| DEI Shares Outstanding |
|
0.00 |
5,030,316.00 |
6,674,472.00 |
6,848,047.00 |
20,390,833.00 |
1,355,613.00 |
7,128,912.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
50,303.00 |
266,979.00 |
273,922.00 |
815,633.00 |
1,355,613.00 |
7,128,912.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-300.78 |
-47.24 |
-20.77 |
-16.89 |
-10.00 |
-4.08 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
17.14% |
1.85% |
53.20% |
-30.12% |
-75.45% |
-116.50% |
| EBIT Growth |
|
0.00% |
17.13% |
1.85% |
53.17% |
-30.10% |
-75.38% |
-116.44% |
| NOPAT Growth |
|
0.00% |
28.09% |
-13.10% |
-27.87% |
48.47% |
18.08% |
-32.84% |
| Net Income Growth |
|
0.00% |
16.07% |
0.72% |
55.80% |
-8.33% |
-111.45% |
-125.06% |
| EPS Growth |
|
0.00% |
299.67% |
-79.14% |
-132.27% |
-8.33% |
-137.18% |
19.84% |
| Operating Cash Flow Growth |
|
0.00% |
31.84% |
-7.51% |
-28.71% |
53.86% |
5.59% |
-30.94% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-23.73% |
-13.92% |
73.19% |
138.45% |
-3,307.59% |
| Invested Capital Growth |
|
0.00% |
-1,887.63% |
-4.22% |
-184.68% |
-160.70% |
-114.24% |
246.64% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
44.24% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-7.16% |
59.23% |
-270.67% |
-41.09% |
-9.59% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-7.16% |
59.21% |
-269.78% |
-41.06% |
-9.58% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-7.16% |
-11.39% |
31.12% |
7.75% |
-21.20% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-26.09% |
61.00% |
-977.94% |
-55.37% |
-8.03% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
193.31% |
60.49% |
-977.94% |
-45.18% |
17.04% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
3.73% |
-10.67% |
-7.05% |
24.93% |
-2.13% |
-25.10% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
3.69% |
44.17% |
1.60% |
-10.80% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-1,307.46% |
-685.11% |
-53.94% |
-14.71% |
4.80% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-9,756.12% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3,025.19% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-9,757.33% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-9,609.23% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
97.56% |
98.81% |
99.94% |
94.33% |
78.55% |
94.71% |
98.48% |
| Effective Tax Rate |
|
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% |
-249.63% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-59.77% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
49.20% |
| Return on Equity (ROE) |
|
-86.89% |
-112.63% |
-34.94% |
-10.88% |
-19.80% |
-78.91% |
-200.44% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-207.89% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-133.95% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-131.92% |
| Return on Common Equity (ROCE) |
|
-86.89% |
-112.63% |
-18.71% |
-7.03% |
-18.51% |
-73.67% |
-188.14% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-86.89% |
-247.22% |
-37.61% |
-17.05% |
-24.80% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-11 |
-7.81 |
-8.83 |
-11 |
-5.82 |
-4.77 |
-6.33 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,117.63% |
| Net Nonoperating Expense Percent (NNEP) |
|
-24.60% |
-42.23% |
-10.28% |
10.89% |
-0.64% |
-33.12% |
-189.86% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-23.90% |
-81.31% |
-30.08% |
| Cost of Revenue to Revenue |
|
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% |
3,017.44% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
107.75% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3,125.19% |
| Earnings before Interest and Taxes (EBIT) |
|
-16 |
-13 |
-13 |
-5.91 |
-7.69 |
-13 |
-29 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-16 |
-13 |
-13 |
-5.90 |
-7.68 |
-13 |
-29 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.69 |
0.24 |
0.23 |
0.80 |
1.25 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.69 |
0.24 |
0.23 |
0.80 |
1.25 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
87.72 |
| Price to Earnings (P/E) |
|
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% |
| Earnings Yield |
|
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 |
1.32 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
70.68 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
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 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.00 |
-1.03 |
-1.02 |
-1.03 |
-1.12 |
-1.49 |
-0.82 |
| Leverage Ratio |
|
1.03 |
1.09 |
0.59 |
0.72 |
1.14 |
1.51 |
1.52 |
| Compound Leverage Factor |
|
1.00 |
1.08 |
0.59 |
0.68 |
0.90 |
1.43 |
1.50 |
| Debt to Total Capital |
|
0.00% |
0.00% |
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% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
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% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
50.00% |
7.69% |
4.83% |
13.47% |
3.87% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
50.00% |
92.31% |
95.17% |
86.53% |
96.13% |
| Debt to EBITDA |
|
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 |
0.00 |
| Long-Term Debt to EBITDA |
|
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 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
16.49 |
1.43 |
-0.71 |
-4.84 |
-2.75 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
46.44% |
35.38% |
6.49% |
6.64% |
6.14% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
37.32 |
4.17 |
17.80 |
29.39 |
7.14 |
17.47 |
13.99 |
| Quick Ratio |
|
36.28 |
3.59 |
17.15 |
28.55 |
7.04 |
17.41 |
3.03 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-7.12 |
-8.81 |
-10 |
-2.69 |
1.03 |
-33 |
| Operating Cash Flow to CapEx |
|
-227,978.69% |
-149,684.06% |
-272,295.22% |
-151,217.22% |
-191,104.88% |
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 |
| Operating Cash Flow to Interest Expense |
|
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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
| Accounts Receivable Turnover |
|
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 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
26.90 |
| Accounts Payable Turnover |
|
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 |
| Days Inventory Outstanding (DIO) |
|
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 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.04 |
-0.66 |
-0.68 |
-1.95 |
-5.08 |
-11 |
16 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.12 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-0.69 |
-0.03 |
-1.26 |
-3.13 |
-5.80 |
27 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
56 |
-27 |
-24 |
-12 |
21 |
| Market Capitalization |
|
0.00 |
0.00 |
57 |
7.94 |
5.54 |
4.70 |
26 |
| Book Value per Share |
|
$3.46 |
$1.02 |
$5.02 |
$4.77 |
$1.19 |
$4.33 |
$2.95 |
| Tangible Book Value per Share |
|
$3.46 |
$1.02 |
$5.02 |
$4.77 |
$1.19 |
$4.33 |
$2.95 |
| Total Capital |
|
17 |
5.14 |
67 |
35 |
26 |
6.78 |
22 |
| Total Debt |
|
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 |
| Net Debt |
|
-17 |
-5.80 |
-34 |
-37 |
-31 |
-18 |
-5.94 |
| Capital Expenditures (CapEx) |
|
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.02 |
-0.68 |
-0.70 |
-0.21 |
-3.84 |
-0.95 |
18 |
| Debt-free Net Working Capital (DFNWC) |
|
17 |
5.12 |
34 |
37 |
26 |
17 |
24 |
| Net Working Capital (NWC) |
|
17 |
5.12 |
34 |
37 |
26 |
17 |
24 |
| Net Nonoperating Expense (NNE) |
|
4.28 |
4.89 |
3.78 |
-5.72 |
0.22 |
8.00 |
22 |
| Net Nonoperating Obligations (NNO) |
|
-17 |
-5.80 |
-68 |
-37 |
-31 |
-18 |
-5.94 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6,041.33% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7,879.64% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7,879.64% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$75.25 |
$62.75 |
$20.25 |
($29.50) |
$10.99 |
($8.81) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
561.30K |
200.60K |
279.57K |
466.08K |
1.23M |
3.30M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$75.25 |
$62.75 |
$20.25 |
($29.50) |
$10.99 |
($8.81) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
561.30K |
200.60K |
279.57K |
466.08K |
1.23M |
3.30M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$75.25 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
201.21K |
272.39K |
294.22K |
1.09M |
1.39M |
7.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-11 |
-7.81 |
-8.83 |
-11 |
-5.82 |
-4.77 |
-6.33 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,117.63% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-9,609.23% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
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 |
| EBIT Less CapEx to Interest Expense |
|
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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.45% |
-0.91% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.45% |
-0.91% |