| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-152.50% |
-66.88% |
-70.44% |
-38.43% |
| EBIT Growth |
|
0.00% |
-151.37% |
-65.82% |
-59.59% |
-38.89% |
| NOPAT Growth |
|
0.00% |
-151.37% |
-65.82% |
-59.59% |
-38.89% |
| Net Income Growth |
|
0.00% |
-150.03% |
-57.99% |
-48.08% |
-33.60% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-128.97% |
-57.09% |
-74.69% |
-18.58% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-102.70% |
-65.21% |
-16.42% |
| Invested Capital Growth |
|
0.00% |
-202.35% |
24.78% |
108.35% |
-2,606.64% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
-30.72% |
0.00% |
-10.65% |
-7.65% |
| EBIT Q/Q Growth |
|
0.00% |
-30.58% |
0.00% |
-11.49% |
-7.94% |
| NOPAT Q/Q Growth |
|
0.00% |
-30.58% |
0.00% |
-11.49% |
-7.94% |
| Net Income Q/Q Growth |
|
0.00% |
-17.43% |
0.00% |
-12.00% |
-7.66% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-16.64% |
0.00% |
-19.45% |
-0.12% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-920.33% |
-18.18% |
-1.19% |
| Invested Capital Q/Q Growth |
|
0.00% |
-36.76% |
0.00% |
-40.14% |
-199.37% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
99.60% |
99.07% |
94.39% |
87.59% |
84.25% |
| Effective Tax Rate |
|
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% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
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% |
| Return on Equity (ROE) |
|
-13.50% |
-21.34% |
-21.78% |
-30.10% |
-34.40% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-19,615.08% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
3.56% |
-12.82% |
-21.78% |
-30.10% |
-34.40% |
| Return on Equity Simple (ROE_SIMPLE) |
|
51.24% |
-15.60% |
-19.51% |
-31.42% |
-29.14% |
| Net Operating Profit after Tax (NOPAT) |
|
-12 |
-30 |
-50 |
-80 |
-111 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3.94% |
-6.12% |
-5.52% |
-6.00% |
-5.74% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-25.11% |
-24.21% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-17 |
-43 |
-72 |
-114 |
-159 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-17 |
-43 |
-72 |
-122 |
-169 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
2.75 |
1.28 |
2.18 |
5.51 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.75 |
1.28 |
2.18 |
5.51 |
| Price to Revenue (P/Rev) |
|
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 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
860.13 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
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 |
| Enterprise Value to EBIT (EV/EBIT) |
|
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 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
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 |
| Financial Leverage |
|
-1.02 |
-1.02 |
-1.02 |
-1.01 |
-1.01 |
| Leverage Ratio |
|
1.03 |
1.04 |
1.05 |
1.06 |
1.06 |
| Compound Leverage Factor |
|
1.03 |
1.03 |
0.99 |
0.93 |
0.90 |
| Debt to Total Capital |
|
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% |
| Long-Term Debt to Total Capital |
|
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% |
| Noncontrolling Interests to Total Capital |
|
126.36% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-26.36% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
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 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
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 |
| Altman Z-Score |
|
24.67 |
41.93 |
13.02 |
18.62 |
53.91 |
| Noncontrolling Interest Sharing Ratio |
|
126.36% |
39.94% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
29.86 |
26.97 |
21.53 |
19.50 |
19.93 |
| Quick Ratio |
|
29.73 |
26.69 |
21.22 |
18.98 |
19.71 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-26 |
-52 |
-86 |
-100 |
| Operating Cash Flow to CapEx |
|
-7,208.87% |
-5,016.02% |
-949.06% |
-1,600.49% |
-8,310.06% |
| Free Cash Flow to Firm to Interest Expense |
|
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 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
-2.30 |
-6.95 |
-5.23 |
0.44 |
-11 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-4.65 |
1.72 |
5.67 |
-11 |
| Enterprise Value (EV) |
|
207 |
472 |
93 |
376 |
2,058 |
| Market Capitalization |
|
176 |
753 |
445 |
694 |
2,528 |
| Book Value per Share |
|
($45.22) |
$5.57 |
$6.47 |
$5.02 |
$4.85 |
| Tangible Book Value per Share |
|
($45.22) |
$5.57 |
$6.47 |
$5.02 |
$4.85 |
| Total Capital |
|
127 |
274 |
347 |
319 |
459 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-129 |
-281 |
-352 |
-318 |
-470 |
| Capital Expenditures (CapEx) |
|
0.20 |
0.67 |
5.55 |
5.75 |
1.31 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3.79 |
-7.54 |
-12 |
-8.17 |
-19 |
| Debt-free Net Working Capital (DFNWC) |
|
125 |
273 |
340 |
310 |
452 |
| Net Working Capital (NWC) |
|
125 |
273 |
340 |
310 |
452 |
| Net Nonoperating Expense (NNE) |
|
5.09 |
13 |
17 |
20 |
23 |
| Net Nonoperating Obligations (NNO) |
|
-129 |
-281 |
-352 |
-318 |
-470 |
| Total Depreciation and Amortization (D&A) |
|
0.19 |
0.27 |
-0.01 |
-7.79 |
-10 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
37.53M |
53.59M |
63.72M |
92.41M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
37.53M |
53.59M |
63.72M |
92.41M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
49.51M |
63.26M |
93.11M |
95.21M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-12 |
-30 |
-50 |
-80 |
-111 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
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 |
| NOPAT to Interest Expense |
|
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 |
| NOPAT Less CapEx to Interest Expense |
|
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% |
| Augmented Payout Ratio |
|
0.00% |
-0.29% |
0.00% |
0.00% |
0.00% |