| DEI Shares Outstanding |
14,375,000.00 |
4,140,429.00 |
3,367,333.00 |
3,133,778.00 |
| DEI Adjusted Shares Outstanding |
14,375,000.00 |
4,140,429.00 |
3,367,333.00 |
3,133,778.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
-0.02 |
-0.28 |
-0.66 |
-0.45 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
-2,128.37% |
-45.18% |
41.68% |
| EBIT Growth |
0.00% |
-2,128.37% |
-45.18% |
41.68% |
| NOPAT Growth |
0.00% |
-136.03% |
-45.80% |
41.68% |
| Net Income Growth |
0.00% |
-406.38% |
-94.49% |
36.62% |
| EPS Growth |
0.00% |
100.00% |
0.00% |
100.00% |
| Operating Cash Flow Growth |
0.00% |
-135.05% |
22.32% |
50.39% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
32.30% |
-91.61% |
| Invested Capital Growth |
0.00% |
-61.91% |
-217.99% |
-28.94% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
12.09% |
-27.84% |
32.15% |
| EBIT Q/Q Growth |
0.00% |
12.09% |
-27.84% |
32.15% |
| NOPAT Q/Q Growth |
0.00% |
12.46% |
-27.84% |
32.15% |
| Net Income Q/Q Growth |
0.00% |
-17.56% |
-38.52% |
32.57% |
| EPS Q/Q Growth |
0.00% |
100.00% |
-420.00% |
-100.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-83.65% |
34.65% |
18.28% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
17.68% |
-76.69% |
| Invested Capital Q/Q Growth |
0.00% |
-21.50% |
-111.81% |
-1.39% |
| 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 |
-259.40% |
113.00% |
103.72% |
100.93% |
| Interest Burden Percent |
100.00% |
57.31% |
83.64% |
93.41% |
| Effective Tax Rate |
359.40% |
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) |
-0.35% |
-11.09% |
454.48% |
18.46% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
77.66% |
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) |
0.02% |
6.07% |
7,716.91% |
26.21% |
| Return on Equity Simple (ROE_SIMPLE) |
4.94% |
17.02% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
3.43 |
-1.24 |
-1.80 |
-1.05 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
-4,142.43% |
138.99% |
-2,237.88% |
-107,625.20% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
18.32% |
18.13% |
8.89% |
| 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) |
0.09 |
-1.77 |
-2.57 |
-1.50 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
0.09 |
-1.77 |
-2.57 |
-1.50 |
| 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) |
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) |
11.31 |
10.21 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
1,927.57 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
1,927.57 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
49.11 |
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 |
7.25 |
4.13 |
47.94 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-0.01 |
-0.01 |
0.04 |
0.00 |
| Leverage Ratio |
1.07 |
1.58 |
-16.36 |
-0.43 |
| Compound Leverage Factor |
1.07 |
0.90 |
-13.68 |
-0.40 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
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 |
130.62% |
218.05% |
-48.44% |
-36.90% |
| Common Equity to Total Capital |
-30.62% |
-118.05% |
148.44% |
136.90% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
17.70 |
2.44 |
-6.38 |
-7.65 |
| Noncontrolling Interest Sharing Ratio |
105.87% |
154.75% |
-1,597.98% |
-41.94% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.39 |
0.09 |
0.03 |
0.01 |
| Quick Ratio |
0.10 |
0.01 |
0.00 |
0.00 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
7.99 |
11 |
0.89 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
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 |
15 |
5.67 |
-6.69 |
-8.63 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-9.22 |
-12 |
-1.94 |
| Enterprise Value (EV) |
168 |
58 |
44 |
43 |
| Market Capitalization |
149 |
46 |
40 |
39 |
| Book Value per Share |
($0.32) |
($1.63) |
($2.95) |
($3.77) |
| Tangible Book Value per Share |
($0.32) |
($1.63) |
($2.95) |
($3.77) |
| Total Capital |
15 |
5.71 |
-6.69 |
-8.63 |
| Total Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
-0.09 |
-0.04 |
-0.00 |
-0.00 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.65 |
-2.76 |
-5.81 |
-7.69 |
| Debt-free Net Working Capital (DFNWC) |
-0.56 |
-2.72 |
-5.81 |
-7.69 |
| Net Working Capital (NWC) |
-0.56 |
-2.72 |
-5.81 |
-7.69 |
| Net Nonoperating Expense (NNE) |
3.66 |
-0.09 |
0.43 |
0.36 |
| Net Nonoperating Obligations (NNO) |
-0.09 |
-0.04 |
-0.00 |
-0.00 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
($0.40) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
1.90M |
4.41M |
0.00 |
0.00 |
| Adjusted Diluted Earnings per Share |
($0.08) |
($0.40) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
2.88M |
4.41M |
0.00 |
0.00 |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
4.77M |
0.00 |
3.13M |
3.08M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.93 |
-1.24 |
-1.80 |
-1.05 |
| 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 |
-43,242.22% |
-700.96% |
-455.60% |
-36.61% |