| DEI Shares Outstanding |
0.00 |
12,398,709.00 |
- |
13,273,195.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
12,398,709.00 |
- |
13,273,195.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
-0.75 |
- |
-0.53 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
-461.70% |
10.15% |
20.21% |
| EBIT Growth |
0.00% |
-463.48% |
9.15% |
19.71% |
| NOPAT Growth |
0.00% |
-463.38% |
9.04% |
19.96% |
| Net Income Growth |
0.00% |
-438.15% |
9.29% |
17.63% |
| EPS Growth |
0.00% |
-382.35% |
17.07% |
19.12% |
| Operating Cash Flow Growth |
0.00% |
-613.14% |
17.78% |
24.64% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
27.01% |
20.78% |
| Invested Capital Growth |
0.00% |
207.40% |
-32.55% |
-57.85% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
6.76% |
-4.50% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
6.51% |
-4.46% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
6.41% |
-4.24% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
6.20% |
-4.30% |
| EPS Q/Q Growth |
0.00% |
0.00% |
11.69% |
-5.77% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-25.00% |
15.41% |
-0.58% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
-7.67% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
-47.45% |
-63.62% |
| 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% |
100.05% |
100.06% |
100.06% |
| Interest Burden Percent |
100.19% |
95.63% |
95.48% |
97.95% |
| 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) |
135.49% |
-174.61% |
-103.21% |
-115.99% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-1,158.58% |
-1,010.04% |
-1,487.78% |
| 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) |
135.49% |
-174.61% |
-103.21% |
-115.99% |
| Return on Equity Simple (ROE_SIMPLE) |
135.49% |
-77.97% |
-190.93% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-1.21 |
-6.84 |
-6.23 |
-4.98 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
84.05% |
-47.11% |
-29.65% |
-35.18% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-57.03% |
-140.04% |
-65.48% |
| 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) |
-1.74 |
-9.78 |
-8.88 |
-7.13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-1.74 |
-9.75 |
-8.76 |
-6.99 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
7.91 |
24.10 |
15.39 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
7.91 |
24.10 |
15.39 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
117.95 |
215.80 |
582.27 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
-0.53 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-0.49 |
-1.00 |
-0.93 |
-0.95 |
| Leverage Ratio |
-0.18 |
1.21 |
1.09 |
1.13 |
| Compound Leverage Factor |
-0.18 |
1.16 |
1.04 |
1.10 |
| Debt to Total Capital |
-111.94% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
-111.94% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
211.94% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
-0.39 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
-0.36 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
-0.56 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
-0.51 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
-53.76 |
70.35 |
80.18 |
77.17 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.18 |
24.76 |
9.80 |
13.57 |
| Quick Ratio |
0.10 |
23.89 |
9.25 |
13.30 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-8.21 |
-5.99 |
-4.72 |
| Operating Cash Flow to CapEx |
0.00% |
-8,315.90% |
-4,511.64% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
-0.66 |
0.71 |
0.48 |
0.19 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1.37 |
-0.23 |
-0.26 |
| Enterprise Value (EV) |
21 |
84 |
103 |
110 |
| Market Capitalization |
20 |
95 |
107 |
117 |
| Book Value per Share |
($0.13) |
$0.97 |
$0.36 |
$0.57 |
| Tangible Book Value per Share |
($0.13) |
$0.97 |
$0.36 |
$0.57 |
| Total Capital |
-0.61 |
12 |
4.45 |
7.61 |
| Total Debt |
0.68 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.62 |
-11 |
-3.97 |
-7.42 |
| Capital Expenditures (CapEx) |
0.00 |
0.11 |
0.17 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.43 |
0.00 |
-0.27 |
-0.39 |
| Debt-free Net Working Capital (DFNWC) |
-0.38 |
11 |
3.70 |
7.03 |
| Net Working Capital (NWC) |
-1.06 |
11 |
3.70 |
7.03 |
| Net Nonoperating Expense (NNE) |
0.52 |
2.51 |
2.26 |
2.01 |
| Net Nonoperating Obligations (NNO) |
0.62 |
-11 |
-3.97 |
-7.42 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.03 |
0.13 |
0.15 |
| 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 |
$0.00 |
($0.82) |
($0.68) |
($0.55) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
11.48M |
12.41M |
12.72M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($0.82) |
($0.68) |
($0.55) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
11.48M |
12.41M |
12.72M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
12.40M |
12.46M |
13.32M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-1.21 |
-6.84 |
-6.23 |
-4.98 |
| 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 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |