| DEI Shares Outstanding |
|
0.00 |
6,891,608.00 |
8,100,570.00 |
8,163,923.00 |
10,262,273.00 |
13,797,242.00 |
26,502,889.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
6,891,608.00 |
8,100,570.00 |
8,163,923.00 |
10,262,273.00 |
13,797,242.00 |
26,502,889.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-0.79 |
-1.79 |
-3.10 |
-5.48 |
-1.78 |
-1.09 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-482.86% |
-163.23% |
-75.93% |
-122.93% |
56.18% |
-18.58% |
| EBIT Growth |
|
0.00% |
-479.89% |
-163.20% |
-75.93% |
-122.93% |
56.18% |
-18.58% |
| NOPAT Growth |
|
0.00% |
-313.56% |
-118.93% |
-75.49% |
-76.53% |
40.72% |
-11.24% |
| Net Income Growth |
|
0.00% |
-451.18% |
-165.23% |
-74.83% |
-121.90% |
56.25% |
-17.34% |
| EPS Growth |
|
0.00% |
75.21% |
-118.39% |
-63.16% |
-100.97% |
62.92% |
39.39% |
| Operating Cash Flow Growth |
|
0.00% |
-733.26% |
-129.98% |
-89.58% |
-130.85% |
45.22% |
-17.01% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-86.06% |
-99.55% |
4.85% |
-71.24% |
37.48% |
| Invested Capital Growth |
|
0.00% |
46.71% |
-123.17% |
95.45% |
-24,835.04% |
90.79% |
-115.47% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
-38.02% |
-40.98% |
-7.96% |
-34.15% |
18.03% |
-15.70% |
| EBIT Q/Q Growth |
|
0.00% |
-37.96% |
-40.98% |
-7.96% |
-34.15% |
18.03% |
-15.70% |
| NOPAT Q/Q Growth |
|
0.00% |
-18.54% |
-38.10% |
-7.96% |
-6.23% |
12.19% |
-11.12% |
| Net Income Q/Q Growth |
|
0.00% |
-37.98% |
-40.97% |
-7.70% |
-34.73% |
39.93% |
-15.95% |
| EPS Q/Q Growth |
|
0.00% |
33.08% |
-32.87% |
-6.53% |
-28.99% |
48.32% |
-17.65% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-21.90% |
-12.34% |
-11.89% |
-16.82% |
4.70% |
-2.57% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-54.45% |
5.37% |
33.98% |
-100.89% |
12.64% |
| Invested Capital Q/Q Growth |
|
0.00% |
-290.38% |
-28.70% |
-102.08% |
-4,553.34% |
77.67% |
-25.86% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
104.31% |
99.14% |
99.91% |
99.28% |
98.83% |
98.67% |
97.63% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
11.55% |
1,055.01% |
-55.68% |
-69.57% |
-546.40% |
-3,159.09% |
-220.61% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
11.55% |
1,055.01% |
-55.68% |
-69.57% |
-546.40% |
-3,159.09% |
-220.61% |
| Return on Equity Simple (ROE_SIMPLE) |
|
11.55% |
-72.43% |
-32.56% |
-89.43% |
725.14% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.12 |
-4.65 |
-10 |
-18 |
-32 |
-19 |
-21 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.76% |
-325.72% |
-16.04% |
-20.17% |
-144.61% |
-72.41% |
-53.63% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
406.72% |
-200.76% |
-123.35% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.95 |
-5.51 |
-15 |
-26 |
-57 |
-25 |
-30 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.95 |
-5.51 |
-15 |
-26 |
-57 |
-25 |
-30 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
6.89 |
3.20 |
3.87 |
0.00 |
7.46 |
5.44 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
6.89 |
3.20 |
3.87 |
0.00 |
7.46 |
5.44 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
-0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.88 |
0.48 |
-1.03 |
-1.02 |
-1.66 |
-10.47 |
-1.15 |
| Leverage Ratio |
|
-0.13 |
-8.92 |
1.04 |
1.13 |
2.25 |
15.50 |
1.34 |
| Compound Leverage Factor |
|
-0.14 |
-8.84 |
1.04 |
1.12 |
2.22 |
15.30 |
1.31 |
| Debt to Total Capital |
|
-6.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
-6.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
106.19% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-0.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-0.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-12.41 |
50.33 |
55.96 |
5.05 |
-26.92 |
-9.58 |
-1.59 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.37 |
14.04 |
30.54 |
4.68 |
1.34 |
3.59 |
5.37 |
| Quick Ratio |
|
0.00 |
13.96 |
30.33 |
3.69 |
1.34 |
2.72 |
5.37 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-5.12 |
-9.52 |
-19 |
-18 |
-31 |
-19 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1.00 |
-0.53 |
-1.19 |
-0.05 |
-14 |
-1.24 |
-2.68 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.47 |
-0.66 |
1.14 |
-13 |
12 |
-1.44 |
| Enterprise Value (EV) |
|
12 |
44 |
97 |
81 |
186 |
59 |
72 |
| Market Capitalization |
|
12 |
52 |
142 |
110 |
192 |
69 |
92 |
| Book Value per Share |
|
($30.35) |
$1.09 |
$5.49 |
$3.47 |
($0.76) |
$0.67 |
$0.64 |
| Tangible Book Value per Share |
|
($30.35) |
$1.09 |
$5.49 |
$3.47 |
($0.76) |
$0.67 |
$0.64 |
| Total Capital |
|
-8.08 |
7.54 |
44 |
28 |
-7.75 |
9.31 |
17 |
| Total Debt |
|
0.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.50 |
-8.07 |
-46 |
-28 |
-5.75 |
-11 |
-20 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.27 |
-0.53 |
-1.19 |
-0.05 |
-4.28 |
-0.51 |
-3.64 |
| Debt-free Net Working Capital (DFNWC) |
|
-1.26 |
7.54 |
44 |
28 |
1.48 |
10 |
16 |
| Net Working Capital (NWC) |
|
-1.26 |
7.54 |
44 |
28 |
1.48 |
10 |
16 |
| Net Nonoperating Expense (NNE) |
|
-0.13 |
0.81 |
4.31 |
7.47 |
25 |
5.90 |
8.07 |
| Net Nonoperating Obligations (NNO) |
|
7.57 |
-8.07 |
-46 |
-28 |
-5.75 |
-11 |
-20 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($0.87) |
($1.90) |
$0.00 |
($6.23) |
($2.02) |
($1.40) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
6.95M |
7.63M |
0.00 |
9.02M |
12.18M |
20.55M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.87) |
($1.90) |
$0.00 |
($6.23) |
($2.31) |
($1.40) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
6.95M |
7.63M |
0.00 |
9.02M |
12.24M |
20.55M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.87) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
6.31M |
8.16M |
0.00 |
11.01M |
19.49M |
28.36M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.12 |
-4.65 |
-10 |
-18 |
-32 |
-19 |
-21 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |