| DEI Shares Outstanding |
17,250,000.00 |
43,593,678.00 |
- |
65,023,308.00 |
| DEI Adjusted Shares Outstanding |
17,250,000.00 |
43,593,678.00 |
- |
65,023,308.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.21 |
-1.59 |
- |
-1.53 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
-4,453.68% |
5.84% |
-24.08% |
| EBIT Growth |
0.00% |
-4,453.68% |
5.83% |
-24.15% |
| NOPAT Growth |
0.00% |
-1,539.04% |
11.89% |
-36.34% |
| Net Income Growth |
0.00% |
-1,800.70% |
13.18% |
-31.00% |
| EPS Growth |
0.00% |
-597.62% |
71.29% |
-76.67% |
| Operating Cash Flow Growth |
0.00% |
-1,305.56% |
-86.50% |
-130.86% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-57.31% |
-44.51% |
| Invested Capital Growth |
0.00% |
-501.57% |
18.64% |
52.25% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
-25.96% |
-10.76% |
-3.73% |
| EBIT Q/Q Growth |
0.00% |
-25.96% |
-10.78% |
-3.75% |
| NOPAT Q/Q Growth |
0.00% |
-20.28% |
-9.75% |
-3.69% |
| Net Income Q/Q Growth |
0.00% |
-29.92% |
-10.90% |
-5.45% |
| EPS Q/Q Growth |
0.00% |
-124.42% |
-135.09% |
-47.22% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-43.66% |
-31.78% |
-21.47% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
-17.69% |
-28.70% |
| Invested Capital Q/Q Growth |
0.00% |
-11.11% |
5.26% |
61.75% |
| 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 |
100.00% |
99.66% |
100.00% |
100.00% |
| Interest Burden Percent |
240.90% |
94.42% |
86.76% |
91.55% |
| Effective Tax Rate |
0.00% |
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) |
5.88% |
-172.47% |
-43.75% |
-52.49% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
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) |
-2.01% |
-67.20% |
-37.64% |
-49.84% |
| Return on Equity Simple (ROE_SIMPLE) |
-11.07% |
-101.74% |
-35.69% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-2.68 |
-44 |
-39 |
-53 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
-100.57% |
-35.28% |
-9.97% |
-11.18% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-72.03% |
-26.04% |
-51.87% |
| 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) |
1.47 |
-64 |
-60 |
-75 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.47 |
-64 |
-60 |
-75 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.94 |
0.20 |
0.62 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.94 |
0.20 |
0.62 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
34.52 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
2.90% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
102.64 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
102.64 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
-0.81 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-0.65 |
-1.34 |
-1.15 |
-1.09 |
| Leverage Ratio |
1.21 |
1.52 |
1.17 |
1.12 |
| Compound Leverage Factor |
2.91 |
1.43 |
1.02 |
1.03 |
| Debt to Total Capital |
-430.89% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
-430.89% |
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 |
-1,250.00% |
25.42% |
8.25% |
0.00% |
| Common Equity to Total Capital |
1,780.89% |
74.58% |
91.75% |
100.00% |
| Debt to EBITDA |
5.26 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
4.20 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
-2.90 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
-2.31 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
-5.62 |
-1.00 |
-0.34 |
-0.84 |
| Noncontrolling Interest Sharing Ratio |
134.18% |
61.03% |
13.95% |
5.05% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.12 |
4.97 |
9.16 |
9.05 |
| Quick Ratio |
0.11 |
4.92 |
9.04 |
8.82 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-27 |
-42 |
-61 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
-37,434.67% |
-57,358.41% |
| 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 |
-3.37 |
-20 |
-16 |
-7.87 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-17 |
3.78 |
8.61 |
| Enterprise Value (EV) |
151 |
-24 |
-133 |
-47 |
| Market Capitalization |
123 |
56 |
30 |
63 |
| Book Value per Share |
($1.86) |
$1.36 |
$2.25 |
$1.56 |
| Tangible Book Value per Share |
($1.86) |
$1.36 |
$2.25 |
$1.56 |
| Total Capital |
-1.80 |
80 |
160 |
102 |
| Total Debt |
7.76 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
6.19 |
-100 |
-176 |
-109 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.08 |
0.11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-6.85 |
-19 |
-17 |
-9.51 |
| Debt-free Net Working Capital (DFNWC) |
-5.29 |
81 |
159 |
100 |
| Net Working Capital (NWC) |
-13 |
81 |
159 |
100 |
| Net Nonoperating Expense (NNE) |
-6.22 |
17 |
14 |
16 |
| Net Nonoperating Obligations (NNO) |
6.19 |
-100 |
-176 |
-109 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.01 |
0.05 |
| 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 |
$0.42 |
($2.09) |
($0.60) |
($1.06) |
| Adjusted Weighted Average Basic Shares Outstanding |
17.25M |
33.06M |
75.07M |
94.16M |
| Adjusted Diluted Earnings per Share |
$0.42 |
($2.09) |
($0.60) |
($1.06) |
| Adjusted Weighted Average Diluted Shares Outstanding |
17.25M |
33.06M |
75.07M |
94.16M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
5.14M |
43.59M |
68.37M |
94.88M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-1.87 |
-44 |
-39 |
-53 |
| 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 |
0.00% |
0.00% |
-1.19% |
0.00% |