| DEI Shares Outstanding |
0.00 |
0.00 |
44,592,464.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
2,972,831.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-6.56 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-5.78% |
-11.42% |
| EBITDA Growth |
0.00% |
-65.68% |
-462.31% |
| EBIT Growth |
0.00% |
-72.27% |
-445.00% |
| NOPAT Growth |
0.00% |
-67.46% |
-392.16% |
| Net Income Growth |
0.00% |
-75.83% |
-557.31% |
| EPS Growth |
0.00% |
-75.83% |
-382.02% |
| Operating Cash Flow Growth |
0.00% |
-837.74% |
-305.03% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-261.94% |
| Invested Capital Growth |
0.00% |
66.48% |
81.88% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
-3.48% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-46.01% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-43.37% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-47.05% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-81.06% |
| EPS Q/Q Growth |
0.00% |
0.00% |
-1,806.67% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-3.16% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
-10.28% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
85.08% |
81.39% |
78.64% |
| EBITDA Margin |
-41.68% |
-73.29% |
-465.21% |
| Operating Margin |
-43.80% |
-77.85% |
-432.54% |
| EBIT Margin |
-43.05% |
-78.71% |
-484.25% |
| Profit (Net Income) Margin |
-45.39% |
-84.70% |
-628.51% |
| Tax Burden Percent |
102.12% |
100.00% |
100.00% |
| Interest Burden Percent |
103.25% |
107.61% |
129.79% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
-47.83% |
-60.12% |
-168.01% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-88.92% |
-90.79% |
-405.65% |
| Return on Net Nonoperating Assets (RNNOA) |
-112.78% |
1,141.36% |
-1,288.43% |
| Return on Equity (ROE) |
-160.61% |
1,081.24% |
-1,456.44% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-110.01% |
-226.10% |
| Operating Return on Assets (OROA) |
-33.56% |
-49.28% |
-163.47% |
| Return on Assets (ROA) |
-35.39% |
-53.03% |
-212.17% |
| Return on Common Equity (ROCE) |
-160.61% |
1,081.24% |
-1,456.44% |
| Return on Equity Simple (ROE_SIMPLE) |
-160.61% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-1.14 |
-1.91 |
-9.40 |
| NOPAT Margin |
-30.66% |
-54.50% |
-302.78% |
| Net Nonoperating Expense Percent (NNEP) |
41.09% |
30.67% |
237.65% |
| Return On Investment Capital (ROIC_SIMPLE) |
-41.60% |
-47.54% |
-106.19% |
| Cost of Revenue to Revenue |
14.92% |
18.61% |
21.36% |
| SG&A Expenses to Revenue |
127.51% |
153.82% |
492.14% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
128.88% |
159.25% |
646.30% |
| Earnings before Interest and Taxes (EBIT) |
-1.60 |
-2.76 |
-15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-1.55 |
-2.57 |
-14 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
9.52 |
0.00 |
0.63 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.63 |
| Price to Revenue (P/Rev) |
2.69 |
2.85 |
0.86 |
| 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) |
4.75 |
3.92 |
0.78 |
| Enterprise Value to Revenue (EV/Rev) |
3.05 |
4.44 |
1.81 |
| 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 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
1.61 |
-3.51 |
1.07 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
1.27 |
-12.57 |
3.18 |
| Leverage Ratio |
4.54 |
-20.39 |
6.86 |
| Compound Leverage Factor |
4.69 |
-21.94 |
8.91 |
| Debt to Total Capital |
61.66% |
139.83% |
51.65% |
| Short-Term Debt to Total Capital |
61.66% |
139.83% |
51.65% |
| 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% |
0.00% |
0.00% |
| Common Equity to Total Capital |
38.34% |
-39.83% |
48.35% |
| Debt to EBITDA |
-1.09 |
-2.19 |
-0.32 |
| Net Debt to EBITDA |
-0.86 |
-2.17 |
-0.20 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
-1.48 |
-2.94 |
-0.49 |
| Net Debt to NOPAT |
-1.17 |
-2.92 |
-0.31 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
1.03 |
-1.61 |
-5.87 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.29 |
0.24 |
1.44 |
| Quick Ratio |
0.23 |
0.07 |
1.06 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-3.49 |
-13 |
| Operating Cash Flow to CapEx |
-24.65% |
-239.63% |
-1,184.12% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-16.64 |
-44.54 |
| Operating Cash Flow to Interest Expense |
-5.10 |
-11.83 |
-35.44 |
| Operating Cash Flow Less CapEx to Interest Expense |
-25.77 |
-16.77 |
-38.43 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.78 |
0.63 |
0.34 |
| Accounts Receivable Turnover |
10.36 |
8.02 |
0.95 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
15.89 |
15.47 |
15.88 |
| Accounts Payable Turnover |
0.86 |
0.60 |
0.36 |
| Days Sales Outstanding (DSO) |
35.23 |
45.52 |
385.11 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
423.53 |
608.80 |
1,022.61 |
| Cash Conversion Cycle (CCC) |
-388.30 |
-563.28 |
-637.50 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
2.38 |
3.97 |
7.22 |
| Invested Capital Turnover |
1.56 |
1.10 |
0.55 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1.59 |
3.25 |
| Enterprise Value (EV) |
11 |
16 |
5.62 |
| Market Capitalization |
10 |
10 |
2.68 |
| Book Value per Share |
$0.04 |
($0.96) |
$0.10 |
| Tangible Book Value per Share |
($0.08) |
($3.29) |
$0.10 |
| Total Capital |
2.74 |
4.02 |
8.85 |
| Total Debt |
1.69 |
5.62 |
4.57 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
1.33 |
5.57 |
2.94 |
| Capital Expenditures (CapEx) |
1.08 |
1.04 |
0.85 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.90 |
-0.17 |
6.10 |
| Debt-free Net Working Capital (DFNWC) |
-0.55 |
-0.12 |
7.73 |
| Net Working Capital (NWC) |
-2.24 |
-5.74 |
3.16 |
| Net Nonoperating Expense (NNE) |
0.55 |
1.06 |
10 |
| Net Nonoperating Obligations (NNO) |
1.33 |
5.57 |
2.94 |
| Total Depreciation and Amortization (D&A) |
0.05 |
0.19 |
0.59 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-24.28% |
-4.74% |
196.52% |
| Debt-free Net Working Capital to Revenue |
-14.68% |
-3.37% |
249.07% |
| Net Working Capital to Revenue |
-60.12% |
-163.67% |
101.80% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($1.80) |
($8.58) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
1.67M |
2.27M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($1.80) |
($8.58) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
1.67M |
2.27M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
1.91M |
3.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-1.14 |
-1.91 |
-6.46 |
| Normalized NOPAT Margin |
-30.66% |
-54.50% |
-208.20% |
| Pre Tax Income Margin |
-44.45% |
-84.70% |
-628.51% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-30.79 |
-13.13 |
-52.93 |
| NOPAT to Interest Expense |
-21.93 |
-9.09 |
-33.09 |
| EBIT Less CapEx to Interest Expense |
-51.46 |
-18.07 |
-55.92 |
| NOPAT Less CapEx to Interest Expense |
-42.60 |
-14.03 |
-36.09 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
-34.74% |
0.00% |