| DEI Shares Outstanding |
|
0.00 |
0.00 |
533,891,470.00 |
860,837,432.00 |
1,037,358,032.00 |
2,084,016,678.00 |
2,406,874,578.00 |
2,439,897,618.00 |
5,245,115,318.00 |
5,245,115,318.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
53,389,147.00 |
86,083,743.00 |
103,735,803.00 |
208,401,668.00 |
240,687,458.00 |
2,439,897,618.00 |
5,245,115,318.00 |
5,245,115,318.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.11 |
-0.10 |
-0.09 |
-0.06 |
-0.04 |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
494.97% |
-100.00% |
0.00% |
-100.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-1.74% |
-6.40% |
-38.11% |
-7.48% |
-23.62% |
23.38% |
-3.59% |
-41.32% |
36.26% |
| EBIT Growth |
|
0.00% |
-1.74% |
-6.40% |
-38.11% |
-7.48% |
-23.62% |
23.38% |
-3.59% |
-41.32% |
36.26% |
| NOPAT Growth |
|
0.00% |
22.91% |
-8.79% |
-47.27% |
22.07% |
-52.24% |
2.88% |
13.20% |
-27.62% |
16.25% |
| Net Income Growth |
|
0.00% |
0.02% |
-5.70% |
-40.24% |
-8.29% |
-23.61% |
22.88% |
-3.70% |
-38.80% |
37.47% |
| EPS Growth |
|
0.00% |
2.76% |
-9.93% |
-29.03% |
25.00% |
0.00% |
0.00% |
0.00% |
8.58% |
64.03% |
| Operating Cash Flow Growth |
|
0.00% |
18.62% |
-7.01% |
80.49% |
-301.42% |
100.00% |
0.00% |
-40.34% |
81.83% |
-214.62% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
24.65% |
-86.26% |
59.83% |
-251.42% |
35.63% |
-224.44% |
128.75% |
-280.22% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-54.82% |
139.42% |
-194.27% |
225.05% |
-74.17% |
4,252.69% |
-96.11% |
685.08% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
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% |
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% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
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 |
|
0.00% |
0.00% |
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% |
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% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-69.61% |
0.00% |
0.00% |
0.00% |
-2,837.13% |
-447.15% |
0.00% |
-1,562.20% |
0.00% |
0.00% |
| EBITDA Margin |
|
-5,418.28% |
0.00% |
0.00% |
0.00% |
-112,134.00% |
-23,297.85% |
0.00% |
-79,991.52% |
0.00% |
0.00% |
| Operating Margin |
|
-9,351.45% |
0.00% |
0.00% |
0.00% |
-115,927.18% |
-29,662.75% |
0.00% |
-108,178.12% |
0.00% |
0.00% |
| EBIT Margin |
|
-5,418.28% |
0.00% |
0.00% |
0.00% |
-112,134.00% |
-23,297.85% |
0.00% |
-79,991.52% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-5,418.28% |
0.00% |
0.00% |
0.00% |
-111,991.54% |
-23,266.43% |
0.00% |
-80,504.78% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.55% |
100.76% |
100.24% |
100.56% |
| Interest Burden Percent |
|
100.00% |
98.27% |
97.62% |
99.13% |
99.87% |
99.87% |
99.98% |
99.88% |
98.61% |
96.44% |
| Effective Tax Rate |
|
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% |
-15,691.95% |
-5,792.53% |
0.00% |
-85.05% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-15,660.67% |
-5,783.53% |
0.00% |
-81.89% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
15,578.98% |
5,709.89% |
0.00% |
51.54% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-31.84% |
-40.67% |
-73.28% |
-112.97% |
-82.64% |
-37.44% |
-33.52% |
-64.47% |
-43.06% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-978.45% |
-507.82% |
-895.44% |
0.00% |
-760.14% |
-777.72% |
-276.07% |
78.14% |
-424.82% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-89.94% |
-71.80% |
0.00% |
-39.09% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-89.83% |
-71.70% |
0.00% |
-39.34% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
-31.84% |
-40.67% |
-73.28% |
-112.97% |
-82.64% |
-37.44% |
-33.52% |
-64.47% |
