| DEI Shares Outstanding |
0.00 |
18,800,601.00 |
24,776,381.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
2,350,075.00 |
3,097,048.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
-6.27 |
-3.94 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-53.95% |
-46.54% |
| EBITDA Growth |
0.00% |
-47.73% |
-594.63% |
| EBIT Growth |
0.00% |
-427.48% |
-117.95% |
| NOPAT Growth |
0.00% |
-449.99% |
-22.93% |
| Net Income Growth |
0.00% |
-144.71% |
-12.36% |
| EPS Growth |
0.00% |
0.00% |
-12.36% |
| Operating Cash Flow Growth |
0.00% |
-2,140,350.86% |
56.31% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
103.27% |
| Invested Capital Growth |
0.00% |
-0.03% |
-33.75% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
-23.84% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
32.38% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
31.55% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
14.34% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
30.15% |
| EPS Q/Q Growth |
0.00% |
0.00% |
30.15% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-4.83% |
32.62% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
-9.49% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
4.61% |
-5.97% |
-24.81% |
| EBITDA Margin |
4.72% |
5.36% |
-49.55% |
| Operating Margin |
-2.70% |
-32.20% |
-74.04% |
| EBIT Margin |
-1.53% |
-17.54% |
-71.52% |
| Profit (Net Income) Margin |
-8.74% |
-46.47% |
-97.66% |
| Tax Burden Percent |
95.99% |
100.00% |
99.99% |
| Interest Burden Percent |
594.81% |
264.87% |
136.57% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
-4.86% |
-26.74% |
-39.55% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-57.50% |
-102.27% |
-102.97% |
| Return on Net Nonoperating Assets (RNNOA) |
-29.04% |
-61.57% |
-126.58% |
| Return on Equity (ROE) |
-33.90% |
-88.31% |
-166.13% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-26.71% |
1.05% |
| Operating Return on Assets (OROA) |
-2.76% |
-14.87% |
-38.70% |
| Return on Assets (ROA) |
-15.75% |
-39.39% |
-52.85% |
| Return on Common Equity (ROCE) |
-33.90% |
-88.31% |
-166.13% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-0.96 |
-5.27 |
-6.47 |
| NOPAT Margin |
-1.89% |
-22.54% |
-51.83% |
| Net Nonoperating Expense Percent (NNEP) |
52.64% |
75.53% |
63.42% |
| Return On Investment Capital (ROIC_SIMPLE) |
-4.78% |
-26.23% |
-49.49% |
| Cost of Revenue to Revenue |
95.39% |
105.97% |
124.81% |
| SG&A Expenses to Revenue |
7.30% |
26.20% |
49.16% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
7.31% |
26.23% |
49.23% |
| Earnings before Interest and Taxes (EBIT) |
-0.78 |
-4.10 |
-8.93 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
2.39 |
1.25 |
-6.19 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.51 |
1.90 |
2.11 |
| Price to Tangible Book Value (P/TBV) |
0.68 |
2.64 |
0.00 |
| Price to Revenue (P/Rev) |
0.13 |
0.94 |
0.54 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.68 |
1.53 |
1.27 |
| Enterprise Value to Revenue (EV/Rev) |
0.26 |
1.29 |
1.33 |
| Enterprise Value to EBITDA (EV/EBITDA) |
5.56 |
24.04 |
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 |
0.00 |
96.31 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.53 |
0.75 |
3.10 |
| Long-Term Debt to Equity |
0.16 |
0.17 |
0.28 |
| Financial Leverage |
0.51 |
0.60 |
1.23 |
| Leverage Ratio |
2.15 |
2.24 |
3.14 |
| Compound Leverage Factor |
12.81 |
5.94 |
4.29 |
| Debt to Total Capital |
34.64% |
42.73% |
75.64% |
| Short-Term Debt to Total Capital |
24.15% |
32.76% |
68.70% |
| Long-Term Debt to Total Capital |
10.49% |
9.96% |
6.93% |
| 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 |
65.36% |
57.27% |
24.36% |
| Debt to EBITDA |
2.90 |
6.86 |
-1.60 |
| Net Debt to EBITDA |
2.76 |
6.55 |
-1.59 |
| Long-Term Debt to EBITDA |
0.88 |
1.60 |
-0.15 |
| Debt to NOPAT |
-7.24 |
-1.63 |
-1.53 |
| Net Debt to NOPAT |
-6.90 |
-1.56 |
-1.52 |
| Long-Term Debt to NOPAT |
-2.19 |
-0.38 |
-0.14 |
| Altman Z-Score |
1.24 |
-0.36 |
-4.13 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.50 |
0.40 |
0.09 |
| Quick Ratio |
0.30 |
0.12 |
0.00 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-5.26 |
0.17 |
| Operating Cash Flow to CapEx |
-0.05% |
-505.76% |
-889.20% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-0.78 |
0.05 |
| Operating Cash Flow to Interest Expense |
0.00 |
-1.11 |
-1.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
-0.19 |
-1.33 |
-1.11 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
1.80 |
0.85 |
0.54 |
| Accounts Receivable Turnover |
14.42 |
10.07 |
22.14 |
| Inventory Turnover |
19.86 |
8.86 |
8.15 |
| Fixed Asset Turnover |
8.07 |
3.75 |
2.22 |
| Accounts Payable Turnover |
9.87 |
5.53 |
3.63 |
| Days Sales Outstanding (DSO) |
25.31 |
36.25 |
16.49 |
| Days Inventory Outstanding (DIO) |
18.38 |
41.18 |
44.81 |
| Days Payable Outstanding (DPO) |
36.99 |
65.97 |
100.59 |
| Cash Conversion Cycle (CCC) |
6.70 |
11.46 |
-39.29 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
20 |
20 |
13 |
| Invested Capital Turnover |
2.58 |
1.19 |
0.76 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-0.01 |
-6.65 |
| Enterprise Value (EV) |
13 |
30 |
17 |
| Market Capitalization |
6.71 |
22 |
6.72 |
| Book Value per Share |
$0.80 |
$0.61 |
$0.13 |
| Tangible Book Value per Share |
$0.61 |
$0.44 |
$0.00 |
| Total Capital |
20 |
20 |
13 |
| Total Debt |
6.94 |
8.58 |
9.89 |
| Total Long-Term Debt |
2.10 |
2.00 |
0.91 |
| Net Debt |
6.61 |
8.19 |
9.86 |
| Capital Expenditures (CapEx) |
0.73 |
1.48 |
0.37 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-1.97 |
-1.21 |
-4.84 |
| Debt-free Net Working Capital (DFNWC) |
-1.64 |
-0.82 |
-4.81 |
| Net Working Capital (NWC) |
-6.48 |
-7.40 |
-14 |
| Net Nonoperating Expense (NNE) |
3.48 |
5.59 |
5.72 |
| Net Nonoperating Obligations (NNO) |
6.61 |
8.19 |
9.86 |
| Total Depreciation and Amortization (D&A) |
3.17 |
5.35 |
2.74 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-3.88% |
-5.17% |
-38.76% |
| Debt-free Net Working Capital to Revenue |
-3.23% |
-3.52% |
-38.47% |
| Net Working Capital to Revenue |
-12.76% |
-31.68% |
-110.42% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($4.41) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
3.76M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($4.41) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
3.76M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
($4.41) |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
2.77M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.96 |
-5.27 |
-6.47 |
| Normalized NOPAT Margin |
-1.89% |
-22.54% |
-51.83% |
| Pre Tax Income Margin |
-9.11% |
-46.47% |
-97.67% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-0.20 |
-0.61 |
-2.73 |
| NOPAT to Interest Expense |
-0.25 |
-0.78 |
-1.98 |
| EBIT Less CapEx to Interest Expense |
-0.39 |
-0.83 |
-2.85 |
| NOPAT Less CapEx to Interest Expense |
-0.44 |
-1.00 |
-2.09 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |