| DEI Shares Outstanding |
0.00 |
49,912,607.00 |
4,303,366.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
49,912,607.00 |
4,303,366.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
-0.07 |
76.26 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
412.96% |
84.14% |
| EBITDA Growth |
0.00% |
20.85% |
29,197.90% |
| EBIT Growth |
0.00% |
-2.16% |
18,183.46% |
| NOPAT Growth |
0.00% |
-1.45% |
20,595.86% |
| Net Income Growth |
0.00% |
-33.60% |
10,685.39% |
| EPS Growth |
0.00% |
-33.60% |
1,114.39% |
| Operating Cash Flow Growth |
0.00% |
96.30% |
-13,730.00% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
25,098.54% |
| Invested Capital Growth |
0.00% |
2.26% |
-2,032.69% |
| Revenue Q/Q Growth |
0.00% |
15.20% |
11.78% |
| EBITDA Q/Q Growth |
0.00% |
25.91% |
19,991.79% |
| EBIT Q/Q Growth |
0.00% |
16.10% |
14,820.00% |
| NOPAT Q/Q Growth |
0.00% |
16.10% |
17,295.07% |
| Net Income Q/Q Growth |
0.00% |
9.78% |
9,891.18% |
| EPS Q/Q Growth |
0.00% |
9.78% |
512.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
95.11% |
-361.91% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
32,997.33% |
| Invested Capital Q/Q Growth |
0.00% |
37.85% |
-3,320.17% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
34.48% |
-4.92% |
5.09% |
| EBITDA Margin |
-298.39% |
-46.04% |
7,275.67% |
| Operating Margin |
-373.96% |
-73.96% |
7,288.12% |
| EBIT Margin |
-371.34% |
-73.96% |
7,263.05% |
| Profit (Net Income) Margin |
-381.99% |
-99.49% |
5,719.06% |
| Tax Burden Percent |
100.00% |
100.00% |
79.07% |
| Interest Burden Percent |
102.87% |
134.52% |
99.59% |
| Effective Tax Rate |
0.00% |
0.00% |
20.93% |
| Return on Invested Capital (ROIC) |
-33.14% |
-33.25% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
33.70% |
9,118.45% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
-6.25% |
-30.43% |
0.00% |
| Return on Equity (ROE) |
-39.39% |
-63.67% |
8.02% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-35.48% |
0.00% |
| Operating Return on Assets (OROA) |
-58.42% |
-31.62% |
10.06% |
| Return on Assets (ROA) |
-60.10% |
-42.53% |
7.92% |
| Return on Common Equity (ROCE) |
-39.39% |
-63.67% |
8.02% |
| Return on Equity Simple (ROE_SIMPLE) |
-39.39% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-1.69 |
-1.71 |
351 |
| NOPAT Margin |
-261.77% |
-51.77% |
5,762.38% |
| Net Nonoperating Expense Percent (NNEP) |
-66.84% |
-9,151.70% |
-0.06% |
| Return On Investment Capital (ROIC_SIMPLE) |
-26.99% |
-30.01% |
4.04% |
| Cost of Revenue to Revenue |
65.52% |
104.92% |
94.91% |
| SG&A Expenses to Revenue |
77.69% |
68.85% |
229.43% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
408.44% |
69.03% |
-7,283.04% |
| Earnings before Interest and Taxes (EBIT) |
-2.40 |
-2.45 |
443 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-1.93 |
-1.52 |
443 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
5.49 |
7.06 |
0.12 |
| Price to Tangible Book Value (P/TBV) |
5.49 |
7.06 |
0.12 |
| Price to Revenue (P/Rev) |
53.22 |
8.71 |
175.45 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
3.26 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
30.69% |
| Enterprise Value to Invested Capital (EV/IC) |
6.49 |
5.75 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
51.27 |
9.05 |
91.44 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
1.26 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
1.26 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
1.59 |
| 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 |
1.22 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.40 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-0.19 |
0.00 |
-1.01 |
| Leverage Ratio |
1.31 |
1.50 |
1.01 |
| Compound Leverage Factor |
1.35 |
2.01 |
1.01 |
| Debt to Total Capital |
0.00% |
28.45% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
28.45% |
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 |
100.00% |
71.55% |
100.00% |
| Debt to EBITDA |
0.00 |
-1.07 |
0.00 |
| Net Debt to EBITDA |
0.00 |
-0.74 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
-0.95 |
0.00 |
| Net Debt to NOPAT |
0.00 |
-0.66 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
8.76 |
2.92 |
6.56 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.56 |
0.49 |
51.50 |
| Quick Ratio |
0.41 |
0.28 |
51.45 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-1.83 |
457 |
| Operating Cash Flow to CapEx |
-132.24% |
-39.47% |
-389.58% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-3.10 |
856.11 |
| Operating Cash Flow to Interest Expense |
-8.31 |
-0.05 |
-7.77 |
| Operating Cash Flow Less CapEx to Interest Expense |
-14.59 |
-0.18 |
-9.76 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.16 |
0.43 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
13.79 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
2.31 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
26.47 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
26.47 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
5.10 |
5.21 |
-101 |
| Invested Capital Turnover |
0.13 |
0.64 |
-0.13 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.12 |
-106 |
| Enterprise Value (EV) |
33 |
30 |
557 |
| Market Capitalization |
34 |
29 |
1,069 |
| Book Value per Share |
$0.13 |
$0.08 |
$360.13 |
| Tangible Book Value per Share |
$0.13 |
$0.08 |
$360.13 |
| Total Capital |
6.26 |
5.71 |
8,693 |
| Total Debt |
0.00 |
1.63 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
-1.26 |
1.13 |
-512 |
| Capital Expenditures (CapEx) |
0.61 |
0.08 |
1.07 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.95 |
-0.46 |
-8.95 |
| Debt-free Net Working Capital (DFNWC) |
-0.68 |
0.04 |
503 |
| Net Working Capital (NWC) |
-0.68 |
-1.59 |
503 |
| Net Nonoperating Expense (NNE) |
0.78 |
1.58 |
2.64 |
| Net Nonoperating Obligations (NNO) |
-1.16 |
1.13 |
-8,794 |
| Total Depreciation and Amortization (D&A) |
0.47 |
0.92 |
0.77 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-147.17% |
-13.87% |
-146.89% |
| Debt-free Net Working Capital to Revenue |
-105.24% |
1.21% |
8,253.42% |
| Net Working Capital to Revenue |
-105.24% |
-47.89% |
8,253.42% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$13.60 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
24.14M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$13.39 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
24.52M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
384.07M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-1.60 |
-1.63 |
353 |
| Normalized NOPAT Margin |
-248.05% |
-49.23% |
5,787.18% |
| Pre Tax Income Margin |
-381.99% |
-99.49% |
7,233.34% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-24.59 |
-4.16 |
828.99 |
| NOPAT to Interest Expense |
-17.33 |
-2.91 |
657.71 |
| EBIT Less CapEx to Interest Expense |
-30.87 |
-4.29 |
827.00 |
| NOPAT Less CapEx to Interest Expense |
-23.61 |
-3.04 |
655.72 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |