| DEI Shares Outstanding |
|
0.00 |
1,017,438,744.00 |
115,228,811.00 |
198,068,923.00 |
297,772,238.00 |
- |
56,234,231.00 |
58,947,593.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
8,478,656.00 |
11,522,881.00 |
19,806,892.00 |
29,777,224.00 |
- |
56,234,231.00 |
58,947,593.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-32.36 |
-212.70 |
-28.18 |
-50.71 |
- |
0.27 |
-1.46 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
345.43% |
5.80% |
100.03% |
-68.71% |
0.00% |
0.00% |
-100.00% |
| EBITDA Growth |
|
0.00% |
-377.24% |
-1,180.37% |
81.48% |
-227.12% |
0.00% |
137.92% |
-470.06% |
| EBIT Growth |
|
0.00% |
-538.56% |
-873.62% |
78.90% |
-191.33% |
0.00% |
110.62% |
-1,123.99% |
| NOPAT Growth |
|
0.00% |
-176.44% |
-42.43% |
33.47% |
-554.66% |
0.00% |
51.92% |
-126.28% |
| Net Income Growth |
|
0.00% |
-534.79% |
-964.35% |
76.98% |
-138.10% |
0.00% |
102.16% |
-8,906.73% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-335.71% |
-72.06% |
32.56% |
49.56% |
0.00% |
112.94% |
51.44% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
161.31% |
-100.29% |
5,532.02% |
0.00% |
0.00% |
137.38% |
| Invested Capital Growth |
|
0.00% |
210.74% |
-50.99% |
-8.67% |
-79.85% |
0.00% |
99.39% |
-36.35% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
78.84% |
58.01% |
-134.37% |
-4.40% |
-33.52% |
0.00% |
81.98% |
0.00% |
| EBITDA Margin |
|
159.63% |
-99.36% |
-1,202.42% |
-111.34% |
-1,164.09% |
0.00% |
12.93% |
0.00% |
| Operating Margin |
|
-173.51% |
-128.76% |
-173.34% |
-57.66% |
-1,206.40% |
0.00% |
-17.40% |
0.00% |
| EBIT Margin |
|
137.42% |
-135.30% |
-1,245.11% |
-131.34% |
-1,222.88% |
0.00% |
5.49% |
0.00% |
| Profit (Net Income) Margin |
|
125.42% |
-122.42% |
-1,231.61% |
-141.71% |
-1,078.36% |
0.00% |
0.72% |
0.00% |
| Tax Burden Percent |
|
139.30% |
91.50% |
92.17% |
99.33% |
88.39% |
63.64% |
7.09% |
112.88% |
| Interest Burden Percent |
|
65.52% |
98.89% |
107.32% |
108.63% |
99.77% |
100.00% |
185.09% |
100.00% |
| Effective Tax Rate |
|
16.30% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-5.19% |
-6.99% |
-8.83% |
-9.34% |
-106.61% |
0.00% |
-8.95% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1,551.67% |
-47.42% |
-837.16% |
-386.17% |
785.09% |
0.00% |
-29.47% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
9.65% |
-3.13% |
-90.53% |
-25.63% |
-25.16% |
0.00% |
9.21% |
0.00% |
| Return on Equity (ROE) |
|
4.46% |
-10.12% |
-99.36% |
-34.97% |
-131.78% |
-12.33% |
0.26% |
-24.67% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-109.61% |
59.61% |
-0.28% |
26.31% |
0.00% |
-75.34% |
25.84% |
| Operating Return on Assets (OROA) |
|
4.02% |
-9.00% |
-79.02% |
-25.06% |
-108.68% |
0.00% |
1.39% |
0.00% |
| Return on Assets (ROA) |
|
3.67% |
-8.14% |
-78.16% |
-27.04% |
-95.83% |
0.00% |
0.18% |
0.00% |
| Return on Common Equity (ROCE) |
|
4.44% |
-10.11% |
-99.65% |
-35.17% |
-130.28% |
-11.53% |
0.24% |
-23.77% |
| Return on Equity Simple (ROE_SIMPLE) |
|
4.47% |
-6.86% |
-154.10% |
-34.11% |
-371.40% |
-12.38% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-61 |
-168 |
-240 |
-160 |
-1,045 |
-56 |
-27 |
-60 |
| NOPAT Margin |
|
-145.23% |
-90.14% |
-121.34% |
-40.36% |
-844.48% |
0.00% |
-17.40% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
1,546.47% |
40.42% |
828.33% |
376.83% |
-891.71% |
2.09% |
20.52% |
-52.98% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
-5.08% |
-15.89% |
| Cost of Revenue to Revenue |
|
78.22% |
66.92% |
200.79% |
108.94% |
133.52% |
0.00% |
65.28% |
0.00% |
| SG&A Expenses to Revenue |
|
145.69% |
108.38% |
95.10% |
28.48% |
71.06% |
0.00% |
41.37% |
0.00% |
| R&D to Revenue |
|
3.04% |
6.02% |
9.69% |
2.33% |
6.52% |
0.00% |
3.22% |
0.00% |
| Operating Expenses to Revenue |
|
252.36% |
187.64% |
165.93% |
53.26% |
1,172.88% |
0.00% |
52.12% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
58 |
-253 |
-2,462 |
-520 |
-1,514 |
-80 |
8.43 |
-86 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
67 |
-186 |
-2,378 |
-440 |
-1,441 |
-53 |
20 |
-73 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.67 |
0.63 |
0.73 |
0.37 |
0.61 |
0.50 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.77 |
1.65 |
0.87 |
0.43 |
0.72 |
0.57 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
5.32 |
2.63 |
2.11 |
0.00 |
1.56 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.82 |
0.00 |
| Dividend Yield |
|
0.00% |
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% |
6.32% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.70 |
0.63 |
0.67 |
0.78 |
0.61 |
0.28 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
6.37 |
2.60 |
1.78 |
0.00 |
1.58 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.19 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
28.68 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
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 |
29.48 |
5.68 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.78 |
0.00 |
0.86 |
0.00 |
0.00 |
0.84 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.13 |
0.19 |
0.26 |
0.24 |
0.43 |
0.24 |
0.24 |
0.04 |
| Long-Term Debt to Equity |
|
0.13 |
0.13 |
0.18 |
0.22 |
0.15 |
0.16 |
0.21 |
0.04 |
| Financial Leverage |
|
-0.01 |
0.07 |
0.11 |
0.07 |
-0.03 |
-0.55 |
-0.31 |
-0.18 |
| Leverage Ratio |
|
1.21 |
1.24 |
1.27 |
1.29 |
1.38 |
1.57 |
1.40 |
1.30 |
| Compound Leverage Factor |
|
0.80 |
1.23 |
1.36 |
1.41 |
1.37 |
1.57 |
2.59 |
1.30 |
| Debt to Total Capital |
|
11.57% |
16.24% |
20.44% |
19.25% |
30.05% |
19.53% |
19.49% |
3.51% |
| Short-Term Debt to Total Capital |
|
0.14% |
5.30% |
6.19% |
1.39% |
19.23% |
7.00% |
2.85% |
0.00% |
| Long-Term Debt to Total Capital |
|
11.43% |
10.93% |
14.26% |
17.86% |
10.82% |
12.53% |
16.64% |
3.51% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.26% |
0.08% |
-0.91% |
0.00% |
4.20% |
5.63% |
5.48% |
0.00% |
| Common Equity to Total Capital |
|
88.17% |
83.68% |
80.47% |
80.75% |
65.75% |
74.84% |
75.03% |
96.49% |
| Debt to EBITDA |
|
2.31 |
-3.49 |
-0.17 |
-0.89 |
-0.11 |
-2.03 |
5.16 |
-0.18 |
| Net Debt to EBITDA |
|
-0.14 |
-1.65 |
-0.09 |
0.03 |
0.04 |
0.53 |
-1.33 |
1.54 |
| Long-Term Debt to EBITDA |
|
2.28 |
-2.35 |
-0.12 |
-0.83 |
-0.04 |
-1.30 |
4.41 |
-0.18 |
| Debt to NOPAT |
|
-2.54 |
-3.84 |
-1.67 |
-2.45 |
-0.16 |
-1.92 |
-3.84 |
-0.22 |
| Net Debt to NOPAT |
|
0.15 |
-1.82 |
-0.93 |
0.09 |
0.06 |
0.50 |
0.99 |
1.88 |
| Long-Term Debt to NOPAT |
|
-2.50 |
-2.59 |
-1.17 |
-2.28 |
-0.06 |
-1.23 |
-3.28 |
-0.22 |
| Altman Z-Score |
|
0.00 |
0.00 |
-4.32 |
-1.33 |
-15.80 |
-10.11 |
-8.79 |
-13.28 |
| Noncontrolling Interest Sharing Ratio |
|
0.29% |
0.15% |
-0.30% |
-0.56% |
1.13% |
6.51% |
6.90% |
3.65% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.92 |
1.51 |
1.53 |
5.72 |
1.98 |
3.42 |
4.31 |
5.94 |
| Quick Ratio |
|
1.22 |
0.96 |
0.86 |
4.14 |
1.14 |
1.31 |
1.63 |
2.41 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2,641 |
1,619 |
-4.75 |
258 |
0.00 |
-225 |
84 |
| Operating Cash Flow to CapEx |
|
59.63% |
-46.41% |
-98.44% |
-622.25% |
-877.57% |
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 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
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 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.07 |
0.06 |
0.19 |
0.09 |
0.00 |
0.25 |
0.00 |
| Accounts Receivable Turnover |
|
3.66 |
4.14 |
3.33 |
9.29 |
3.26 |
0.00 |
4.87 |
0.00 |
| Inventory Turnover |
|
0.91 |
1.57 |
3.29 |
3.56 |
1.63 |
0.00 |
0.85 |
0.00 |
| Fixed Asset Turnover |
|
0.22 |
0.49 |
0.31 |
0.67 |
0.34 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.91 |
1.64 |
4.25 |
7.36 |
3.22 |
0.00 |
2.12 |
0.00 |
| Days Sales Outstanding (DSO) |
|
99.83 |
88.13 |
109.46 |
39.31 |
111.93 |
0.00 |
74.99 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
402.73 |
232.63 |
110.84 |
102.42 |
223.49 |
0.00 |
431.19 |
0.00 |
| Days Payable Outstanding (DPO) |
|
401.20 |
222.43 |
85.82 |
49.58 |
113.52 |
0.00 |
172.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
101.36 |
98.33 |
134.48 |
92.14 |
221.91 |
0.00 |
334.17 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,173 |
3,646 |
1,787 |
1,632 |
329 |
199 |
397 |
253 |
| Invested Capital Turnover |
|
0.04 |
0.08 |
0.07 |
0.23 |
0.13 |
0.00 |
0.51 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
2,473 |
-1,859 |
-155 |
-1,303 |
0.00 |
198 |
-144 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
1,259 |
1,027 |
221 |
155 |
242 |
71 |
| Market Capitalization |
|
0.00 |
0.00 |
1,053 |
1,042 |
261 |
152 |
239 |
184 |
| Book Value per Share |
|
$0.00 |
$3.28 |
$1.55 |
$14.26 |
$1.81 |
$1.20 |
$7.23 |
$6.52 |
| Tangible Book Value per Share |
|
$0.00 |
$0.39 |
$0.58 |
$5.48 |
$1.52 |
$1.02 |
$6.10 |
$5.78 |
| Total Capital |
|
1,335 |
3,988 |
1,964 |
2,035 |
547 |
552 |
526 |
380 |
| Total Debt |
|
155 |
647 |
402 |
392 |
164 |
108 |
102 |
13 |
| Total Long-Term Debt |
|
153 |
436 |
280 |
363 |
59 |
69 |
87 |
13 |
| Net Debt |
|
-9.06 |
306 |
224 |
-15 |
-64 |
-28 |
-26 |
-113 |
| Capital Expenditures (CapEx) |
|
104 |
315 |
256 |
27 |
9.76 |
-9.07 |
-1.38 |
-0.79 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
43 |
107 |
95 |
113 |
58 |
126 |
142 |
119 |
| Debt-free Net Working Capital (DFNWC) |
|
112 |
382 |
228 |
472 |
281 |
262 |
271 |
237 |
| Net Working Capital (NWC) |
|
110 |
171 |
107 |
443 |
176 |
223 |
256 |
237 |
| Net Nonoperating Expense (NNE) |
|
-114 |
60 |
2,196 |
401 |
289 |
-5.12 |
-28 |
37 |
| Net Nonoperating Obligations (NNO) |
|
-7.34 |
306 |
224 |
-11 |
-54 |
-245 |
-26 |
-114 |
| Total Depreciation and Amortization (D&A) |
|
9.32 |
67 |
84 |
79 |
73 |
27 |
11 |
13 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
102.91% |
57.01% |
48.12% |
28.55% |
47.14% |
0.00% |
92.26% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
266.29% |
204.46% |
115.50% |
119.19% |
226.85% |
0.00% |
176.22% |
0.00% |
| Net Working Capital to Revenue |
|
261.85% |
91.32% |
54.06% |
112.03% |
141.94% |
0.00% |
166.48% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($339.40) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
8.48M |
11.52M |
19.81M |
29.78M |
54.55M |
56.23M |
58.95M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($339.40) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
8.48M |
11.52M |
19.81M |
29.78M |
54.55M |
56.23M |
58.95M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($339.40) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
8.48M |
11.52M |
19.81M |
29.78M |
54.55M |
56.23M |
58.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-51 |
-159 |
-237 |
-156 |
-245 |
-56 |
-18 |
-60 |
| Normalized NOPAT Margin |
|
-121.48% |
-85.23% |
-119.65% |
-39.54% |
-197.87% |
0.00% |
-11.96% |
0.00% |
| Pre Tax Income Margin |
|
90.04% |
-133.80% |
-1,336.28% |
-142.67% |
-1,220.05% |
0.00% |
10.16% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
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 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
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 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-311.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |