| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
271,936,881.00 |
401,501,417.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
1,359,684,405.00 |
2,007,507,085.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-258.71% |
100.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-132.51% |
-38.89% |
30.87% |
-99.96% |
| EBIT Growth |
|
0.00% |
-132.51% |
-38.89% |
30.87% |
-98.21% |
| NOPAT Growth |
|
0.00% |
90.80% |
-79.64% |
78.59% |
-282.63% |
| Net Income Growth |
|
0.00% |
-132.46% |
-41.94% |
33.33% |
-117.52% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-46.94% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-89.08% |
193.01% |
-14.19% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
88.85% |
47.38% |
-133.84% |
| Invested Capital Growth |
|
0.00% |
0.00% |
1.41% |
3.93% |
-234.80% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
111.76% |
| Interest Burden Percent |
|
100.06% |
99.90% |
102.09% |
98.45% |
97.26% |
| Effective Tax Rate |
|
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% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
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% |
| Return on Equity (ROE) |
|
0.00% |
-10.20% |
-15.50% |
-10.58% |
-157.76% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-211.56% |
-11.71% |
-6.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
-8.72% |
-13.06% |
-8.93% |
-151.21% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-39 |
-3.60 |
-6.47 |
-1.39 |
-25 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-62.25% |
-57.13% |
-132.19% |
-5.28% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-4.77% |
-9.86% |
-1.92% |
-99.48% |
| Cost of Revenue to Revenue |
|
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% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
24 |
-7.72 |
-11 |
-7.41 |
-24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
24 |
-7.72 |
-11 |
-7.41 |
-23 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.05 |
0.06 |
55.17 |
82.79 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.05 |
0.06 |
55.17 |
82.79 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
1,523.20% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.08 |
51.95 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
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 |
| Enterprise Value to EBIT (EV/EBIT) |
|
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 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
1,499.26 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
| Financial Leverage |
|
0.00 |
-0.17 |
-0.11 |
-0.06 |
-1.03 |
| Leverage Ratio |
|
0.00 |
1.08 |
1.08 |
1.06 |
1.76 |
| Compound Leverage Factor |
|
0.00 |
1.08 |
1.11 |
1.04 |
1.71 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.16% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.39% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.76% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
6.87% |
7.81% |
7.00% |
2.71% |
| Common Equity to Total Capital |
|
0.00% |
85.44% |
82.97% |
85.73% |
92.13% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.06 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.20 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.04 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.05 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.10 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.04 |
| Altman Z-Score |
|
0.00 |
-0.46 |
-1.02 |
1,159.40 |
45.09 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
14.56% |
15.71% |
15.58% |
4.15% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
5.49 |
1.08 |
3.49 |
3.13 |
| Quick Ratio |
|
0.00 |
5.35 |
0.98 |
3.38 |
2.95 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-66 |
-7.35 |
-3.87 |
-18 |
| Operating Cash Flow to CapEx |
|
0.00% |
-1,111.76% |
-28.98% |
2,273.28% |
-321.26% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-15.84 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
-5.27 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-23.47 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
62 |
63 |
66 |
-3.69 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
62 |
0.88 |
2.48 |
-6.43 |
| Enterprise Value (EV) |
|
0.00 |
-5.50 |
5.03 |
3,414 |
1,869 |
| Market Capitalization |
|
3.29 |
3.29 |
3.29 |
3,416 |
1,895 |
| Book Value per Share |
|
$0.00 |
$135.89 |
$114.75 |
$0.23 |
$0.06 |
| Tangible Book Value per Share |
|
$0.00 |
$135.89 |
$114.75 |
$0.23 |
$0.06 |
| Total Capital |
|
0.00 |
76 |
66 |
72 |
25 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.28 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.94 |
| Net Debt |
|
0.00 |
-14 |
-3.39 |
-6.49 |
-27 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.12 |
8.45 |
0.10 |
2.74 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-2.06 |
-1.92 |
-1.57 |
-3.55 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
11 |
0.18 |
4.40 |
25 |
| Net Working Capital (NWC) |
|
0.00 |
11 |
0.18 |
4.40 |
25 |
| Net Nonoperating Expense (NNE) |
|
-63 |
4.11 |
4.47 |
5.91 |
0.88 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-13 |
-2.45 |
-6.49 |
-27 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.88 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
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% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.72) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
401.50M |
35.74M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.72) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
401.50M |
35.74M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
401.50M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-5.40 |
-3.60 |
-6.47 |
-0.65 |
-19 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
-23.09 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
-13.94 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-41.29 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-32.14 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
-0.06% |
0.00% |
0.00% |