-43.06% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-31.84% |
-51.40% |
-74.53% |
-188.19% |
-50.24% |
-36.22% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.00 |
-5.40 |
-5.88 |
-8.65 |
-6.74 |
-10 |
-9.97 |
-8.65 |
-11 |
-9.25 |
| NOPAT Margin |
|
-6,546.01% |
0.00% |
0.00% |
0.00% |
-81,149.02% |
-20,763.92% |
0.00% |
-75,724.69% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-4.72% |
-1.80% |
0.55% |
-31.27% |
-9.00% |
4.87% |
-3.16% |
-18.22% |
8.36% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-28.46% |
-119.86% |
-33.18% |
| Cost of Revenue to Revenue |
|
169.61% |
0.00% |
0.00% |
0.00% |
2,937.13% |
547.15% |
0.00% |
1,662.20% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
2,530.93% |
0.00% |
0.00% |
0.00% |
28,679.81% |
10,543.80% |
0.00% |
29,484.49% |
0.00% |
0.00% |
| R&D to Revenue |
|
6,719.17% |
0.00% |
0.00% |
0.00% |
84,042.26% |
18,668.41% |
0.00% |
76,959.97% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
9,281.84% |
0.00% |
0.00% |
0.00% |
113,090.05% |
29,215.60% |
0.00% |
106,615.92% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.80 |
-5.90 |
-6.28 |
-8.67 |
-9.32 |
-12 |
-8.82 |
-9.14 |
-13 |
-8.23 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.80 |
-5.90 |
-6.28 |
-8.67 |
-9.32 |
-12 |
-8.82 |
-9.14 |
-13 |
-8.23 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.01 |
3.45 |
0.98 |
0.87 |
0.37 |
7.99 |
12.82 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.01 |
3.45 |
0.98 |
0.87 |
0.37 |
7.99 |
12.82 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2,054.79 |
454.65 |
0.00 |
980.20 |
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 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.08 |
0.00 |
0.76 |
0.00 |
0.03 |
84.19 |
55.23 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1,289.40 |
27.36 |
0.00 |
60.45 |
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 |
| 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 |
| 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 |
| 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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.07 |
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 |
0.00 |
| 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 |
| Financial Leverage |
|
0.00 |
-0.92 |
-0.93 |
-0.91 |
-0.99 |
-0.99 |
-0.95 |
-0.63 |
-0.48 |
-0.82 |
| Leverage Ratio |
|
0.00 |
1.07 |
1.11 |
1.18 |
1.26 |
1.15 |
1.14 |
0.85 |
0.78 |
1.16 |
| Compound Leverage Factor |
|
0.00 |
1.05 |
1.08 |
1.17 |
1.26 |
1.15 |
1.14 |
0.85 |
0.77 |
1.12 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-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% |
| 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% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-8.00 |
-20.07 |
-1.73 |
-3.02 |
-8.42 |
-5.87 |
83.38 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
15.88 |
7.06 |
5.98 |
3.62 |
10.92 |
7.07 |
6.17 |
3.54 |
12.98 |
| Quick Ratio |
|
0.00 |
15.67 |
6.95 |
5.79 |
3.41 |
10.56 |
6.79 |
5.58 |
3.10 |
10.49 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-6.79 |
-5.11 |
-9.53 |
-3.83 |
-13 |
-8.66 |
-28 |
8.07 |
-15 |
| Operating Cash Flow to CapEx |
|
-320,194.76% |
-21,008.56% |
-10,427.77% |
-19,246.51% |
-32,637.08% |
0.00% |
-15,239.72% |
-270,286.55% |
-62,611.02% |
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 |
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 |
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 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
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 |
0.03 |
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 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.27 |
1.94 |
0.00 |
0.20 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.27 |
0.15 |
0.13 |
0.15 |
0.16 |
0.09 |
0.06 |
0.05 |
0.04 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
74,809.91 |
12,020.88 |
0.00 |
144,326.58 |
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 |
| Days Payable Outstanding (DPO) |
|
0.00 |
1,346.63 |
2,422.10 |
2,779.57 |
2,485.91 |
2,234.13 |
3,904.82 |
5,622.11 |
6,923.69 |
10,402.09 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
72,324.00 |
9,786.75 |
0.00 |
138,704.47 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
1.39 |
0.63 |
1.50 |
-1.41 |
1.77 |
0.46 |
20 |
0.77 |
6.08 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1.39 |
-0.76 |
0.87 |
-2.92 |
3.18 |
-1.31 |
19 |
-19 |
5.30 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
1.63 |
11 |
1.35 |
-2.80 |
0.69 |
65 |
336 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
12 |
17 |
22 |
21 |
11 |
74 |
357 |
| Book Value per Share |
|
$0.00 |
$0.03 |
$0.02 |
$0.02 |
$0.01 |
$0.02 |
$0.01 |
$0.01 |
$0.00 |
$0.01 |
| Tangible Book Value per Share |
|
$0.00 |
$0.03 |
$0.02 |
$0.02 |
$0.01 |
$0.02 |
$0.01 |
$0.01 |
$0.00 |
$0.01 |
| Total Capital |
|
0.00 |
18 |
12 |
12 |
4.94 |
23 |
24 |
30 |
9.21 |
28 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-17 |
-11 |
-10 |
-6.36 |
-21 |
-24 |
-11 |
-8.44 |
-22 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.02 |
0.05 |
0.00 |
0.01 |
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
1.36 |
0.57 |
1.49 |
-1.43 |
1.73 |
0.36 |
4.59 |
0.68 |
6.03 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
18 |
12 |
12 |
4.92 |
23 |
24 |
15 |
9.12 |
28 |
| Net Working Capital (NWC) |
|
0.00 |
18 |
12 |
12 |
4.92 |
23 |
24 |
15 |
9.12 |
28 |
| Net Nonoperating Expense (NNE) |
|
-1.21 |
0.40 |
0.25 |
-0.06 |
2.56 |
1.24 |
-1.10 |
0.55 |
1.73 |
-1.26 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-17 |
-11 |
-10 |
-6.36 |
-21 |
-24 |
-11 |
-8.44 |
-22 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
-17,269.32% |
3,504.26% |
0.00% |
40,192.42% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
59,269.98% |
46,232.89% |
0.00% |
132,168.20% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
59,269.98% |
46,232.89% |
0.00% |
132,168.20% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($20.00) |
($15.00) |
($9.00) |
($5.30) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
53.39M |
86.08M |
103.74M |
208.40M |
240.69M |
2.43B |
3.65B |
6.40B |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($15.50) |
($20.00) |
($15.00) |
($9.00) |
($5.30) |
$0.00 |
$0.00 |
($0.12) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
53.39M |
86.08M |
103.74M |
208.40M |
240.69M |
2.44B |
5.25B |
6.40B |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($20.00) |
($15.00) |
($9.00) |
($5.30) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
53.39M |
61.58M |
89.49M |
169.69M |
240.60M |
2.44B |
5.25B |
9.13B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.00 |
-5.40 |
-5.88 |
-8.65 |
-6.74 |
-10 |
-9.97 |
-8.65 |
-11 |
-9.25 |
| Normalized NOPAT Margin |
|
-6,546.01% |
0.00% |
0.00% |
0.00% |
-81,149.02% |
-20,763.92% |
0.00% |
-75,724.69% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-5,418.28% |
0.00% |
0.00% |
0.00% |
-111,991.54% |
-23,266.43% |
0.00% |
-79,895.68% |
0.00% |
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 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
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 |
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 |
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% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
-2.12% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-22.84% |