| 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% |
45.76% |
16.94% |
| EBITDA Growth |
0.00% |
-5,988.05% |
-533.01% |
| EBIT Growth |
0.00% |
-7,265.27% |
-500.57% |
| NOPAT Growth |
0.00% |
-13,427.08% |
-260.60% |
| Net Income Growth |
0.00% |
-10,509.73% |
-488.80% |
| EPS Growth |
0.00% |
0.00% |
-500.00% |
| Operating Cash Flow Growth |
0.00% |
-2,096.81% |
-439.53% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
292.60% |
| Invested Capital Growth |
0.00% |
0.00% |
-356.32% |
| 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 |
43.83% |
30.44% |
28.05% |
| EBITDA Margin |
6.27% |
-253.31% |
-1,371.18% |
| Operating Margin |
-2.81% |
-286.45% |
-883.31% |
| EBIT Margin |
5.57% |
-273.83% |
-1,406.30% |
| Profit (Net Income) Margin |
3.87% |
-276.58% |
-1,392.61% |
| Tax Burden Percent |
76.83% |
101.81% |
99.98% |
| Interest Burden Percent |
90.49% |
99.21% |
99.04% |
| Effective Tax Rate |
23.17% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-59.19% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-34.40% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
16.35% |
0.00% |
| Return on Equity (ROE) |
0.00% |
-42.84% |
-445.10% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-259.19% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
-20.36% |
-81.31% |
| Return on Assets (ROA) |
0.00% |
-20.56% |
-80.52% |
| Return on Common Equity (ROCE) |
0.00% |
-42.84% |
-445.10% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-0.01 |
-1.02 |
-3.69 |
| NOPAT Margin |
-2.16% |
-200.52% |
-618.31% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-24.79% |
-101.12% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-15.53% |
129.22% |
| Cost of Revenue to Revenue |
56.18% |
69.56% |
71.95% |
| SG&A Expenses to Revenue |
43.72% |
220.33% |
613.78% |
| R&D to Revenue |
0.00% |
96.28% |
268.43% |
| Operating Expenses to Revenue |
46.64% |
316.89% |
911.36% |
| Earnings before Interest and Taxes (EBIT) |
0.02 |
-1.40 |
-8.39 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
0.02 |
-1.29 |
-8.18 |
| 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 |
1,362.74 |
| 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 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
1,352.67 |
| 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 |
93.53 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-0.48 |
-2.45 |
| Leverage Ratio |
0.00 |
1.04 |
5.53 |
| Compound Leverage Factor |
0.00 |
1.03 |
5.47 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| 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 |
0.00% |
100.00% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
0.00 |
27.03 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
13.18 |
5.88 |
| Quick Ratio |
0.00 |
12.30 |
3.93 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-4.48 |
8.63 |
| Operating Cash Flow to CapEx |
-19,192.07% |
-1,632.11% |
-458.10% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-5,804.79 |
0.00 |
| Operating Cash Flow to Interest Expense |
-25.96 |
-1,583.78 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
-26.09 |
-1,680.82 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.07 |
0.06 |
| Accounts Receivable Turnover |
0.00 |
4.93 |
2.12 |
| Inventory Turnover |
0.00 |
9.51 |
0.45 |
| Fixed Asset Turnover |
0.00 |
7.93 |
9.65 |
| Accounts Payable Turnover |
0.00 |
1.70 |
0.81 |
| Days Sales Outstanding (DSO) |
0.00 |
74.03 |
172.01 |
| Days Inventory Outstanding (DIO) |
0.00 |
38.39 |
814.68 |
| Days Payable Outstanding (DPO) |
0.00 |
215.12 |
450.66 |
| Cash Conversion Cycle (CCC) |
0.00 |
-102.70 |
536.03 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
3.46 |
-8.86 |
| Invested Capital Turnover |
0.00 |
0.30 |
-0.22 |
| Increase / (Decrease) in Invested Capital |
0.00 |
3.46 |
-12 |
| Enterprise Value (EV) |
0.00 |
0.00 |
807 |
| Market Capitalization |
0.00 |
0.00 |
813 |
| Book Value per Share |
$0.00 |
$0.10 |
($0.04) |
| Tangible Book Value per Share |
$0.00 |
$0.06 |
($0.08) |
| Total Capital |
0.00 |
6.59 |
-2.86 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-3.13 |
-6.01 |
| Capital Expenditures (CapEx) |
0.00 |
0.07 |
1.44 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.07 |
2.02 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
3.20 |
8.03 |
| Net Working Capital (NWC) |
0.00 |
3.20 |
8.03 |
| Net Nonoperating Expense (NNE) |
-0.02 |
0.39 |
4.62 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-3.13 |
-6.01 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.10 |
0.21 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
14.21% |
338.29% |
| Debt-free Net Working Capital to Revenue |
0.00% |
627.95% |
1,344.90% |
| Net Working Capital to Revenue |
0.00% |
627.95% |
1,344.90% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.12) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
66.72M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.12) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
66.72M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
70.79M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.01 |
-1.02 |
-3.69 |
| Normalized NOPAT Margin |
-2.16% |
-200.52% |
-618.31% |
| Pre Tax Income Margin |
5.04% |
-271.67% |
-1,392.86% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
9.10 |
-1,810.25 |
0.00 |
| NOPAT to Interest Expense |
-3.53 |
-1,325.58 |
0.00 |
| EBIT Less CapEx to Interest Expense |
8.96 |
-1,907.29 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
-3.66 |
-1,422.62 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
-43.51% |
-38.74% |