| DEI Shares Outstanding |
47,933,333.00 |
15,816,386.00 |
- |
198,689,921.00 |
| DEI Adjusted Shares Outstanding |
47,933,333.00 |
15,816,386.00 |
- |
3,973,798.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.09 |
-3.82 |
- |
-6.75 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
-1,435.94% |
90.42% |
-353.35% |
| EBIT Growth |
0.00% |
-1,444.52% |
89.80% |
-331.50% |
| NOPAT Growth |
0.00% |
-549.48% |
-505.73% |
51.20% |
| Net Income Growth |
0.00% |
-1,471.89% |
77.30% |
-91.41% |
| EPS Growth |
0.00% |
-1,003.70% |
97.13% |
-91.41% |
| Operating Cash Flow Growth |
0.00% |
-3,693.55% |
-46.84% |
-2.75% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-109.44% |
44.96% |
| Invested Capital Growth |
0.00% |
-100.16% |
-1,048.02% |
-13.16% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
-10.41% |
-109.47% |
15.82% |
| EBIT Q/Q Growth |
0.00% |
-11.12% |
-110.15% |
15.60% |
| NOPAT Q/Q Growth |
0.00% |
-25.49% |
5.41% |
15.39% |
| Net Income Q/Q Growth |
0.00% |
-11.52% |
-126.15% |
15.36% |
| EPS Q/Q Growth |
0.00% |
-838.46% |
-150.00% |
15.36% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-31.61% |
-190.33% |
6.57% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
-34.15% |
13.84% |
| Invested Capital Q/Q Growth |
0.00% |
-105.43% |
-7.65% |
1.02% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
100.00% |
102.04% |
227.12% |
100.75% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
1.30% |
-48.84% |
27.16% |
352.48% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
-0.06% |
21.54% |
29.52% |
768.60% |
| Return on Equity Simple (ROE_SIMPLE) |
-29.82% |
64.05% |
205.68% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-0.95 |
-6.19 |
-37 |
-18 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
4,150.17% |
115.81% |
-50.44% |
1,087.81% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-1,230.39% |
746.47% |
277.93% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
4.41 |
-59 |
-6.04 |
-26 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
4.41 |
-59 |
-5.64 |
-26 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
112.32 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.89% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
2.49 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
193.24 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
193.24 |
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 |
0.80 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
-1.01 |
-0.25 |
-0.20 |
| Long-Term Debt to Equity |
0.00 |
-0.15 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
0.38 |
-0.93 |
-0.10 |
| Leverage Ratio |
1.04 |
1.46 |
-0.09 |
-0.53 |
| Compound Leverage Factor |
1.04 |
1.49 |
-0.20 |
-0.53 |
| Debt to Total Capital |
0.00% |
18,869.30% |
-32.87% |
-25.08% |
| Short-Term Debt to Total Capital |
0.00% |
16,042.84% |
-32.87% |
-25.08% |
| Long-Term Debt to Total Capital |
0.00% |
2,826.46% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
-175.19% |
-133.66% |
| Noncontrolling Interests to Total Capital |
104.32% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
-4.32% |
-18,769.30% |
308.06% |
258.74% |
| Debt to EBITDA |
0.00 |
-1.61 |
-0.29 |
-0.06 |
| Net Debt to EBITDA |
0.00 |
-1.59 |
-0.07 |
-0.04 |
| Long-Term Debt to EBITDA |
0.00 |
-0.24 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
-15.34 |
-0.04 |
-0.09 |
| Net Debt to NOPAT |
0.00 |
-15.17 |
-0.01 |
-0.06 |
| Long-Term Debt to NOPAT |
0.00 |
-2.30 |
0.00 |
0.00 |
| Altman Z-Score |
19.71 |
-78.07 |
-43.26 |
-62.63 |
| Noncontrolling Interest Sharing Ratio |
104.27% |
144.10% |
-8.70% |
-118.05% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.78 |
0.02 |
0.26 |
0.22 |
| Quick Ratio |
0.37 |
0.01 |
0.16 |
0.10 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
336 |
-32 |
-17 |
| Operating Cash Flow to CapEx |
0.00% |
-6,143.70% |
0.00% |
-19,132.17% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
278.78 |
-172.46 |
-89.30 |
| Operating Cash Flow to Interest Expense |
0.00 |
-6.77 |
-65.20 |
-63.02 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
-6.88 |
-65.20 |
-63.35 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
342 |
-0.55 |
-6.31 |
-7.14 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-343 |
-5.76 |
-0.83 |
| Enterprise Value (EV) |
852 |
270 |
189 |
76 |
| Market Capitalization |
495 |
176 |
180 |
66 |
| Book Value per Share |
($0.31) |
($5.97) |
($0.09) |
($0.09) |
| Tangible Book Value per Share |
($0.31) |
($5.97) |
($0.09) |
($0.09) |
| Total Capital |
342 |
0.50 |
-5.02 |
-6.58 |
| Total Debt |
0.00 |
95 |
1.65 |
1.65 |
| Total Long-Term Debt |
0.00 |
14 |
0.00 |
0.00 |
| Net Debt |
-0.13 |
94 |
0.37 |
1.10 |
| Capital Expenditures (CapEx) |
0.00 |
0.13 |
0.00 |
0.06 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.21 |
-4.10 |
-6.31 |
-4.43 |
| Debt-free Net Working Capital (DFNWC) |
-0.08 |
-3.04 |
-5.03 |
-3.88 |
| Net Working Capital (NWC) |
-0.08 |
-84 |
-6.68 |
-5.53 |
| Net Nonoperating Expense (NNE) |
-5.36 |
54 |
-24 |
7.98 |
| Net Nonoperating Obligations (NNO) |
-0.13 |
94 |
0.37 |
1.10 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.38 |
0.40 |
0.51 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.18 |
$0.00 |
($0.07) |
($8.08) |
| Adjusted Weighted Average Basic Shares Outstanding |
47.93M |
18.77M |
146.67M |
3.32M |
| Adjusted Diluted Earnings per Share |
$0.18 |
$0.00 |
($0.07) |
($8.08) |
| Adjusted Weighted Average Diluted Shares Outstanding |
47.93M |
18.77M |
146.67M |
3.32M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
($26,825,432.00) |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
15.82M |
0.00 |
183.89M |
4.16M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.67 |
-6.19 |
-32 |
-18 |
| Normalized NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
-49.13 |
-32.84 |
-133.32 |
| NOPAT to Interest Expense |
0.00 |
-5.13 |
-203.74 |
-93.54 |
| EBIT Less CapEx to Interest Expense |
0.00 |
-49.24 |
-32.84 |
-133.65 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
-5.24 |
-203.74 |
-93.87 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
-0.21% |
0.00% |
0.00% |