| DEI Shares Outstanding |
|
0.00 |
0.00 |
1,243,140.00 |
1,243,140.00 |
1,243,140.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
12.00 |
12.00 |
12.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-226,975.03 |
-547,107.26 |
-818,902.44 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-10.07% |
146.28% |
117.97% |
-3.08% |
| EBITDA Growth |
|
0.00% |
-10.96% |
73.90% |
-247.01% |
-57.23% |
| EBIT Growth |
|
0.00% |
-13.83% |
63.23% |
-151.36% |
-49.04% |
| NOPAT Growth |
|
0.00% |
-15.62% |
36.27% |
-52.85% |
-4.88% |
| Net Income Growth |
|
0.00% |
41.10% |
57.10% |
-115.28% |
-49.04% |
| EPS Growth |
|
0.00% |
0.00% |
57.10% |
-115.28% |
-49.04% |
| Operating Cash Flow Growth |
|
0.00% |
85.51% |
-393.12% |
-8.75% |
0.29% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
16.87% |
89.32% |
-54.73% |
| Invested Capital Growth |
|
0.00% |
0.00% |
90.29% |
-12.51% |
-11.35% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
35.87% |
34.11% |
61.59% |
23.62% |
36.27% |
| EBITDA Margin |
|
-511.89% |
-631.64% |
-66.93% |
-106.56% |
-172.87% |
| Operating Margin |
|
-561.19% |
-721.51% |
-186.72% |
-130.93% |
-141.68% |
| EBIT Margin |
|
-577.07% |
-730.46% |
-109.06% |
-125.77% |
-193.41% |
| Profit (Net Income) Margin |
|
-1,129.38% |
-739.70% |
-128.85% |
-127.26% |
-195.69% |
| Tax Burden Percent |
|
194.62% |
100.01% |
111.43% |
100.00% |
104.66% |
| Interest Burden Percent |
|
100.56% |
101.26% |
106.02% |
101.18% |
96.68% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-73.81% |
-16.20% |
-20.15% |
-24.01% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-36.60% |
-16.51% |
-8.57% |
6.94% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
17.55% |
7.04% |
3.46% |
-2.99% |
| Return on Equity (ROE) |
|
0.00% |
-56.26% |
-9.17% |
-16.69% |
-26.99% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-273.81% |
-78.41% |
-6.81% |
-11.97% |
| Operating Return on Assets (OROA) |
|
0.00% |
-40.41% |
-5.99% |
-13.47% |
-21.26% |
| Return on Assets (ROA) |
|
0.00% |
-40.92% |
-7.08% |
-13.63% |
-21.51% |
| Return on Common Equity (ROCE) |
|
0.00% |
-45.53% |
-7.88% |
-15.00% |
-24.91% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-34.75% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.94 |
-5.71 |
-3.64 |
-5.56 |
-5.83 |
| NOPAT Margin |
|
-392.83% |
-505.06% |
-130.70% |
-91.65% |
-99.18% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-37.21% |
0.31% |
-11.58% |
-30.95% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-17.78% |
-7.08% |
-11.71% |
-13.15% |
| Cost of Revenue to Revenue |
|
64.13% |
191.61% |
44.46% |
88.26% |
94.36% |
| SG&A Expenses to Revenue |
|
469.26% |
483.76% |
208.57% |
105.92% |
127.97% |
| R&D to Revenue |
|
67.09% |
119.96% |
11.05% |
6.74% |
11.18% |
| Operating Expenses to Revenue |
|
597.05% |
629.90% |
242.25% |
142.67% |
147.32% |
| Earnings before Interest and Taxes (EBIT) |
|
-7.25 |
-8.26 |
-3.04 |
-7.63 |
-11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-6.43 |
-7.14 |
-1.86 |
-6.47 |
-10 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.60 |
0.00 |
0.21 |
0.05 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.60 |
0.00 |
0.21 |
0.05 |
| Price to Revenue (P/Rev) |
|
11.54 |
12.83 |
0.00 |
1.36 |
0.32 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.35 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
11.54 |
4.86 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.08 |
0.06 |
0.08 |
0.07 |
| Long-Term Debt to Equity |
|
0.00 |
0.05 |
0.02 |
0.02 |
0.01 |
| Financial Leverage |
|
0.00 |
-0.48 |
-0.43 |
-0.40 |
-0.43 |
| Leverage Ratio |
|
0.00 |
1.37 |
1.29 |
1.22 |
1.26 |
| Compound Leverage Factor |
|
0.00 |
1.39 |
1.37 |
1.24 |
1.21 |
| Debt to Total Capital |
|
0.00% |
7.45% |
5.61% |
7.44% |
6.88% |
| Short-Term Debt to Total Capital |
|
0.00% |
2.93% |
3.97% |
5.18% |
6.12% |
| Long-Term Debt to Total Capital |
|
0.00% |
4.51% |
1.64% |
2.26% |
0.76% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
17.64% |
10.39% |
8.51% |
5.72% |
| Common Equity to Total Capital |
|
0.00% |
74.91% |
84.00% |
84.05% |
87.40% |
| Debt to EBITDA |
|
0.00 |
-0.34 |
-1.55 |
-0.55 |
-0.30 |
| Net Debt to EBITDA |
|
0.00 |
2.06 |
10.52 |
2.82 |
1.90 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.20 |
-0.45 |
-0.17 |
-0.03 |
| Debt to NOPAT |
|
0.00 |
-0.42 |
-0.79 |
-0.64 |
-0.52 |
| Net Debt to NOPAT |
|
0.00 |
2.57 |
5.39 |
3.28 |
3.31 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.25 |
-0.23 |
-0.19 |
-0.06 |
| Altman Z-Score |
|
0.00 |
-0.61 |
0.00 |
-0.46 |
-1.35 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
19.06% |
14.07% |
10.15% |
7.72% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.91 |
2.18 |
1.85 |
1.80 |
| Quick Ratio |
|
0.00 |
0.11 |
0.24 |
0.97 |
1.28 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-21 |
-18 |
-1.88 |
-2.91 |
| Operating Cash Flow to CapEx |
|
-858.97% |
-165.94% |
-7,428.17% |
0.00% |
-13,978.81% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-191.19 |
-67.21 |
-9.79 |
-108.20 |
| Operating Cash Flow to Interest Expense |
|
-118.14 |
-16.87 |
-35.18 |
-52.19 |
-371.77 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-131.90 |
-27.04 |
-35.66 |
-52.10 |
-374.43 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.06 |
0.06 |
0.11 |
0.11 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
2.24 |
1.83 |
0.73 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.60 |
2.17 |
1.84 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.79 |
1.50 |
1.95 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.31 |
1.05 |
1.02 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
163.24 |
199.30 |
502.17 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
603.71 |
168.30 |
198.24 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
1,182.04 |
347.00 |
356.86 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
-415.08 |
20.60 |
343.55 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
15 |
29 |
26 |
23 |
| Invested Capital Turnover |
|
0.00 |
0.15 |
0.12 |
0.22 |
0.24 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
15 |
14 |
-3.68 |
-2.92 |
| Enterprise Value (EV) |
|
15 |
5.49 |
0.00 |
-5.93 |
-15 |
| Market Capitalization |
|
15 |
15 |
0.00 |
8.24 |
1.89 |
| Book Value per Share |
|
$0.00 |
$48.12 |
$34.75 |
$32.12 |
$8.49 |
| Tangible Book Value per Share |
|
$0.00 |
$48.03 |
$34.72 |
$32.11 |
$8.48 |
| Total Capital |
|
0.00 |
32 |
51 |
48 |
44 |
| Total Debt |
|
0.00 |
2.39 |
2.88 |
3.54 |
3.05 |
| Total Long-Term Debt |
|
0.00 |
1.45 |
0.84 |
1.07 |
0.34 |
| Net Debt |
|
0.00 |
-15 |
-20 |
-18 |
-19 |
| Capital Expenditures (CapEx) |
|
1.50 |
1.13 |
0.12 |
-0.02 |
0.07 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-0.66 |
9.38 |
5.68 |
8.90 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.20 |
14 |
9.06 |
12 |
| Net Working Capital (NWC) |
|
0.00 |
-0.74 |
12 |
6.60 |
9.37 |
| Net Nonoperating Expense (NNE) |
|
9.26 |
2.65 |
-0.05 |
2.16 |
5.68 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-14 |
-19 |
-18 |
-18 |
| Total Depreciation and Amortization (D&A) |
|
0.82 |
1.12 |
1.17 |
1.17 |
1.21 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-58.31% |
336.86% |
93.65% |
151.29% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
17.47% |
520.22% |
149.36% |
205.50% |
| Net Working Capital to Revenue |
|
0.00% |
-65.91% |
446.85% |
108.78% |
159.37% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($21.90) |
($3.15) |
($0.31) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
124.31K |
285.46K |
4.57M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($3.15) |
($0.31) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
124.31K |
285.46K |
4.57M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
124.31K |
441.99K |
497.15K |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.94 |
-5.71 |
-3.44 |
-4.55 |
-5.83 |
| Normalized NOPAT Margin |
|
-392.83% |
-505.06% |
-123.63% |
-75.05% |
-99.18% |
| Pre Tax Income Margin |
|
-580.30% |
-739.64% |
-115.63% |
-127.26% |
-186.98% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-66.41 |
-74.54 |
-11.59 |
-39.73 |
-423.07 |
| NOPAT to Interest Expense |
|
-45.21 |
-51.54 |
-13.89 |
-28.95 |
-216.95 |
| EBIT Less CapEx to Interest Expense |
|
-80.17 |
-84.71 |
-12.06 |
-39.64 |
-425.73 |
| NOPAT Less CapEx to Interest Expense |
|
-58.96 |
-61.71 |
-14.36 |
-28.87 |
-219.60 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |