| DEI Shares Outstanding |
|
0.00 |
468,082,335.00 |
955,650,332.00 |
1,073,926,942.00 |
637,975,353.00 |
28,857,673,160.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
2,167,048.00 |
4,424,307.00 |
4,971,884.00 |
2,953,590.00 |
28,857,673,160.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
8.45 |
-58.52 |
-6.97 |
-18.66 |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-100.00% |
0.00% |
-22.90% |
9.19% |
-72.75% |
| EBITDA Growth |
|
0.00% |
340.68% |
-637.51% |
93.98% |
-175.67% |
63.60% |
| EBIT Growth |
|
0.00% |
1,404.76% |
-1,013.23% |
87.19% |
-58.63% |
67.74% |
| NOPAT Growth |
|
0.00% |
830.00% |
-536.40% |
68.31% |
-19.62% |
35.37% |
| Net Income Growth |
|
0.00% |
830.00% |
-1,350.13% |
84.87% |
-59.08% |
109.23% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
1,509.16% |
-29.87% |
210.32% |
68.67% |
-117.57% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
129.07% |
-114.48% |
468.95% |
-211.88% |
| Invested Capital Growth |
|
0.00% |
622.87% |
-62.54% |
-25.34% |
-97.18% |
447.77% |
| Revenue Q/Q Growth |
|
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% |
| EBIT Q/Q Growth |
|
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% |
| Net Income Q/Q Growth |
|
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% |
| Operating Cash Flow Q/Q Growth |
|
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% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
7.74% |
0.00% |
19.70% |
6.98% |
3.00% |
2.17% |
| EBITDA Margin |
|
40.10% |
0.00% |
-419.30% |
-32.73% |
-82.64% |
-110.42% |
| Operating Margin |
|
7.74% |
0.00% |
-198.14% |
-81.44% |
-89.22% |
-136.14% |
| EBIT Margin |
|
7.74% |
0.00% |
-469.62% |
-78.04% |
-113.37% |
-134.22% |
| Profit (Net Income) Margin |
|
7.74% |
0.00% |
-397.32% |
-77.96% |
-113.58% |
38.46% |
| Tax Burden Percent |
|
100.00% |
61.80% |
84.60% |
100.00% |
100.62% |
108.82% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
99.90% |
99.56% |
-26.33% |
| Effective Tax Rate |
|
0.00% |
38.20% |
0.00% |
0.00% |
0.00% |
-8.82% |
| Return on Invested Capital (ROIC) |
|
7.15% |
0.00% |
-58.44% |
-38.91% |
-105.91% |
-385.63% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.15% |
0.00% |
-700.63% |
-56.57% |
-163.23% |
-201.14% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.23% |
0.00% |
-143.20% |
-241.14% |
481.69% |
324.32% |
| Return on Equity (ROE) |
|
5.93% |
15.54% |
-201.64% |
-280.05% |
375.78% |
-61.31% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-135.22% |
32.55% |
-9.90% |
83.12% |
-523.88% |
| Operating Return on Assets (OROA) |
|
4.42% |
0.00% |
-108.60% |
-37.25% |
-115.55% |
-84.51% |
| Return on Assets (ROA) |
|
4.42% |
0.00% |
-91.88% |
-37.21% |
-115.76% |
24.22% |
| Return on Common Equity (ROCE) |
|
5.55% |
15.40% |
-201.64% |
-280.05% |
375.78% |
-61.31% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.93% |
9.04% |
-931.57% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.97 |
18 |
-80 |
-25 |
-30 |
-20 |
| NOPAT Margin |
|
7.74% |
0.00% |
-138.70% |
-57.01% |
-62.46% |
-148.15% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
642.18% |
17.65% |
57.32% |
-184.49% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
7.82% |
-107.24% |
-48.11% |
-283.82% |
-120.35% |
| Cost of Revenue to Revenue |
|
92.26% |
0.00% |
81.96% |
175.47% |
97.00% |
230.62% |
| SG&A Expenses to Revenue |
|
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% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
216.18% |
5.97% |
92.23% |
5.52% |
| Earnings before Interest and Taxes (EBIT) |
|
1.97 |
30 |
-271 |
-35 |
-55 |
-18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
10 |
45 |
-242 |
-15 |
-40 |
-15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.62 |
0.45 |
20.57 |
11,310.55 |
0.00 |
0.78 |
| Price to Tangible Book Value (P/TBV) |
|
3.67 |
1.06 |
20.57 |
11,310.55 |
0.00 |
0.78 |
| Price to Revenue (P/Rev) |
|
4.42 |
0.00 |
8.77 |
40.22 |
6.25 |
0.76 |
| Price to Earnings (P/E) |
|
57.13 |
4.98 |
0.00 |
0.00 |
0.00 |
1.98 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
1.75% |
20.08% |
0.00% |
0.00% |
0.00% |
50.48% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.19 |
0.44 |
7.14 |
32.92 |
213.60 |
1.31 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.53 |
0.00 |
9.24 |
41.24 |
6.90 |
0.85 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.30 |
1.95 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
58.52 |
2.96 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
58.52 |
4.79 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
104.56 |
4.94 |
42.81 |
47.47 |
5.14 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
11.96 |
0.00 |
14.08 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.16 |
0.16 |
2.03 |
332.22 |
-1.36 |
0.26 |
| Long-Term Debt to Equity |
|
0.16 |
0.16 |
1.56 |
241.58 |
-1.33 |
0.14 |
| Financial Leverage |
|
-0.17 |
-0.04 |
0.20 |
4.26 |
-2.95 |
-1.61 |
| Leverage Ratio |
|
1.34 |
1.84 |
2.19 |
7.53 |
-3.25 |
-2.53 |
| Compound Leverage Factor |
|
1.34 |
1.84 |
2.19 |
7.52 |
-3.23 |
0.67 |
| Debt to Total Capital |
|
13.85% |
13.49% |
67.02% |
99.70% |
376.18% |
20.72% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
15.57% |
27.20% |
8.03% |
9.82% |
| Long-Term Debt to Total Capital |
|
13.85% |
13.49% |
51.45% |
72.50% |
368.15% |
10.90% |
| Preferred Equity to Total Capital |
|
5.46% |
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% |
| Common Equity to Total Capital |
|
80.70% |
86.51% |
32.98% |
0.30% |
-276.18% |
79.28% |
| Debt to EBITDA |
|
0.52 |
0.70 |
-0.21 |
-3.61 |
-1.00 |
-0.23 |
| Net Debt to EBITDA |
|
0.06 |
-0.08 |
-0.11 |
-3.10 |
-0.79 |
-0.08 |
| Long-Term Debt to EBITDA |
|
0.52 |
0.70 |
-0.16 |
-2.62 |
-0.98 |
-0.12 |
| Debt to NOPAT |
|
2.71 |
1.72 |
-0.63 |
-2.07 |
-1.33 |
-0.17 |
| Net Debt to NOPAT |
|
0.32 |
-0.19 |
-0.34 |
-1.78 |
-1.04 |
-0.06 |
| Long-Term Debt to NOPAT |
|
2.71 |
1.72 |
-0.48 |
-1.51 |
-1.30 |
-0.09 |
| Altman Z-Score |
|
7.77 |
0.74 |
-5.97 |
9.48 |
-20.99 |
-18.53 |
| Noncontrolling Interest Sharing Ratio |
|
6.33% |
0.89% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.01 |
1.29 |
1.28 |
0.53 |
1.24 |
0.50 |
| Quick Ratio |
|
0.96 |
1.29 |
0.98 |
0.36 |
1.17 |
0.35 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-153 |
45 |
-6.45 |
24 |
-27 |
| Operating Cash Flow to CapEx |
|
0.00% |
88.79% |
0.00% |
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 |
| Operating Cash Flow to Interest Expense |
|
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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.57 |
0.00 |
0.23 |
0.48 |
1.02 |
0.63 |
| Accounts Receivable Turnover |
|
8.56 |
0.00 |
10.58 |
26.90 |
19.68 |
8.54 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
1.77 |
0.00 |
0.49 |
0.65 |
1.45 |
1.44 |
| Accounts Payable Turnover |
|
18.36 |
0.00 |
3.11 |
7.44 |
4.86 |
4.20 |
| Days Sales Outstanding (DSO) |
|
42.62 |
0.00 |
34.50 |
13.57 |
18.55 |
42.74 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
19.88 |
0.00 |
117.26 |
49.05 |
75.08 |
86.86 |
| Cash Conversion Cycle (CCC) |
|
22.74 |
0.00 |
-82.76 |
-35.49 |
-56.53 |
-44.11 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
28 |
199 |
75 |
56 |
1.57 |
8.59 |
| Invested Capital Turnover |
|
0.92 |
0.00 |
0.42 |
0.68 |
1.70 |
2.60 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
171 |
-124 |
-19 |
-54 |
7.02 |
| Enterprise Value (EV) |
|
115 |
88 |
533 |
1,832 |
335 |
11 |
| Market Capitalization |
|
113 |
91 |
506 |
1,787 |
303 |
10 |
| Book Value per Share |
|
$4.15 |
$0.43 |
$0.05 |
$0.00 |
($0.05) |
$0.02 |
| Tangible Book Value per Share |
|
$4.08 |
$0.18 |
$0.05 |
$0.00 |
($0.05) |
$0.02 |
| Total Capital |
|
39 |
234 |
75 |
53 |
11 |
16 |
| Total Debt |
|
5.34 |
32 |
50 |
52 |
40 |
3.37 |
| Total Long-Term Debt |
|
5.34 |
32 |
38 |
38 |
39 |
1.77 |
| Net Debt |
|
0.64 |
-3.54 |
27 |
45 |
32 |
1.17 |
| Capital Expenditures (CapEx) |
|
-0.96 |
20 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
3.29 |
-10 |
-2.54 |
-6.17 |
-5.50 |
-4.63 |
| Debt-free Net Working Capital (DFNWC) |
|
6.09 |
5.97 |
18 |
1.27 |
3.12 |
-2.42 |
| Net Working Capital (NWC) |
|
6.09 |
5.97 |
5.95 |
-13 |
2.27 |
-4.02 |
| Net Nonoperating Expense (NNE) |
|
-0.00 |
0.00 |
149 |
9.31 |
25 |
-25 |
| Net Nonoperating Obligations (NNO) |
|
-5.70 |
-3.54 |
50 |
55 |
31 |
-4.31 |
| Total Depreciation and Amortization (D&A) |
|
8.23 |
15 |
29 |
20 |
15 |
3.15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
12.92% |
0.00% |
-4.41% |
-13.88% |
-11.34% |
-35.00% |
| Debt-free Net Working Capital to Revenue |
|
23.93% |
0.00% |
30.46% |
2.87% |
6.44% |
-18.32% |
| Net Working Capital to Revenue |
|
23.93% |
0.00% |
10.32% |
-29.36% |
4.67% |
-30.41% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
468.08M |
0.00 |
0.00 |
2.95M |
28.86B |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$7.40 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
468.08M |
0.00 |
0.00 |
2.95M |
28.86B |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
468.08M |
0.00 |
0.00 |
2.95M |
28.86B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.38 |
18 |
-37 |
-24 |
-7.92 |
-12 |
| Normalized NOPAT Margin |
|
5.42% |
0.00% |
-64.43% |
-53.96% |
-16.33% |
-91.44% |
| Pre Tax Income Margin |
|
7.74% |
0.00% |
-469.62% |
-77.96% |
-112.88% |
35.34% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
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 |
| EBIT Less CapEx to Interest Expense |
|
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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |