| DEI Shares Outstanding |
37,500,000.00 |
32,070,033.00 |
14,629,558.00 |
| DEI Adjusted Shares Outstanding |
37,500,000.00 |
32,070,033.00 |
14,629,558.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.43 |
0.23 |
-0.53 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
-151.12% |
-172.70% |
| EBIT Growth |
0.00% |
-151.12% |
-172.70% |
| NOPAT Growth |
0.00% |
-75.72% |
-114.33% |
| Net Income Growth |
0.00% |
-54.09% |
-203.84% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
-10.92% |
-156.47% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
306.53% |
| Invested Capital Growth |
0.00% |
-16.75% |
-79.85% |
| Revenue Q/Q Growth |
0.00% |
100.00% |
100.00% |
| EBITDA Q/Q Growth |
0.00% |
-86.96% |
-1.13% |
| EBIT Q/Q Growth |
0.00% |
-86.96% |
-1.13% |
| NOPAT Q/Q Growth |
0.00% |
-50.71% |
21.78% |
| Net Income Q/Q Growth |
0.00% |
-24.92% |
-46.22% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-270.19% |
-12.98% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
3.48% |
| Invested Capital Q/Q Growth |
0.00% |
1.53% |
-2.44% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
0.00% |
0.00% |
0.00% |
| Operating Margin |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
138.78% |
-124.62% |
47.45% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
5.68% |
2.77% |
-5.27% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
17.37% |
129.35% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
-0.43% |
-0.21% |
1.06% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-1.39 |
-2.45 |
-5.25 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
16,125.93% |
11,005.07% |
-2,281.90% |
| Return On Investment Capital (ROIC_SIMPLE) |
8.72% |
9.61% |
15.56% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
12 |
-6.00 |
-16 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
12 |
-6.00 |
-16 |
| 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 |
0.00 |
| Price to Earnings (P/E) |
23.70 |
47.04 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
4.22% |
2.13% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
2.37 |
2.54 |
5.09 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
59.36 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
59.36 |
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 |
13.28 |
1.32 |
| 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 |
0.00 |
0.00 |
| Leverage Ratio |
1.08 |
1.08 |
1.20 |
| Compound Leverage Factor |
1.50 |
-1.34 |
0.57 |
| 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 |
105.43% |
110.40% |
168.15% |
| Common Equity to Total Capital |
-5.43% |
-10.40% |
-68.15% |
| 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 |
14.01 |
7.99 |
1.50 |
| Noncontrolling Interest Sharing Ratio |
107.64% |
107.69% |
120.11% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.52 |
0.02 |
0.01 |
| Quick Ratio |
0.10 |
0.01 |
0.01 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
47 |
190 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
294 |
245 |
49 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-49 |
-196 |
| Enterprise Value (EV) |
696 |
622 |
251 |
| Market Capitalization |
386 |
351 |
168 |
| Book Value per Share |
($0.43) |
($0.80) |
($2.31) |
| Tangible Book Value per Share |
($0.43) |
($0.80) |
($2.31) |
| Total Capital |
294 |
245 |
50 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
-0.11 |
-0.07 |
-0.15 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.65 |
-6.59 |
-18 |
| Debt-free Net Working Capital (DFNWC) |
-0.54 |
-6.52 |
-18 |
| Net Working Capital (NWC) |
-0.54 |
-6.52 |
-18 |
| Net Nonoperating Expense (NNE) |
-18 |
-9.92 |
2.51 |
| Net Nonoperating Obligations (NNO) |
-0.11 |
-0.07 |
-0.15 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
37.50M |
32.07M |
14.63M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
37.50M |
32.07M |
14.63M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
37.50M |
35.39M |
25.21M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.98 |
-1.72 |
-5.25 |
| Normalized NOPAT Margin |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
779.90% |
-2,563.03% |