| DEI Shares Outstanding |
15,636,000.00 |
7,130,617.00 |
92,478,443.00 |
7,465,283.00 |
| DEI Adjusted Shares Outstanding |
312,720.00 |
142,612.00 |
92,478,443.00 |
7,465,283.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
1.90 |
-37.34 |
-0.35 |
-5.49 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
-100.00% |
0.00% |
| EBITDA Growth |
0.00% |
-427.74% |
-564.60% |
-28.08% |
| EBIT Growth |
0.00% |
-488.88% |
-502.18% |
-27.60% |
| NOPAT Growth |
0.00% |
-547.90% |
-149.87% |
2.85% |
| Net Income Growth |
0.00% |
-996.54% |
-508.81% |
-26.49% |
| EPS Growth |
0.00% |
-180.00% |
-508.81% |
34.24% |
| Operating Cash Flow Growth |
0.00% |
-461.07% |
-81.35% |
38.51% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-84.53% |
-256.94% |
| Invested Capital Growth |
0.00% |
-97.22% |
-797.90% |
80.08% |
| Revenue Q/Q Growth |
0.00% |
329.97% |
-100.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
-7.16% |
-77.88% |
-256.52% |
| EBIT Q/Q Growth |
0.00% |
-19.57% |
-75.95% |
-251.14% |
| NOPAT Q/Q Growth |
0.00% |
-19.53% |
-10.88% |
-42.35% |
| Net Income Q/Q Growth |
0.00% |
-48.08% |
-77.46% |
-234.07% |
| EPS Q/Q Growth |
0.00% |
0.00% |
-77.46% |
-160.40% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-22.26% |
-14.45% |
14.54% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
-60.16% |
-243.43% |
| Invested Capital Q/Q Growth |
0.00% |
-90.49% |
-36.10% |
69.72% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
0.00% |
100.00% |
0.00% |
50.20% |
| EBITDA Margin |
0.00% |
-68,717.87% |
0.00% |
-304,267.27% |
| Operating Margin |
0.00% |
-76,651.48% |
0.00% |
-96,785.81% |
| EBIT Margin |
0.00% |
-76,679.49% |
0.00% |
-306,472.83% |
| Profit (Net Income) Margin |
0.00% |
-76,679.49% |
0.00% |
-307,146.07% |
| Tax Burden Percent |
63.60% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
-103.27% |
100.00% |
101.10% |
100.22% |
| Effective Tax Rate |
36.40% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-5.90% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
753.43% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-2.50% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.96% |
-8.40% |
332.66% |
272.56% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
183.30% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
-8.01% |
0.00% |
-641.66% |
| Return on Assets (ROA) |
0.00% |
-8.01% |
0.00% |
-643.07% |
| Return on Common Equity (ROCE) |
-0.03% |
0.03% |
332.66% |
272.56% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-0.58 |
-3.73 |
-9.31 |
-9.04 |
| NOPAT Margin |
0.00% |
-53,656.04% |
0.00% |
-67,750.07% |
| Net Nonoperating Expense Percent (NNEP) |
278.12% |
-759.33% |
-5,083.85% |
4,165.28% |
| Return On Investment Capital (ROIC_SIMPLE) |
15.26% |
-109.18% |
45.51% |
199.31% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
49.80% |
| SG&A Expenses to Revenue |
0.00% |
33,211.23% |
0.00% |
71,196.34% |
| R&D to Revenue |
0.00% |
43,540.25% |
0.00% |
25,639.68% |
| Operating Expenses to Revenue |
0.00% |
76,751.48% |
0.00% |
96,836.02% |
| Earnings before Interest and Taxes (EBIT) |
-0.90 |
-5.32 |
-32 |
-41 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.90 |
-4.77 |
-32 |
-41 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
32.23 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
70.52 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
15,841.01 |
0.00 |
2,095.82 |
| Price to Earnings (P/E) |
185.21 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.54% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
1.93 |
32.24 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
15,840.90 |
0.00 |
2,278.81 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.95 |
3.94 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
-0.11 |
-0.37 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
0.00 |
0.05 |
-0.05 |
| Leverage Ratio |
1.04 |
1.05 |
-0.64 |
-0.42 |
