| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
-76.97% |
-430.31% |
| EBIT Growth |
0.00% |
-70.73% |
-449.71% |
| NOPAT Growth |
0.00% |
-70.73% |
-412.41% |
| Net Income Growth |
0.00% |
-70.60% |
545.55% |
| EPS Growth |
0.00% |
-209.09% |
194.12% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
-1,117.50% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-103.68% |
| Invested Capital Growth |
0.00% |
-663.01% |
-35.69% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-67.18% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-67.18% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-53.57% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-2.71% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-69.25% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
-10.93% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
0.00% |
0.00% |
100.00% |
| EBITDA Margin |
0.00% |
0.00% |
-575.83% |
| Operating Margin |
0.00% |
0.00% |
-579.60% |
| EBIT Margin |
0.00% |
0.00% |
-575.83% |
| Profit (Net Income) Margin |
0.00% |
0.00% |
466.38% |
| Tax Burden Percent |
100.00% |
99.93% |
64.83% |
| Interest Burden Percent |
100.00% |
100.00% |
-124.94% |
| Effective Tax Rate |
0.00% |
0.00% |
35.18% |
| 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) |
103.21% |
-0.93% |
2.05% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
-2.38% |
| Return on Assets (ROA) |
0.00% |
0.00% |
1.93% |
| Return on Common Equity (ROCE) |
103.21% |
0.04% |
-0.10% |
| Return on Equity Simple (ROE_SIMPLE) |
103.21% |
11.48% |
-33.20% |
| Net Operating Profit after Tax (NOPAT) |
-0.13 |
-0.22 |
-1.11 |
| NOPAT Margin |
0.00% |
0.00% |
-375.73% |
| Net Nonoperating Expense Percent (NNEP) |
8.10% |
-0.27% |
3.53% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
10.14% |
38.74% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
579.60% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
579.60% |
| Earnings before Interest and Taxes (EBIT) |
-0.18 |
-0.31 |
-1.70 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.18 |
-0.32 |
-1.70 |
| 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) |
0.00 |
0.00 |
309.29 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
66.32 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
1.51% |
| Enterprise Value to Invested Capital (EV/IC) |
122.47 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
310.51 |
| 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 |
19.52 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
-3.82 |
0.01 |
0.02 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-3.82 |
-1.03 |
-1.05 |
| Leverage Ratio |
-3.83 |
1.06 |
1.06 |
| Compound Leverage Factor |
-3.83 |
1.06 |
-1.33 |
| Debt to Total Capital |
135.40% |
0.83% |
1.86% |
| Short-Term Debt to Total Capital |
135.40% |
0.83% |
1.86% |
| 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% |
103.19% |
104.15% |
| Common Equity to Total Capital |
-35.40% |
-4.02% |
-6.01% |
| Debt to EBITDA |
-3.71 |
-1.74 |
-0.76 |
| Net Debt to EBITDA |
-3.71 |
215.72 |
42.07 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
-5.29 |
-2.58 |
-1.16 |
| Net Debt to NOPAT |
-5.29 |
319.44 |
64.48 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
39.68 |
10.58 |
10.52 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
104.33% |
105.10% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.80 |
0.02 |
| Quick Ratio |
0.00 |
0.76 |
0.00 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
3.07 |
-0.11 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.50 |
-2.79 |
-3.78 |
| Invested Capital Turnover |
0.00 |
0.00 |
-0.09 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-3.28 |
-1.00 |
| Enterprise Value (EV) |
61 |
60 |
92 |
| Market Capitalization |
60 |
60 |
91 |
| Book Value per Share |
($0.10) |
($1.51) |
($0.47) |
| Tangible Book Value per Share |
($0.10) |
($1.51) |
($0.47) |
| Total Capital |
0.50 |
67 |
69 |
| Total Debt |
0.67 |
0.56 |
1.28 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.67 |
-69 |
-71 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.18 |
-0.27 |
-1.27 |
| Debt-free Net Working Capital (DFNWC) |
-0.18 |
0.39 |
-1.27 |
| Net Working Capital (NWC) |
-0.85 |
-0.17 |
-2.55 |
| Net Nonoperating Expense (NNE) |
0.05 |
0.09 |
-2.48 |
| Net Nonoperating Obligations (NNO) |
0.67 |
-69 |
-71 |
| Total Depreciation and Amortization (D&A) |
0.00 |
-0.01 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
-429.17% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
-429.02% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
-863.79% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($0.34) |
$0.32 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
1.78M |
8.87M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($0.34) |
$0.32 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
1.84M |
8.87M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
8.87M |
8.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.13 |
-0.22 |
-1.11 |
| Normalized NOPAT Margin |
0.00% |
0.00% |
-375.73% |
| Pre Tax Income Margin |
0.00% |
0.00% |
719.44% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
-37.50% |
10.31% |