| DEI Shares Outstanding |
|
0.00 |
61,922,999.00 |
64,042,536.00 |
65,352,279.00 |
82,608,992.00 |
100,257,009.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
61,922,999.00 |
64,042,536.00 |
65,352,279.00 |
82,608,992.00 |
100,257,009.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-0.40 |
-0.36 |
-0.33 |
-0.31 |
-0.25 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-53.34% |
4.31% |
3.52% |
-14.74% |
4.15% |
| EBIT Growth |
|
0.00% |
-52.92% |
4.32% |
3.40% |
-14.61% |
4.28% |
| NOPAT Growth |
|
0.00% |
-86.57% |
-0.94% |
26.14% |
-23.97% |
10.52% |
| Net Income Growth |
|
0.00% |
-53.03% |
7.69% |
6.79% |
-19.54% |
3.17% |
| EPS Growth |
|
0.00% |
-5.80% |
32.88% |
31.98% |
-6.27% |
19.71% |
| Operating Cash Flow Growth |
|
0.00% |
-157.43% |
-9.18% |
5.18% |
8.75% |
0.04% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
4.37% |
24.49% |
-25.11% |
7.63% |
| Invested Capital Growth |
|
0.00% |
20.79% |
6.16% |
11.29% |
19.57% |
36.69% |
| 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 |
|
0.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
-40,132.40% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
-49,091.94% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
-40,305.04% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
-40,170.46% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
99.96% |
100.00% |
100.00% |
99.47% |
99.92% |
100.00% |
| Interest Burden Percent |
|
99.63% |
99.67% |
96.15% |
93.28% |
96.85% |
97.90% |
| Effective Tax Rate |
|
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% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
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% |
| Return on Equity (ROE) |
|
-462.73% |
-78.40% |
-46.53% |
-71.05% |
-132.08% |
-163.28% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-61.17% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
-60.96% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-462.73% |
-66.10% |
-36.38% |
-40.55% |
-24.73% |
43.87% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-462.73% |
-41.50% |
-59.25% |
-99.58% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-11 |
-21 |
-21 |
-16 |
-20 |
-18 |
| NOPAT Margin |
|
0.00% |
-34,364.36% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-43.90% |
-9.34% |
-2.69% |
-15.64% |
-24.81% |
-38.93% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-73.40% |
-113.44% |
-133.71% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
35,389.98% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
13,801.96% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
49,191.94% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-16 |
-25 |
-24 |
-23 |
-26 |
-25 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-16 |
-25 |
-24 |
-23 |
-26 |
-25 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.17 |
7.54 |
1,481.27 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.18 |
7.71 |
1,481.27 |
0.00 |
| Price to Revenue (P/Rev) |
|
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 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
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 |
| Enterprise Value to EBIT (EV/EBIT) |
|
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 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
| Financial Leverage |
|
-3.14 |
-1.21 |
-1.12 |
-1.18 |
-1.23 |
-1.21 |
| Leverage Ratio |
|
3.56 |
1.29 |
1.17 |
1.23 |
1.29 |
1.30 |
| Compound Leverage Factor |
|
3.55 |
1.28 |
1.12 |
1.15 |
1.25 |
1.28 |
| Debt to Total Capital |
|
0.00% |
0.10% |
0.04% |
0.56% |
0.51% |
0.49% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.10% |
0.04% |
0.56% |
0.51% |
0.49% |
| Preferred Equity to Total Capital |
|
0.00% |
16.59% |
29.85% |
66.14% |
99.17% |
161.89% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
83.31% |
70.11% |
33.30% |
0.33% |
-62.38% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
2.65 |
1.86 |
1.15 |
0.81 |
0.62 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
3.10 |
2.05 |
1.67 |
1.08 |
0.89 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
-0.69 |
-2.19 |
-0.74 |
-5.26 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
15.69% |
21.81% |
42.93% |
81.27% |
126.87% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.01 |
7.53 |
6.27 |
4.36 |
4.52 |
4.16 |
| Quick Ratio |
|
0.00 |
7.29 |
6.11 |
4.24 |
4.41 |
3.83 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-23 |
-22 |
-16 |
-21 |
-19 |
| Operating Cash Flow to CapEx |
|
-22,485.26% |
-182,248.06% |
-36,435.25% |
-39,153.43% |
-117,709.70% |
-97,428.96% |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.38 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.19 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
956.82 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
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 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
956.82 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-7.50 |
-5.94 |
-5.57 |
-4.94 |
-3.98 |
-2.52 |
| Invested Capital Turnover |
|
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1.56 |
0.37 |
0.63 |
0.97 |
1.46 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
-0.83 |
42 |
80 |
84 |
| Market Capitalization |
|
0.00 |
0.00 |
32 |
54 |
84 |
79 |
| Book Value per Share |
|
$0.12 |
$1.15 |
$0.44 |
$0.11 |
$0.00 |
($0.10) |
| Tangible Book Value per Share |
|
$0.10 |
$1.14 |
$0.43 |
$0.11 |
$0.00 |
($0.10) |
| Total Capital |
|
3.50 |
60 |
39 |
22 |
17 |
13 |
| Total Debt |
|
0.00 |
0.06 |
0.02 |
0.12 |
0.09 |
0.06 |
| Total Long-Term Debt |
|
0.00 |
0.06 |
0.02 |
0.12 |
0.09 |
0.06 |
| Net Debt |
|
0.00 |
-66 |
-44 |
-26 |
-21 |
-16 |
| Capital Expenditures (CapEx) |
|
0.03 |
0.01 |
0.06 |
0.05 |
0.01 |
0.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-42 |
-6.51 |
-5.79 |
-5.36 |
-4.11 |
-2.60 |
| Debt-free Net Working Capital (DFNWC) |
|
-42 |
59 |
38 |
21 |
17 |
13 |
| Net Working Capital (NWC) |
|
-42 |
59 |
38 |
21 |
17 |
13 |
| Net Nonoperating Expense (NNE) |
|
4.83 |
3.58 |
1.47 |
5.51 |
5.89 |
7.15 |
| Net Nonoperating Obligations (NNO) |
|
-11 |
-66 |
-44 |
-26 |
-21 |
-16 |
| Total Depreciation and Amortization (D&A) |
|
0.11 |
0.11 |
0.10 |
0.12 |
0.11 |
0.07 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-10,568.64% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
95,956.35% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
95,956.35% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($0.73) |
($0.49) |
($0.44) |
($0.35) |
($0.28) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
61.92M |
64.04M |
65.35M |
82.61M |
100.26M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.73) |
($0.49) |
($0.44) |
($0.35) |
($0.28) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
61.92M |
64.04M |
65.35M |
82.61M |
100.26M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.73) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
86.45M |
125.01M |
128.93M |
143.14M |
173.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-11 |
-21 |
-21 |
-16 |
-20 |
-18 |
| Normalized NOPAT Margin |
|
0.00% |
-34,364.36% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
-40,170.46% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
-5.27% |
-16.56% |
0.00% |
0.00% |
-7.23% |
-1.41% |