| DEI Shares Outstanding |
|
1,444,711,838.00 |
1,475,645,946.00 |
1,475,307,852.00 |
1,476,208,670.00 |
2,108,869,528.00 |
2,978,928,849.00 |
5,143,716,027.00 |
5,143,716,027.00 |
60,819,897.00 |
62,299,897.00 |
62,299,897.00 |
| DEI Adjusted Shares Outstanding |
|
72,235,592.00 |
73,782,297.00 |
73,765,393.00 |
738,104,335.00 |
1,054,434,764.00 |
2,978,928,849.00 |
5,143,716,027.00 |
5,143,716,027.00 |
60,819,897.00 |
62,299,897.00 |
62,299,897.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1.33 |
-0.34 |
-2.19 |
-0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.15 |
-0.07 |
-0.08 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
537.78% |
-100.00% |
0.00% |
0.00% |
-19.32% |
-52.21% |
28.84% |
-48.35% |
10.79% |
277.93% |
| EBITDA Growth |
|
-2,235.14% |
72.71% |
94.77% |
-25.57% |
142.42% |
-191.40% |
-1,797.40% |
55.96% |
-38.69% |
75.45% |
-38.37% |
| EBIT Growth |
|
-2,349.62% |
73.98% |
94.77% |
-25.57% |
142.42% |
-191.40% |
-1,797.40% |
55.74% |
-53.27% |
77.86% |
-38.32% |
| NOPAT Growth |
|
-2,350.69% |
73.96% |
94.78% |
-25.57% |
158.48% |
-163.22% |
-1,889.68% |
55.77% |
-44.42% |
76.46% |
-88.53% |
| Net Income Growth |
|
-113.29% |
72.97% |
-540.09% |
23.88% |
99.01% |
43.42% |
-3,024.93% |
73.99% |
-66.06% |
51.54% |
-12.43% |
| EPS Growth |
|
67.86% |
145.94% |
-540.09% |
23.88% |
99.01% |
0.00% |
-792.00% |
82.51% |
48.72% |
65.00% |
-14.29% |
| Operating Cash Flow Growth |
|
-4.92% |
165.25% |
-69.47% |
56.13% |
85.12% |
6.00% |
-132.86% |
-9.95% |
-79.80% |
-28.14% |
32.58% |
| Free Cash Flow Firm Growth |
|
-389.50% |
107.93% |
738.54% |
-100.27% |
-1,099.12% |
62.16% |
-119.59% |
3.12% |
160.21% |
-200.30% |
-72.64% |
| Invested Capital Growth |
|
129,145.47% |
-33.02% |
-100.13% |
-199.13% |
920.12% |
32.61% |
-28.22% |
29.70% |
-103.64% |
698.69% |
190.59% |
| 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 |
|
0.00% |
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% |
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% |
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% |
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% |
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% |
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% |
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% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-15.18% |
0.47% |
0.00% |
0.00% |
85.21% |
94.36% |
-4.85% |
-59.90% |
-219.40% |
47.45% |
64.31% |
| EBITDA Margin |
|
-879.58% |
-37.64% |
0.00% |
0.00% |
44.15% |
-50.01% |
-1,985.53% |
-678.66% |
-1,822.43% |
-403.90% |
-147.88% |
| Operating Margin |
|
-923.10% |
-37.69% |
0.00% |
0.00% |
42.60% |
-47.69% |
-1,985.51% |
-681.62% |
-1,906.00% |
-405.00% |
-202.04% |
| EBIT Margin |
|
-922.70% |
-37.64% |
0.00% |
0.00% |
44.15% |
-50.01% |
-1,985.53% |
-682.02% |
-2,024.03% |
-404.41% |
-148.01% |
| Profit (Net Income) Margin |
|
-815.25% |
-34.55% |
0.00% |
0.00% |
-70.50% |
-49.44% |
-3,232.86% |
-652.62% |
-2,098.36% |
-917.85% |
-273.04% |
| Tax Burden Percent |
|
88.36% |
91.89% |
11,239.27% |
6,813.54% |
-159.69% |
100.00% |
162.83% |
95.77% |
99.04% |
286.73% |
214.63% |
| Interest Burden Percent |
|
99.99% |
99.91% |
100.00% |
100.00% |
100.00% |
98.86% |
99.99% |
99.91% |
104.68% |
79.15% |
85.95% |
| 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) |
|
-50.49% |
-7.17% |
0.00% |
0.00% |
22.19% |
-5.30% |
-107.61% |
-49.59% |
-131.61% |
-164.58% |
-66.17% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-90.02% |
75.42% |
0.00% |
0.00% |
3.31% |
68.53% |
4,087.20% |
-11.04% |
-105.01% |
-148.99% |
-58.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-45.20% |
-1.97% |
0.00% |
0.00% |
-4.88% |
-2.29% |
-134.46% |
3.54% |
77.62% |
142.94% |
51.20% |
| Return on Equity (ROE) |
|
-95.70% |
-9.15% |
-92.00% |
-302.94% |
17.32% |
-7.58% |
-242.07% |
-46.04% |
-53.99% |
-21.63% |
-14.97% |
| Cash Return on Invested Capital (CROIC) |
|
-250.18% |
21.64% |
0.00% |
0.00% |
-102.45% |
-33.34% |
-74.75% |
-75.45% |
0.00% |
-185.25% |
-163.76% |
| Operating Return on Assets (OROA) |
|
-58.33% |
-8.93% |
0.00% |
0.00% |
11.04% |
-7.07% |
-133.19% |
-42.19% |
-36.62% |
-6.05% |
-6.72% |
| Return on Assets (ROA) |
|
-51.54% |
-8.20% |
0.00% |
0.00% |
-17.64% |
-6.99% |
-216.87% |
-40.38% |
-37.97% |
-13.72% |
-12.39% |
| Return on Common Equity (ROCE) |
|
-34.68% |
-18.29% |
-92.00% |
-302.94% |
17.32% |
-7.58% |
-242.07% |
-46.04% |
-53.99% |
-21.63% |
-14.97% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-30.71% |
-10.18% |
-156.35% |
555.48% |
-15.25% |
-6.76% |
-283.30% |
-33.48% |
-52.47% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-74 |
-19 |
-1.01 |
-1.27 |
0.74 |
-0.47 |
-9.31 |
-4.12 |
-5.95 |
-1.40 |
-2.64 |
| NOPAT Margin |
|
-646.17% |
-26.39% |
0.00% |
0.00% |
42.60% |
-33.38% |
-1,389.86% |
-477.14% |
-1,334.20% |
-283.50% |
-141.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
39.52% |
-82.60% |
-300.21% |
-295.34% |
18.88% |
-73.83% |
-4,194.81% |
-38.55% |
-26.60% |
-15.58% |
-8.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-24.48% |
-33.36% |
-4.43% |
-6.00% |
| Cost of Revenue to Revenue |
|
115.18% |
99.53% |
0.00% |
0.00% |
14.79% |
5.64% |
104.85% |
159.90% |
319.40% |
52.55% |
35.69% |
| SG&A Expenses to Revenue |
|
112.50% |
10.29% |
0.00% |
0.00% |
42.61% |
82.48% |
1,544.58% |
249.71% |
564.06% |
422.38% |
222.84% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.89% |
| Operating Expenses to Revenue |
|
907.92% |
38.16% |
0.00% |
0.00% |
42.61% |
142.05% |
1,980.66% |
621.73% |
1,686.60% |
452.46% |
266.35% |
| Earnings before Interest and Taxes (EBIT) |
|
-106 |
-28 |
-1.44 |
-1.81 |
0.77 |
-0.70 |
-13 |
-5.89 |
-9.03 |
-2.00 |
-2.76 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-101 |
-28 |
-1.44 |
-1.81 |
0.77 |
-0.70 |
-13 |
-5.86 |
-8.13 |
-2.00 |
-2.76 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.19 |
1.12 |
0.73 |
0.00 |
1.08 |
2.22 |
4.78 |
2.17 |
1.87 |
3.65 |
1.45 |
| Price to Tangible Book Value (P/TBV) |
|
104.25 |
0.00 |
0.73 |
0.00 |
6.67 |
12.89 |
98.72 |
2.90 |
1.95 |
3.66 |
1.46 |
| Price to Revenue (P/Rev) |
|
31.50 |
3.79 |
0.00 |
0.00 |
4.97 |
16.20 |
54.49 |
42.30 |
74.98 |
177.78 |
34.23 |
| 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) |
|
1.19 |
1.12 |
0.00 |
0.00 |
1.08 |
2.24 |
4.99 |
3.10 |
0.00 |
34.48 |
4.67 |
| Enterprise Value to Revenue (EV/Rev) |
|
30.53 |
3.74 |
0.00 |
0.00 |
4.72 |
16.07 |
53.84 |
33.67 |
33.27 |
142.62 |
14.85 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
10.70 |
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 |
10.70 |
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 |
11.09 |
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 |
9.41 |
0.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.93 |
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 |
0.31 |
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 |
|
0.50 |
-0.03 |
-0.30 |
-1.02 |
-1.47 |
-0.03 |
-0.03 |
-0.32 |
-0.74 |
-0.96 |
-0.88 |
| Leverage Ratio |
|
1.86 |
2.23 |
1.16 |
1.71 |
-0.98 |
1.08 |
1.12 |
1.14 |
1.42 |
1.58 |
1.21 |
| Compound Leverage Factor |
|
1.86 |
1.11 |
1.16 |
1.71 |
-0.98 |
1.07 |
1.12 |
1.14 |
1.49 |
1.25 |
1.04 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
23.74% |
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% |
23.74% |
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% |
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% |
200.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
76.26% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.76 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.71 |
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 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.36 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.40 |
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 |
0.00 |
| Altman Z-Score |
|
3.43 |
1,038,392.16 |
-4.00 |
-182.34 |
-93.88 |
-62.40 |
-91.48 |
-39.43 |
-30.09 |
-21.69 |
-4.67 |
| Noncontrolling Interest Sharing Ratio |
|
63.76% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.65 |
0.88 |
0.58 |
0.23 |
2.55 |
3.49 |
1.27 |
5.26 |
1.93 |
2.61 |
25.71 |
| Quick Ratio |
|
0.63 |
0.59 |
0.00 |
0.00 |
2.54 |
3.34 |
0.32 |
5.23 |
1.50 |
2.15 |
20.72 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-367 |
29 |
244 |
-0.65 |
-7.79 |
-2.95 |
-6.47 |
-6.27 |
3.77 |
-3.79 |
-6.53 |
| Operating Cash Flow to CapEx |
|
-35,932.68% |
-626.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-21,480.99% |
-2,253.02% |
-136,890.73% |
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 |
19.25 |
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 |
-14.23 |
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 |
-14.86 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.06 |
0.24 |
0.00 |
0.00 |
0.25 |
0.14 |
0.07 |
0.06 |
0.02 |
0.02 |
0.05 |
| Accounts Receivable Turnover |
|
0.00 |
22.83 |
0.00 |
0.00 |
0.00 |
0.72 |
0.61 |
65.16 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
914.84 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
59.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.08 |
0.21 |
224.87 |
| Accounts Payable Turnover |
|
0.00 |
48.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
15.99 |
0.00 |
0.00 |
0.00 |
505.53 |
597.76 |
5.60 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
30.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
1.68 |
0.00 |
0.00 |
0.00 |
505.53 |
597.76 |
5.60 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
294 |
245 |
-0.31 |
-0.93 |
7.60 |
10 |
7.23 |
9.38 |
-0.34 |
2.04 |
5.94 |
| Invested Capital Turnover |
|
0.08 |
0.27 |
0.00 |
0.00 |
0.52 |
0.16 |
0.08 |
0.10 |
0.10 |
0.58 |
0.47 |
| Increase / (Decrease) in Invested Capital |
|
293 |
-48 |
-245 |
-0.62 |
8.53 |
2.48 |
-2.84 |
2.15 |
-9.72 |
2.38 |
3.89 |
| Enterprise Value (EV) |
|
350 |
274 |
75 |
5.17 |
8.21 |
23 |
36 |
29 |
15 |
70 |
28 |
| Market Capitalization |
|
362 |
277 |
75 |
5.17 |
8.65 |
23 |
37 |
37 |
33 |
88 |
64 |
| Book Value per Share |
|
$0.65 |
$0.17 |
$0.07 |
($0.02) |
$0.01 |
$0.00 |
$0.00 |
$0.00 |
$0.38 |
$0.40 |
$0.71 |
| Tangible Book Value per Share |
|
$0.01 |
($0.01) |
$0.07 |
($0.02) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.37 |
$0.39 |
$0.70 |
| Total Capital |
|
305 |
248 |
104 |
-22 |
8.03 |
10 |
7.65 |
17 |
18 |
32 |
44 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.50 |
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 |
0.00 |
| Net Debt |
|
-11 |
-3.33 |
-0.02 |
-0.00 |
-0.44 |
-0.17 |
-0.44 |
-7.45 |
-19 |
-17 |
-36 |
| Capital Expenditures (CapEx) |
|
0.09 |
1.86 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.12 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
4.98 |
-4.47 |
-8.77 |
-16 |
0.86 |
1.59 |
-0.07 |
-1.36 |
-7.02 |
1.23 |
7.36 |
| Debt-free Net Working Capital (DFNWC) |
|
16 |
-1.86 |
-8.75 |
-16 |
1.30 |
1.76 |
0.37 |
6.09 |
11 |
26 |
43 |
| Net Working Capital (NWC) |
|
16 |
-1.86 |
-8.75 |
-16 |
1.30 |
1.76 |
0.37 |
6.09 |
11 |
19 |
43 |
| Net Nonoperating Expense (NNE) |
|
19 |
5.98 |
161 |
122 |
1.97 |
0.23 |
12 |
1.52 |
3.41 |
3.13 |
2.46 |
| Net Nonoperating Obligations (NNO) |
|
-11 |
-3.33 |
-104 |
21 |
-0.44 |
-0.17 |
-0.41 |
-7.45 |
-18 |
-22 |
-38 |
| Total Depreciation and Amortization (D&A) |
|
4.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.90 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
43.40% |
-6.10% |
0.00% |
0.00% |
49.60% |
113.21% |
-10.55% |
-157.50% |
-1,574.58% |
249.07% |
394.13% |
| Debt-free Net Working Capital to Revenue |
|
140.56% |
-2.54% |
0.00% |
0.00% |
74.64% |
125.67% |
55.20% |
704.94% |
2,559.98% |
5,283.95% |
2,325.70% |
| Net Working Capital to Revenue |
|
140.56% |
-2.54% |
0.00% |
0.00% |
74.64% |
125.67% |
55.20% |
704.94% |
2,559.98% |
3,765.81% |
2,325.70% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.80) |
$0.00 |
($2.20) |
($0.16) |
$0.00 |
$0.00 |
$0.00 |
($0.39) |
($0.20) |
($0.07) |
($0.08) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
50.09M |
0.00 |
73.81M |
738.40M |
2.11B |
2.68B |
3.89B |
14.44M |
45.84M |
60.85M |
66.04M |
| Adjusted Diluted Earnings per Share |
|
($1.80) |
$0.00 |
($2.20) |
($0.16) |
$0.00 |
$0.00 |
$0.00 |
($0.39) |
($0.20) |
($0.07) |
($0.08) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
50.09M |
0.00 |
73.81M |
738.40M |
2.11B |
2.68B |
3.89B |
14.44M |
45.84M |
60.85M |
66.04M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$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 |
|
2.19M |
0.00 |
0.00 |
738.10M |
2.11B |
2.98B |
5.14B |
0.00 |
60.82M |
62.30M |
79.41M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-14 |
-19 |
88 |
-1.27 |
0.52 |
0.12 |
-8.49 |
-1.90 |
-2.76 |
-1.40 |
-2.64 |
| Normalized NOPAT Margin |
|
-122.07% |
-52.77% |
0.00% |
0.00% |
29.82% |
8.32% |
-1,267.49% |
-219.81% |
-619.05% |
-283.50% |
-141.43% |
| Pre Tax Income Margin |
|
-922.63% |
-37.60% |
0.00% |
0.00% |
44.15% |
-49.44% |
-1,985.37% |
-681.43% |
-2,118.72% |
-320.10% |
-127.22% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-46.04 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-30.35 |
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 |
-46.67 |
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 |
-30.98 |
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% |
0.00% |
| Augmented Payout Ratio |
|
-2.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |