| DEI Shares Outstanding |
|
1,177,693,383.00 |
1,177,693,383.00 |
1,525,693,393.00 |
1,580,693,413.00 |
2,245,865,913.00 |
3,847,331,923.00 |
4,759,731,923.00 |
7,444,917,123.00 |
7,444,917,123.00 |
49,517,115,523.00 |
71,479,461,523.00 |
| DEI Adjusted Shares Outstanding |
|
58,884,669.00 |
58,884,669.00 |
76,284,670.00 |
79,034,671.00 |
112,293,296.00 |
192,366,596.00 |
237,986,596.00 |
372,245,856.00 |
372,245,856.00 |
1,237,927,888.00 |
1,786,986,538.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.77 |
-0.31 |
-0.46 |
-0.26 |
-0.15 |
-0.09 |
-0.07 |
-0.05 |
-0.03 |
-0.02 |
-0.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-1,925.68% |
53.51% |
-94.76% |
41.78% |
18.63% |
-1.51% |
-2.02% |
-1.25% |
42.96% |
-94.08% |
27.38% |
| EBIT Growth |
|
-2,077.12% |
56.76% |
-94.57% |
41.75% |
18.68% |
-1.44% |
-1.99% |
-1.25% |
42.95% |
-94.14% |
27.43% |
| NOPAT Growth |
|
-1,493.53% |
10.91% |
-38.68% |
44.99% |
18.39% |
-6.00% |
4.26% |
-34.12% |
27.21% |
-28.78% |
20.18% |
| Net Income Growth |
|
-2,226.90% |
59.97% |
-95.13% |
42.09% |
17.82% |
-1.40% |
-2.01% |
-1.86% |
43.61% |
-97.75% |
12.60% |
| EPS Growth |
|
-150.00% |
60.00% |
-50.00% |
66.67% |
0.00% |
0.00% |
100.00% |
-1.86% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
-236.23% |
-395.90% |
-28.32% |
27.93% |
43.28% |
-31.21% |
-11.19% |
-14.10% |
23.59% |
23.61% |
15.81% |
| Free Cash Flow Firm Growth |
|
-6.61% |
-1,215.64% |
12.64% |
10.69% |
60.48% |
-51.43% |
5.31% |
34.11% |
-125.04% |
-106.03% |
61.96% |
| Invested Capital Growth |
|
-1,737.89% |
49.93% |
-9.20% |
74.25% |
-100.38% |
18.39% |
18.51% |
-201.02% |
64.45% |
596.54% |
14.42% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-60.33% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.39% |
9.03% |
| EBIT Q/Q Growth |
|
9.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.39% |
9.03% |
| NOPAT Q/Q Growth |
|
-27.83% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.88% |
10.61% |
| Net Income Q/Q Growth |
|
9.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.82% |
-9.68% |
| EPS Q/Q Growth |
|
-66.67% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-536.76% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15.40% |
-9.50% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
64.10% |
| Invested Capital Q/Q Growth |
|
45.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
354.77% |
13.79% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.81% |
100.00% |
100.00% |
94.52% |
| Interest Burden Percent |
|
107.17% |
99.22% |
99.51% |
98.93% |
99.97% |
99.92% |
99.94% |
99.74% |
99.37% |
101.22% |
128.98% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
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% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-177.92% |
-43.81% |
-138.13% |
-202.31% |
-1,080.27% |
-363.75% |
-233.27% |
-483.23% |
-1,281.43% |
-179.92% |
-68.43% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-195.03% |
-69.21% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-177.92% |
-43.81% |
-138.13% |
-202.31% |
-1,080.27% |
-363.75% |
-233.27% |
-483.23% |
-1,281.43% |
-179.92% |
-68.43% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-21 |
-19 |
-26 |
-15 |
-12 |
-13 |
-12 |
-16 |
-12 |
-15 |
-12 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-66.10% |
1.64% |
-24.69% |
-34.78% |
-84.99% |
-45.43% |
-45.90% |
-14.03% |
20.55% |
-158.80% |
-144.96% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-43.94% |
-55.93% |
-154.19% |
-467.64% |
-156,280.39% |
-134.12% |
-216.94% |
-902.38% |
5,137.21% |
-66.19% |
-42.57% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-42 |
-18 |
-36 |
-21 |
-17 |
-17 |
-17 |
-18 |
-10 |
-20 |
-14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-39 |
-18 |
-36 |
-21 |
-17 |
-17 |
-17 |
-18 |
-10 |
-20 |
-14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.51 |
2.43 |
2.97 |
7.70 |
3,640.71 |
4.43 |
10.39 |
12.49 |
0.00 |
27.18 |
7.29 |
| Price to Tangible Book Value (P/TBV) |
|
3.51 |
2.43 |
2.98 |
7.78 |
0.00 |
4.44 |
10.43 |
12.61 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29.76 |
8.70 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
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 |
0.00 |
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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.42 |
-1.37 |
-1.41 |
-1.69 |
-3.75 |
-2.11 |
-1.57 |
-3.08 |
-10.94 |
-0.27 |
-0.14 |
| Leverage Ratio |
|
1.44 |
1.40 |
1.46 |
1.83 |
4.65 |
2.25 |
1.76 |
3.47 |
11.64 |
2.50 |
1.95 |
| Compound Leverage Factor |
|
1.54 |
1.39 |
1.45 |
1.81 |
4.65 |
2.24 |
1.76 |
3.46 |
11.57 |
2.53 |
2.51 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.88% |
0.29% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.88% |
0.29% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
97.12% |
99.71% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
-0.01 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.37 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.04 |
-0.01 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.13 |
0.43 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
2.54 |
1.51 |
-6.09 |
-27.05 |
-41.53 |
-15.79 |
-22.57 |
-24.27 |
-79.30 |
4.27 |
-2.55 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.30 |
3.90 |
2.43 |
2.42 |
1.18 |
2.79 |
2.34 |
3.30 |
0.95 |
0.15 |
0.44 |
| Quick Ratio |
|
3.26 |
3.77 |
2.37 |
1.77 |
1.05 |
2.69 |
1.88 |
3.16 |
0.84 |
0.13 |
0.42 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2.22 |
-29 |
-26 |
-23 |
-9.01 |
-14 |
-13 |
-8.51 |
-19 |
-39 |
-15 |
| Operating Cash Flow to CapEx |
|
-47,022.57% |
-44,976.32% |
-85,668.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-161.69 |
-3.65 |
| Operating Cash Flow to Interest Expense |
|
-1.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-51.44 |
-2.57 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-51.44 |
-2.57 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-20 |
-10 |
-11 |
-2.86 |
-5.72 |
-4.67 |
-3.81 |
-11 |
-4.07 |
20 |
23 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-19 |
10 |
-0.93 |
8.24 |
-2.87 |
1.05 |
0.86 |
-7.65 |
7.39 |
24 |
2.92 |
| Enterprise Value (EV) |
|
102 |
39 |
23 |
19 |
22 |
27 |
48 |
9.12 |
7.77 |
602 |
201 |
| Market Capitalization |
|
171 |
83 |
51 |
24 |
28 |
42 |
58 |
22 |
12 |
604 |
207 |
| Book Value per Share |
|
$0.04 |
$0.03 |
$0.01 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Tangible Book Value per Share |
|
$0.04 |
$0.03 |
$0.01 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Total Capital |
|
49 |
34 |
17 |
3.11 |
0.01 |
9.38 |
5.55 |
1.79 |
-0.23 |
23 |
28 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.66 |
0.08 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-69 |
-44 |
-28 |
-5.45 |
-5.73 |
-14 |
-9.36 |
-13 |
-3.85 |
-2.00 |
-5.18 |
| Capital Expenditures (CapEx) |
|
0.01 |
0.05 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-20 |
-10 |
-11 |
-1.07 |
-4.74 |
-4.70 |
-2.71 |
-3.62 |
-4.09 |
-19 |
-12 |
| Debt-free Net Working Capital (DFNWC) |
|
49 |
34 |
17 |
4.38 |
0.99 |
9.36 |
6.65 |
9.63 |
-0.24 |
-16 |
-6.81 |
| Net Working Capital (NWC) |
|
49 |
34 |
17 |
4.38 |
0.99 |
9.36 |
6.65 |
9.63 |
-0.24 |
-17 |
-6.89 |
| Net Nonoperating Expense (NNE) |
|
24 |
-0.93 |
8.95 |
5.95 |
4.97 |
4.49 |
5.37 |
1.59 |
-1.76 |
4.64 |
5.21 |
| Net Nonoperating Obligations (NNO) |
|
-69 |
-44 |
-28 |
-5.97 |
-5.73 |
-14 |
-9.36 |
-13 |
-3.85 |
-2.00 |
-5.18 |
| Total Depreciation and Amortization (D&A) |
|
3.04 |
0.04 |
0.04 |
0.04 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.00) |
($0.40) |
($0.60) |
($0.20) |
($0.20) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
58.88M |
58.88M |
76.28M |
79.03M |
112.29M |
0.00 |
214.61M |
312.17M |
9.79B |
597.20M |
1.68B |
| Adjusted Diluted Earnings per Share |
|
($1.00) |
($0.40) |
($0.60) |
($0.20) |
($0.20) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
58.88M |
58.88M |
76.28M |
79.03M |
112.29M |
0.00 |
214.61M |
312.17M |
9.79B |
597.20M |
1.68B |
| Adjusted Basic & Diluted Earnings per Share |
|
($1.00) |
($0.40) |
($0.60) |
($0.20) |
($0.20) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
42.60M |
58.88M |
62.36M |
77.02M |
91.55M |
0.00 |
237.99M |
372.25M |
15.85B |
1.44B |
2.29B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-21 |
-19 |
-25 |
-16 |
-12 |
-13 |
-12 |
-16 |
-12 |
-12 |
-8.47 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-13.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-80.13 |
-3.45 |
| NOPAT to Interest Expense |
|
-7.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-62.09 |
-2.94 |
| EBIT Less CapEx to Interest Expense |
|
-13.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-80.13 |
-3.45 |
| NOPAT Less CapEx to Interest Expense |
|
-7.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-62.09 |
-2.94 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-11.97% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |