| DEI Shares Outstanding |
0.00 |
0.00 |
25,299,810.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
25,299,810.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.53 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
78.07% |
-62.78% |
| EBITDA Growth |
0.00% |
-29.61% |
-731.65% |
| EBIT Growth |
0.00% |
-27.40% |
-723.27% |
| NOPAT Growth |
0.00% |
-30.37% |
-678.34% |
| Net Income Growth |
0.00% |
-27.75% |
-674.02% |
| EPS Growth |
0.00% |
-32.84% |
-469.94% |
| Operating Cash Flow Growth |
0.00% |
-178.17% |
-353.58% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-1,839.32% |
| Invested Capital Growth |
0.00% |
0.00% |
-97.50% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
14.01% |
29.67% |
-19.86% |
| EBITDA Margin |
-1,263.79% |
-919.86% |
-20,553.36% |
| Operating Margin |
-1,331.34% |
-974.68% |
-20,382.22% |
| EBIT Margin |
-1,302.19% |
-931.63% |
-20,606.54% |
| Profit (Net Income) Margin |
-2,777.07% |
-1,992.30% |
-41,431.30% |
| Tax Burden Percent |
199.03% |
199.45% |
200.00% |
| Interest Burden Percent |
107.15% |
107.22% |
100.53% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
282.72% |
1,519.37% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
-51.45% |
-639.08% |
| Return on Assets (ROA) |
0.00% |
-110.04% |
-1,284.93% |
| Return on Common Equity (ROCE) |
0.00% |
282.72% |
1,519.37% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-0.91 |
-1.18 |
-9.21 |
| NOPAT Margin |
-931.93% |
-682.28% |
-14,267.55% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-1,136.73% |
-2,688.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
96.82% |
400.72% |
| Cost of Revenue to Revenue |
85.99% |
70.33% |
119.86% |
| SG&A Expenses to Revenue |
538.72% |
603.57% |
18,367.59% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
1,345.35% |
1,004.35% |
20,362.36% |
| Earnings before Interest and Taxes (EBIT) |
-1.27 |
-1.62 |
-13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-1.23 |
-1.60 |
-13 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
153.97 |
86.46 |
116.84 |
| 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) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
84.16 |
102.82 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
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 |
33.28 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
0.33 |
0.37 |
| Leverage Ratio |
0.00 |
-2.57 |
-1.18 |
| Compound Leverage Factor |
0.00 |
-2.76 |
-1.19 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| 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 |
0.00% |
100.00% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
-2.85 |
-69.75 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.34 |
0.29 |
| Quick Ratio |
0.00 |
0.12 |
0.27 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.44 |
-7.63 |
| Operating Cash Flow to CapEx |
0.00% |
-14,445.30% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
3.76 |
-108.06 |
| Operating Cash Flow to Interest Expense |
-9.54 |
-20.62 |
-154.63 |
| Operating Cash Flow Less CapEx to Interest Expense |
-9.54 |
-20.76 |
-154.55 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.06 |
0.03 |
| Accounts Receivable Turnover |
0.00 |
1.70 |
1.26 |
| Inventory Turnover |
0.00 |
3.30 |
0.00 |
| Fixed Asset Turnover |
0.00 |
11.38 |
8.29 |
| Accounts Payable Turnover |
0.00 |
8.43 |
10.58 |
| Days Sales Outstanding (DSO) |
0.00 |
214.58 |
290.21 |
| Days Inventory Outstanding (DIO) |
0.00 |
110.53 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
43.32 |
34.49 |
| Cash Conversion Cycle (CCC) |
0.00 |
281.80 |
255.72 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
-1.62 |
-3.20 |
| Invested Capital Turnover |
0.00 |
-0.21 |
-0.03 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-1.62 |
-1.58 |
| Enterprise Value (EV) |
0.00 |
15 |
6.64 |
| Market Capitalization |
15 |
15 |
7.54 |
| Book Value per Share |
$0.00 |
($0.06) |
($0.10) |
| Tangible Book Value per Share |
$0.00 |
($0.13) |
($0.10) |
| Total Capital |
0.00 |
-1.22 |
-2.30 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-0.40 |
-0.91 |
| Capital Expenditures (CapEx) |
0.00 |
0.02 |
-0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-3.20 |
-3.27 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-2.80 |
-2.36 |
| Net Working Capital (NWC) |
0.00 |
-2.80 |
-2.36 |
| Net Nonoperating Expense (NNE) |
1.80 |
2.27 |
18 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-0.40 |
-0.91 |
| Total Depreciation and Amortization (D&A) |
0.04 |
0.02 |
0.03 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-1,843.36% |
-5,057.37% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-1,612.87% |
-3,655.58% |
| Net Working Capital to Revenue |
0.00% |
-1,612.87% |
-3,655.58% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.46) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
22.83M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.46) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
22.83M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
25.30M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.91 |
-1.18 |
-9.21 |
| Normalized NOPAT Margin |
-931.93% |
-682.28% |
-14,267.55% |
| Pre Tax Income Margin |
-1,395.33% |
-998.91% |
-20,715.91% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-13.98 |
-13.85 |
-188.42 |
| NOPAT to Interest Expense |
-10.01 |
-10.14 |
-130.46 |
| EBIT Less CapEx to Interest Expense |
-13.98 |
-13.99 |
-188.34 |
| NOPAT Less CapEx to Interest Expense |
-10.01 |
-10.28 |
-130.38 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |