0.00% |
-58.82% |
-156.67% |
-5.59% |
9.66% |
96.07% |
| Operating Cash Flow Growth |
|
0.00% |
-968.40% |
-199.28% |
-14.67% |
26.22% |
-46.34% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-100.91% |
-20.93% |
73.64% |
-4,229.70% |
| Invested Capital Growth |
|
0.00% |
78.47% |
-309.88% |
34.78% |
-640.84% |
1,706.03% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-15.26% |
6.02% |
-12.99% |
-27.69% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-15.17% |
5.33% |
-12.39% |
-27.21% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-15.56% |
6.72% |
-6.78% |
-64.15% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-15.33% |
5.34% |
-12.25% |
-27.74% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-15.33% |
5.34% |
-12.25% |
-61.42% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-34.30% |
-18.13% |
-10.00% |
15.88% |
-34.40% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.02% |
63.93% |
-1,407.56% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-216.23% |
-242.09% |
-3,631.69% |
9,608.69% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
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% |
| Operating Margin |
|
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% |
| Profit (Net Income) Margin |
|
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% |
100.66% |
| Interest Burden Percent |
|
120.23% |
101.40% |
100.07% |
100.27% |
100.16% |
99.79% |
| Effective Tax Rate |
|
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% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
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% |
| Return on Equity (ROE) |
|
68.77% |
-80.53% |
-148.57% |
-759.85% |
8,866.94% |
-46.26% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-120.84% |
| Operating Return on Assets (OROA) |
|
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% |
| Return on Common Equity (ROCE) |
|
68.77% |
-80.53% |
-148.57% |
-759.85% |
8,866.94% |
-2.57% |
| Return on Equity Simple (ROE_SIMPLE) |
|
68.77% |
-33.54% |
-542.01% |
-1,130.30% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.51 |
-4.31 |
-13 |
-14 |
-11 |
-20 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
126.54% |
-26.19% |
-35.06% |
-128.05% |
-127.36% |
-124.88% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-828.43% |
543.04% |
-189.50% |
| Cost of Revenue to Revenue |
|
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% |
| R&D to Revenue |
|
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% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.95 |
-6.75 |
-18 |
-18 |
-17 |
-35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.95 |
-6.71 |
-17 |
-18 |
-16 |
-34 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.61 |
2.70 |
2.02 |
0.00 |
0.61 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.61 |
2.70 |
2.02 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
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 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.97 |
| Enterprise Value to Revenue (EV/Rev) |
|
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 |
| Enterprise Value to EBIT (EV/EBIT) |
|
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 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-0.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
-0.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.43 |
-1.14 |
-1.09 |
-1.58 |
24.07 |
-0.16 |
| Leverage Ratio |
|
-0.31 |
1.41 |
1.29 |
2.61 |
-32.98 |
1.13 |
| Compound Leverage Factor |
|
-0.37 |
1.43 |
1.29 |
2.62 |
-33.03 |
1.13 |
| Debt to Total Capital |
|
-157.90% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
-157.90% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
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% |
93.20% |
| Common Equity to Total Capital |
|
257.90% |
100.00% |
100.00% |
100.00% |
100.00% |
6.81% |
| Debt to EBITDA |
|
-1.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-0.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-1.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-4.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-2.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-4.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-6.84 |
7.22 |
-11.09 |
-23.59 |
-18.87 |
-1.05 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
94.45% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.05 |
8.97 |
1.70 |
1.28 |
2.56 |
6.29 |
| Quick Ratio |
|
2.05 |
8.22 |
1.14 |
0.79 |
2.10 |
5.10 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-5.84 |
-12 |
-14 |
-3.74 |
-162 |
| Operating Cash Flow to CapEx |
|
0.00% |
-2,091.53% |
-15,618.97% |
-50,758.33% |
-61,283.70% |
-293,036.47% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-61.45 |
-366.96 |
-253.92 |
-139.54 |
-24,486.12 |
| Operating Cash Flow to Interest Expense |
|
-1.25 |
-55.40 |
-492.79 |
-323.34 |
-497.37 |
-2,949.85 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.25 |
-58.05 |
-495.95 |
-323.98 |
-498.18 |
-2,950.86 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
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 |
| Inventory Turnover |
|
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 |
| Accounts Payable Turnover |
|
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 |
| Days Inventory Outstanding (DIO) |
|
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 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1.96 |
-0.42 |
-1.73 |
-1.13 |
-8.35 |
134 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1.54 |
-1.31 |
0.60 |
-7.22 |
142 |
| Enterprise Value (EV) |
|
26 |
12 |
3.77 |
0.54 |
-4.05 |
130 |
| Market Capitalization |
|
25 |
33 |
8.73 |
3.31 |
1.76 |
6.26 |
| Book Value per Share |
|
($0.74) |
$1.58 |
$0.25 |
$0.08 |
($0.12) |
$11.27 |
| Tangible Book Value per Share |
|
($0.74) |
$1.58 |
$0.25 |
$0.08 |
($0.12) |
($141.45) |
| Total Capital |
|
-1.32 |
20 |
3.24 |
1.64 |
-2.02 |
152 |
| Total Debt |
|
2.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
2.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
1.26 |
-21 |
-4.97 |
-2.77 |
-5.81 |
-18 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.25 |
0.10 |
0.04 |
0.02 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.40 |
-0.63 |
-1.94 |
-1.80 |
-1.49 |
0.68 |
| Debt-free Net Working Capital (DFNWC) |
|
0.43 |
20 |
3.03 |
0.96 |
4.32 |
18 |
| Net Working Capital (NWC) |
|
0.43 |
20 |
3.03 |
0.96 |
4.32 |
18 |
| Net Nonoperating Expense (NNE) |
|
1.84 |
2.54 |
4.52 |
4.95 |
5.79 |
15 |
| Net Nonoperating Obligations (NNO) |
|
1.45 |
-21 |
-4.97 |
-2.77 |
-6.33 |
-18 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.04 |
0.10 |
0.52 |
0.53 |
0.11 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
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% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($648.00) |
($1,080.00) |
($3,419.13) |
($1,319.92) |
($52.59) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
10.53K |
16.22K |
5.42K |
12.72K |
689.71K |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($648.00) |
($1,080.00) |
($3,419.13) |
($1,319.92) |
($52.59) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
10.53K |
16.22K |
5.42K |
12.72K |
689.71K |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
16.13K |
19.78K |
176.00K |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.51 |
-4.31 |
-13 |
-14 |
-11 |
-13 |
| Normalized NOPAT Margin |
|
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% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-4.94 |
-70.99 |
-548.78 |
-330.87 |
-623.91 |
-5,215.78 |
| NOPAT to Interest Expense |
|
-1.29 |
-45.29 |
-407.79 |
-243.17 |
-408.85 |
-2,960.41 |
| EBIT Less CapEx to Interest Expense |
|
-4.94 |
-73.64 |
-551.94 |
-331.51 |
-624.72 |
-5,216.79 |
| NOPAT Less CapEx to Interest Expense |
|
-1.29 |
-47.94 |
-410.95 |
-243.81 |
-409.66 |
-2,961.41 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
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% |