| DEI Shares Outstanding |
|
0.00 |
0.00 |
2,372,222,222.00 |
2,372,222,222.00 |
2,804,138,492.00 |
2,804,138,492.00 |
3,772,078,667.00 |
- |
10,743,107,417.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
2,372,222,222.00 |
2,372,222,222.00 |
2,804,138,492.00 |
2,804,138,492.00 |
3,772,078,667.00 |
- |
10,743,107,417.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.06 |
-0.02 |
0.11 |
0.02 |
-0.11 |
- |
-0.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
96.17% |
-48.13% |
-66.29% |
1,022.28% |
-15.69% |
-67.54% |
27.35% |
96.69% |
| EBITDA Growth |
|
0.00% |
-39.21% |
-475.91% |
79.46% |
1,196.28% |
-62.51% |
-440.00% |
64.63% |
-9.98% |
| EBIT Growth |
|
0.00% |
-40.96% |
-509.70% |
76.87% |
1,034.50% |
-72.88% |
-642.62% |
63.06% |
-19.45% |
| NOPAT Growth |
|
0.00% |
-77.05% |
-995.27% |
74.21% |
1,109.88% |
-87.69% |
-946.71% |
44.72% |
50.59% |
| Net Income Growth |
|
0.00% |
-69.10% |
-933.50% |
77.73% |
1,034.29% |
-77.39% |
-692.63% |
39.70% |
15.81% |
| EPS Growth |
|
0.00% |
-67.52% |
-876.25% |
80.92% |
230.86% |
-77.42% |
-692.62% |
61.83% |
51.22% |
| Operating Cash Flow Growth |
|
0.00% |
-113.25% |
-2,067.92% |
116.18% |
3,009.41% |
-190.27% |
32.30% |
-61.19% |
-36.11% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
60.23% |
125.88% |
1,596.71% |
-314.18% |
90.72% |
-200.17% |
-191.76% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-62.34% |
-91.31% |
3,027.98% |
356.20% |
-50.20% |
-23.14% |
111.06% |
| Revenue Q/Q Growth |
|
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% |
| EBIT Q/Q Growth |
|
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% |
| Net Income Q/Q Growth |
|
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% |
| Operating Cash Flow Q/Q Growth |
|
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% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
46.20% |
18.78% |
-36.27% |
8.44% |
57.17% |
35.35% |
-113.86% |
-31.31% |
7.77% |
| EBITDA Margin |
|
30.90% |
9.58% |
-69.39% |
-42.28% |
41.30% |
18.36% |
-192.37% |
-53.42% |
-29.87% |
| Operating Margin |
|
27.42% |
4.92% |
-74.13% |
-56.71% |
36.62% |
6.59% |
-194.29% |
-84.33% |
-21.19% |
| EBIT Margin |
|
30.21% |
9.09% |
-71.80% |
-49.25% |
41.01% |
13.19% |
-220.57% |
-63.97% |
-38.85% |
| Profit (Net Income) Margin |
|
28.73% |
4.53% |
-72.72% |
-48.05% |
40.00% |
10.73% |
-195.84% |
-92.73% |
-39.69% |
| Tax Burden Percent |
|
93.73% |
61.14% |
100.00% |
100.00% |
97.55% |
79.11% |
88.97% |
144.98% |
101.34% |
| Interest Burden Percent |
|
101.48% |
81.43% |
101.29% |
97.55% |
99.97% |
102.76% |
99.80% |
99.99% |
100.83% |
| Effective Tax Rate |
|
6.27% |
38.86% |
0.00% |
0.00% |
2.45% |
20.89% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
21.84% |
-142.05% |
-123.22% |
482.21% |
11.01% |
-75.87% |
-71.34% |
-26.08% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
38.16% |
-721.70% |
-113.76% |
468.86% |
-2.46% |
52.13% |
36.26% |
234.51% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
79.77% |
-78.74% |
83.36% |
-380.75% |
1.14% |
-10.78% |
-9.96% |
-33.69% |
| Return on Equity (ROE) |
|
0.00% |
101.61% |
-220.79% |
-39.86% |
101.46% |
12.15% |
-86.66% |
-81.29% |
-59.77% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-178.16% |
-51.47% |
44.81% |
294.61% |
-117.07% |
-8.85% |
-45.17% |
-97.49% |
| Operating Return on Assets (OROA) |
|
0.00% |
17.53% |
-84.64% |
-22.48% |
60.76% |
10.96% |
-79.18% |
-36.03% |
-38.61% |
| Return on Assets (ROA) |
|
0.00% |
8.73% |
-85.73% |
-21.93% |
59.26% |
8.91% |
-70.30% |
-52.23% |
-39.45% |
| Return on Common Equity (ROCE) |
|
0.00% |
101.61% |
-220.79% |
-39.86% |
101.46% |
12.15% |
-86.66% |
-81.29% |
-59.77% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
50.81% |
-149.32% |
-49.73% |
56.95% |
11.50% |
0.00% |
-93.80% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
52 |
12 |
-106 |
-27 |
276 |
34 |
-288 |
-159 |
-79 |
| NOPAT Margin |
|
25.70% |
3.01% |
-51.89% |
-39.70% |
35.72% |
5.21% |
-136.00% |
-59.03% |
-14.83% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-16.32% |
579.65% |
-9.45% |
13.36% |
13.47% |
-128.01% |
-107.60% |
-260.59% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
5.59% |
-82.60% |
-54.79% |
-16.05% |
| Cost of Revenue to Revenue |
|
53.80% |
81.22% |
136.27% |
91.56% |
42.83% |
64.65% |
213.86% |
131.31% |
92.23% |
| SG&A Expenses to Revenue |
|
9.58% |
5.42% |
24.44% |
29.40% |
11.78% |
13.55% |
33.69% |
26.62% |
12.85% |
| R&D to Revenue |
|
7.63% |
7.01% |
11.88% |
31.28% |
6.75% |
12.55% |
30.66% |
22.77% |
11.92% |
| Operating Expenses to Revenue |
|
18.79% |
13.87% |
37.85% |
65.15% |
20.55% |
28.76% |
80.43% |
53.03% |
28.96% |
| Earnings before Interest and Taxes (EBIT) |
|
61 |
36 |
-147 |
-34 |
317 |
86 |
-466 |
-172 |
-206 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
62 |
38 |
-142 |
-29 |
319 |
120 |
-407 |
-144 |
-158 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
2.85 |
0.61 |
14.10 |
1.50 |
0.63 |
1.24 |
1.94 |
0.59 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.85 |
0.61 |
14.10 |
1.50 |
0.63 |
1.24 |
1.94 |
0.59 |
| Price to Revenue (P/Rev) |
|
0.50 |
0.25 |
0.30 |
13.62 |
1.05 |
0.59 |
2.04 |
1.91 |
0.49 |
| Price to Earnings (P/E) |
|
1.73 |
12.01 |
0.00 |
0.00 |
2.59 |
5.51 |
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% |
| Earnings Yield |
|
57.67% |
8.33% |
0.00% |
0.00% |
38.60% |
18.15% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.60 |
0.06 |
246.66 |
3.45 |
0.56 |
1.33 |
2.29 |
0.56 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.44 |
0.01 |
12.71 |
0.50 |
0.44 |
1.59 |
1.64 |
0.43 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
4.60 |
0.00 |
0.00 |
1.20 |
2.37 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
4.84 |
0.00 |
0.00 |
1.21 |
3.30 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
14.64 |
0.00 |
0.00 |
1.39 |
8.35 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
134.48 |
1.89 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
88.02 |
2.27 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
4.35 |
0.18 |
0.11 |
0.00 |
0.00 |
0.00 |
0.09 |
0.12 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.05 |
| Financial Leverage |
|
0.00 |
2.09 |
0.11 |
-0.73 |
-0.81 |
-0.46 |
-0.21 |
-0.27 |
-0.14 |
| Leverage Ratio |
|
0.00 |
5.82 |
2.58 |
1.82 |
1.71 |
1.36 |
1.23 |
1.56 |
1.51 |
| Compound Leverage Factor |
|
0.00 |
4.74 |
2.61 |
1.77 |
1.71 |
1.40 |
1.23 |
1.56 |
1.53 |
| Debt to Total Capital |
|
0.00% |
81.32% |
15.53% |
10.12% |
0.00% |
0.00% |
0.00% |
8.25% |
10.67% |
| Short-Term Debt to Total Capital |
|
0.00% |
81.32% |
15.53% |
10.12% |
0.00% |
0.00% |
0.00% |
5.74% |
5.82% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.51% |
4.85% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
0.00% |
18.68% |
84.47% |
89.88% |
100.00% |
100.00% |
100.00% |
91.75% |
89.33% |
| Debt to EBITDA |
|
0.00 |
4.05 |
-0.13 |
-0.26 |
0.00 |
0.00 |
0.00 |
-0.17 |
-0.33 |
| Net Debt to EBITDA |
|
0.00 |
1.94 |
0.41 |
2.16 |
0.00 |
0.00 |
0.00 |
0.50 |
0.18 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.05 |
-0.15 |
| Debt to NOPAT |
|
0.00 |
12.90 |
-0.17 |
-0.27 |
0.00 |
0.00 |
0.00 |
-0.15 |
-0.67 |
| Net Debt to NOPAT |
|
0.00 |
6.19 |
0.55 |
2.30 |
0.00 |
0.00 |
0.00 |
0.46 |
0.36 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.05 |
-0.30 |
| Altman Z-Score |
|
0.00 |
3.09 |
-1.70 |
4.65 |
4.37 |
5.59 |
-0.97 |
-0.03 |
-0.25 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.18 |
3.30 |
1.70 |
2.53 |
7.38 |
2.69 |
1.87 |
3.31 |
| Quick Ratio |
|
0.00 |
0.24 |
1.86 |
0.78 |
1.29 |
1.35 |
0.73 |
0.55 |
0.76 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-97 |
-38 |
9.94 |
169 |
-361 |
-34 |
-101 |
-294 |
| Operating Cash Flow to CapEx |
|
0.00% |
-51.59% |
-3,341.98% |
2,748.35% |
3,599.34% |
-1,029.03% |
-12,155.36% |
-1,893.95% |
-1,133.57% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-12.50 |
-13.35 |
18.02 |
0.00 |
0.00 |
0.00 |
-193.21 |
-149.39 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-0.24 |
-13.98 |
11.79 |
0.00 |
0.00 |
0.00 |
-382.46 |
-137.95 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-0.71 |
-14.39 |
11.36 |
0.00 |
0.00 |
0.00 |
-402.65 |
-150.12 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.93 |
1.18 |
0.46 |
1.48 |
0.83 |
0.36 |
0.56 |
0.99 |
| Accounts Receivable Turnover |
|
0.00 |
113.88 |
105.56 |
91.28 |
1,339.38 |
0.00 |
0.00 |
119.41 |
50.93 |
| Inventory Turnover |
|
0.00 |
3.75 |
4.91 |
2.01 |
4.08 |
2.48 |
2.56 |
2.99 |
3.55 |
| Fixed Asset Turnover |
|
0.00 |
96.87 |
55.89 |
26.89 |
49.86 |
11.38 |
3.68 |
7.74 |
12.58 |
| Accounts Payable Turnover |
|
0.00 |
46.51 |
26.39 |
6.31 |
23.42 |
21.49 |
39.42 |
34.98 |
24.69 |
| Days Sales Outstanding (DSO) |
|
0.00 |
3.21 |
3.46 |
4.00 |
0.27 |
0.00 |
0.00 |
3.06 |
7.17 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
97.29 |
74.35 |
181.89 |
89.41 |
146.92 |
142.82 |
122.26 |
102.88 |
| Days Payable Outstanding (DPO) |
|
0.00 |
7.85 |
13.83 |
57.82 |
15.58 |
16.99 |
9.26 |
10.43 |
14.78 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
92.65 |
63.98 |
128.07 |
74.10 |
129.93 |
133.56 |
114.88 |
95.27 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
108 |
41 |
3.55 |
111 |
506 |
252 |
194 |
409 |
| Invested Capital Turnover |
|
0.00 |
7.26 |
2.74 |
3.10 |
13.50 |
2.11 |
0.56 |
1.21 |
1.76 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
108 |
-68 |
-37 |
107 |
395 |
-254 |
-58 |
215 |
| Enterprise Value (EV) |
|
0.00 |
173 |
2.35 |
875 |
383 |
284 |
336 |
443 |
229 |
| Market Capitalization |
|
100 |
100 |
61 |
938 |
814 |
385 |
432 |
516 |
257 |
| Book Value per Share |
|
$0.00 |
$0.02 |
$0.05 |
$0.03 |
$0.22 |
$0.22 |
$0.12 |
$0.07 |
$0.06 |
| Tangible Book Value per Share |
|
$0.00 |
$0.02 |
$0.05 |
$0.03 |
$0.22 |
$0.22 |
$0.12 |
$0.07 |
$0.06 |
| Total Capital |
|
0.00 |
188 |
118 |
74 |
543 |
608 |
348 |
290 |
490 |
| Total Debt |
|
0.00 |
153 |
18 |
7.49 |
0.00 |
0.00 |
0.00 |
24 |
52 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.28 |
24 |
| Net Debt |
|
0.00 |
73 |
-59 |
-63 |
-432 |
-102 |
-96 |
-73 |
-29 |
| Capital Expenditures (CapEx) |
|
-0.18 |
3.59 |
1.20 |
0.24 |
5.62 |
18 |
1.02 |
11 |
24 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
103 |
35 |
0.81 |
72 |
379 |
132 |
76 |
250 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
183 |
112 |
71 |
500 |
480 |
228 |
172 |
331 |
| Net Working Capital (NWC) |
|
0.00 |
30 |
94 |
64 |
500 |
480 |
228 |
155 |
302 |
| Net Nonoperating Expense (NNE) |
|
-6.09 |
-5.98 |
43 |
5.75 |
-33 |
-36 |
127 |
91 |
132 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
73 |
-59 |
-63 |
-432 |
-102 |
-96 |
-73 |
-29 |
| Total Depreciation and Amortization (D&A) |
|
1.39 |
1.91 |
4.90 |
4.81 |
2.19 |
34 |
60 |
28 |
48 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
26.26% |
17.37% |
1.17% |
9.27% |
58.16% |
62.58% |
28.08% |
47.18% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
46.42% |
55.04% |
103.52% |
64.74% |
73.74% |
108.04% |
63.90% |
62.43% |
| Net Working Capital to Revenue |
|
0.00% |
7.64% |
46.08% |
92.64% |
64.74% |
73.74% |
108.04% |
57.72% |
57.05% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($6.90) |
($1.41) |
$12.45 |
$2.75 |
($16.06) |
($6.13) |
($2.99) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
2.15B |
2.35B |
2.52B |
2.56B |
2.58B |
4.07B |
7.04B |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($6.90) |
($9.17) |
$12.18 |
$2.74 |
($16.06) |
($6.13) |
($2.99) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
2.15B |
2.35B |
2.58B |
2.58B |
2.58B |
4.07B |
7.04B |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
2.37B |
2.37B |
2.80B |
2.80B |
3.77B |
5.59B |
10.74B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
52 |
12 |
-106 |
-27 |
276 |
40 |
-270 |
-156 |
-73 |
| Normalized NOPAT Margin |
|
25.70% |
3.01% |
-51.89% |
-39.70% |
35.72% |
6.17% |
-127.45% |
-57.97% |
-13.69% |
| Pre Tax Income Margin |
|
30.65% |
7.40% |
-72.72% |
-48.05% |
41.00% |
13.56% |
-220.12% |
-63.96% |
-39.17% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
4.63 |
-50.97 |
-61.47 |
0.00 |
0.00 |
0.00 |
-330.68 |
-104.67 |
| NOPAT to Interest Expense |
|
0.00 |
1.53 |
-36.84 |
-49.54 |
0.00 |
0.00 |
0.00 |
-305.17 |
-39.96 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
4.17 |
-51.39 |
-61.90 |
0.00 |
0.00 |
0.00 |
-350.87 |
-116.84 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
1.07 |
-37.26 |
-49.97 |
0.00 |
0.00 |
0.00 |
-325.36 |
-52.13 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-14.32% |
5.52% |
62.95% |
0.00% |
0.00% |
-2.38% |