| DEI Shares Outstanding |
0.00 |
0.00 |
22,000,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
22,000,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.08 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-70.25% |
-21.46% |
| EBITDA Growth |
0.00% |
70.95% |
-121.39% |
| EBIT Growth |
0.00% |
61.24% |
-81.68% |
| NOPAT Growth |
0.00% |
61.24% |
-81.68% |
| Net Income Growth |
0.00% |
77.05% |
-212.25% |
| EPS Growth |
0.00% |
77.35% |
59.27% |
| Operating Cash Flow Growth |
0.00% |
101.15% |
-108,360.72% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-17.56% |
| Invested Capital Growth |
0.00% |
0.00% |
108.55% |
| 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 |
5.33% |
13.99% |
16.58% |
| EBITDA Margin |
-11.13% |
-10.87% |
-30.65% |
| Operating Margin |
-12.47% |
-16.24% |
-37.57% |
| EBIT Margin |
-12.47% |
-16.24% |
-37.57% |
| Profit (Net Income) Margin |
-11.43% |
-8.82% |
-35.07% |
| Tax Burden Percent |
101.43% |
98.88% |
99.23% |
| Interest Burden Percent |
90.42% |
54.93% |
94.07% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-28.08% |
-16.54% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-3.21% |
-38.07% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-1.09% |
-13.10% |
| Return on Equity (ROE) |
0.00% |
-29.17% |
-29.64% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-228.08% |
-86.90% |
| Operating Return on Assets (OROA) |
0.00% |
-16.62% |
-19.40% |
| Return on Assets (ROA) |
0.00% |
-9.03% |
-18.11% |
| Return on Common Equity (ROCE) |
0.00% |
-29.17% |
-29.64% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-1.86 |
-0.72 |
-1.31 |
| NOPAT Margin |
-8.73% |
-11.37% |
-26.30% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-24.88% |
21.54% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-13.07% |
-10.52% |
| Cost of Revenue to Revenue |
94.67% |
86.01% |
83.42% |
| SG&A Expenses to Revenue |
6.76% |
11.09% |
27.77% |
| R&D to Revenue |
1.53% |
2.90% |
2.97% |
| Operating Expenses to Revenue |
17.80% |
30.23% |
54.15% |
| Earnings before Interest and Taxes (EBIT) |
-2.65 |
-1.03 |
-1.87 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-2.37 |
-0.69 |
-1.52 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
2.09 |
5.81 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
2.09 |
5.81 |
| Price to Revenue (P/Rev) |
0.38 |
1.26 |
9.28 |
| 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 |
1.81 |
4.58 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
1.47 |
9.84 |
| 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 |
1,227.53 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.44 |
0.57 |
| Long-Term Debt to Equity |
0.00 |
0.08 |
0.04 |
| Financial Leverage |
0.00 |
0.34 |
0.34 |
| Leverage Ratio |
0.00 |
1.62 |
1.64 |
| Compound Leverage Factor |
0.00 |
0.89 |
1.54 |
| Debt to Total Capital |
0.00% |
30.49% |
36.17% |
| Short-Term Debt to Total Capital |
0.00% |
25.00% |
33.70% |
| Long-Term Debt to Total Capital |
0.00% |
5.50% |
2.47% |
| 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% |
69.51% |
63.83% |
| Debt to EBITDA |
0.00 |
-2.44 |
-2.95 |
| Net Debt to EBITDA |
0.00 |
-1.88 |
-1.83 |
| Long-Term Debt to EBITDA |
0.00 |
-0.44 |
-0.20 |
| Debt to NOPAT |
0.00 |
-2.33 |
-3.44 |
| Net Debt to NOPAT |
0.00 |
-1.80 |
-2.14 |
| Long-Term Debt to NOPAT |
0.00 |
-0.42 |
-0.24 |
| Altman Z-Score |
0.00 |
1.26 |
4.84 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.75 |
1.66 |
| Quick Ratio |
0.00 |
0.26 |
0.37 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-5.84 |
-6.87 |
| Operating Cash Flow to CapEx |
-598.14% |
3.74% |
-39,301.01% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-37.41 |
-42.36 |
| Operating Cash Flow to Interest Expense |
-6.04 |
0.05 |
-50.57 |
| Operating Cash Flow Less CapEx to Interest Expense |
-7.05 |
-1.25 |
-50.70 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
1.02 |
0.52 |
| Accounts Receivable Turnover |
0.00 |
46.15 |
53.07 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
1.36 |
1.10 |
| Accounts Payable Turnover |
0.00 |
96.17 |
132.74 |
| Days Sales Outstanding (DSO) |
0.00 |
7.91 |
6.88 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
3.80 |
2.75 |
| Cash Conversion Cycle (CCC) |
0.00 |
4.11 |
4.13 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
5.12 |
11 |
| Invested Capital Turnover |
0.00 |
2.47 |
0.63 |
| Increase / (Decrease) in Invested Capital |
0.00 |
5.12 |
5.56 |
| Enterprise Value (EV) |
0.00 |
9.30 |
49 |
| Market Capitalization |
8.00 |
8.00 |
46 |
| Book Value per Share |
$0.00 |
$0.19 |
$0.38 |
| Tangible Book Value per Share |
$0.00 |
$0.19 |
$0.38 |
| Total Capital |
0.00 |
5.51 |
12 |
| Total Debt |
0.00 |
1.68 |
4.49 |
| Total Long-Term Debt |
0.00 |
0.30 |
0.31 |
| Net Debt |
0.00 |
1.30 |
2.79 |
| Capital Expenditures (CapEx) |
0.11 |
0.20 |
0.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.51 |
5.64 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.89 |
7.35 |
| Net Working Capital (NWC) |
0.00 |
-0.49 |
3.16 |
| Net Nonoperating Expense (NNE) |
0.58 |
-0.16 |
0.44 |
| Net Nonoperating Obligations (NNO) |
0.00 |
1.30 |
2.75 |
| Total Depreciation and Amortization (D&A) |
0.28 |
0.34 |
0.34 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
7.99% |
113.57% |
| Debt-free Net Working Capital to Revenue |
0.00% |
14.04% |
147.88% |
| Net Working Capital to Revenue |
0.00% |
-7.71% |
63.59% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.01) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
20.67M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.01) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
20.67M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
22M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-1.86 |
-0.72 |
-1.31 |
| Normalized NOPAT Margin |
-8.73% |
-11.37% |
-26.30% |
| Pre Tax Income Margin |
-11.27% |
-8.92% |
-35.35% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-24.39 |
-6.58 |
-11.51 |
| NOPAT to Interest Expense |
-17.08 |
-4.61 |
-8.06 |
| EBIT Less CapEx to Interest Expense |
-25.40 |
-7.88 |
-11.64 |
| NOPAT Less CapEx to Interest Expense |
-18.09 |
-5.90 |
-8.19 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
-7.40% |
-24.27% |
| Augmented Payout Ratio |
-29.45% |
-11.29% |
-36.38% |