| Compound Leverage Factor |
-1.08 |
1.05 |
-0.64 |
-0.42 |
| Debt to Total Capital |
0.10% |
0.00% |
-11.95% |
-58.34% |
| Short-Term Debt to Total Capital |
0.10% |
0.00% |
-11.95% |
-58.34% |
| 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 |
103.05% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
-3.15% |
100.00% |
111.95% |
158.34% |
| Debt to EBITDA |
-0.14 |
0.00 |
-0.08 |
-0.07 |
| Net Debt to EBITDA |
0.46 |
0.00 |
0.03 |
-0.06 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
-0.22 |
0.00 |
-0.26 |
-0.29 |
| Net Debt to NOPAT |
0.73 |
0.00 |
0.10 |
-0.27 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
12.55 |
52.66 |
-37.51 |
-77.23 |
| Noncontrolling Interest Sharing Ratio |
103.14% |
100.38% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.84 |
0.25 |
0.13 |
0.07 |
| Quick Ratio |
0.60 |
0.19 |
0.12 |
0.04 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
116 |
18 |
-28 |
| Operating Cash Flow to CapEx |
0.00% |
-1,081.56% |
0.00% |
-3,850.80% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
48.81 |
-257.98 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
-20.11 |
-41.63 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
-20.11 |
-42.71 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.04 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.27 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.01 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
8,354.11 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
1,341.30 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
154,980.11 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
-145,284.70 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
123 |
3.41 |
-24 |
-4.74 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-120 |
-27 |
19 |
| Enterprise Value (EV) |
237 |
110 |
71 |
30 |
| Market Capitalization |
110 |
110 |
71 |
28 |
| Book Value per Share |
($0.25) |
$0.48 |
($11.16) |
($0.96) |
| Tangible Book Value per Share |
($0.25) |
$0.22 |
($12.12) |
($1.23) |
| Total Capital |
123 |
3.41 |
-20 |
-4.54 |
| Total Debt |
0.13 |
0.00 |
2.45 |
2.65 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
-0.42 |
-0.00 |
-0.91 |
2.44 |
| Capital Expenditures (CapEx) |
0.00 |
0.38 |
0.00 |
0.12 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.57 |
-0.76 |
-28 |
-8.76 |
| Debt-free Net Working Capital (DFNWC) |
-0.02 |
-0.76 |
-25 |
-8.55 |
| Net Working Capital (NWC) |
-0.15 |
-0.76 |
-27 |
-11 |
| Net Nonoperating Expense (NNE) |
-1.17 |
1.60 |
23 |
32 |
| Net Nonoperating Obligations (NNO) |
-0.42 |
-0.00 |
-0.91 |
2.44 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.55 |
0.35 |
0.29 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-10,946.46% |
0.00% |
-65,591.08% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-10,935.22% |
0.00% |
-64,057.56% |
| Net Working Capital to Revenue |
0.00% |
-10,935.22% |
0.00% |
-83,889.44% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$5.00 |
$0.00 |
($13.00) |
($10.39) |
| Adjusted Weighted Average Basic Shares Outstanding |
259.27K |
0.00 |
1.99M |
3.95M |
| Adjusted Diluted Earnings per Share |
$5.00 |
($182.00) |
($13.00) |
($10.39) |
| Adjusted Weighted Average Diluted Shares Outstanding |
260.64K |
217.32K |
1.99M |
3.95M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
311.22K |
0.00 |
1.99M |
3.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.58 |
-3.73 |
-9.31 |
-9.04 |
| Normalized NOPAT Margin |
0.00% |
-53,656.04% |
0.00% |
-67,750.07% |
| Pre Tax Income Margin |
0.00% |
-76,679.49% |
0.00% |
-307,146.07% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
-87.38 |
-375.46 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
-25.37 |
-83.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
-87.38 |
-376.54 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
-25.37 |
-84.08 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |