| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
638,355,275.00 |
640,544,661.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
638,355,275.00 |
640,544,661.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.05 |
-0.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-44.78% |
54.05% |
0.00% |
2,941.38% |
17,138.41% |
24,888.08% |
12,927.30% |
5,459.64% |
67.05% |
- |
30.89% |
| EBITDA Growth |
|
-27.10% |
-33.30% |
-39.24% |
-29.49% |
40.53% |
51.86% |
67.93% |
80.68% |
50.13% |
- |
97.98% |
| EBIT Growth |
|
-19.00% |
-29.58% |
-40.30% |
-33.55% |
40.72% |
62.95% |
70.13% |
81.97% |
50.32% |
- |
100.50% |
| NOPAT Growth |
|
-19.18% |
-29.41% |
-40.01% |
-33.46% |
40.74% |
63.07% |
70.24% |
82.04% |
50.78% |
- |
100.95% |
| Net Income Growth |
|
-9.14% |
-21.90% |
-45.30% |
-36.88% |
40.97% |
51.22% |
64.19% |
75.70% |
30.32% |
- |
81.64% |
| EPS Growth |
|
20.00% |
27.27% |
-28.57% |
-11.11% |
50.00% |
50.00% |
66.67% |
80.00% |
25.00% |
- |
66.67% |
| Operating Cash Flow Growth |
|
-71.86% |
-16.36% |
-34.27% |
-80.66% |
-15.94% |
-7.35% |
22.93% |
48.74% |
76.97% |
- |
-31.11% |
| Free Cash Flow Firm Growth |
|
-41.24% |
-32.79% |
-26.60% |
-335.14% |
-86.58% |
232.00% |
163.90% |
108.77% |
172.75% |
- |
-464.09% |
| Invested Capital Growth |
|
-8.70% |
-14.93% |
-17.59% |
19.74% |
92.84% |
-115.99% |
-89.01% |
-34.40% |
-1,797.84% |
- |
111.29% |
| Revenue Q/Q Growth |
|
465.52% |
-217.68% |
100.00% |
0.00% |
3,105.33% |
69.22% |
-17.22% |
23.82% |
-3.69% |
- |
7.96% |
| EBITDA Q/Q Growth |
|
7.54% |
-11.71% |
-1.79% |
-23.17% |
57.54% |
9.57% |
32.19% |
25.79% |
-9.57% |
- |
98.59% |
| EBIT Q/Q Growth |
|
8.19% |
-13.72% |
-3.59% |
-23.49% |
59.25% |
28.93% |
16.47% |
25.45% |
-12.25% |
- |
100.33% |
| NOPAT Q/Q Growth |
|
8.35% |
-14.02% |
-3.40% |
-23.51% |
59.31% |
28.94% |
16.69% |
25.44% |
-11.51% |
- |
100.62% |
| Net Income Q/Q Growth |
|
8.98% |
-16.00% |
-6.57% |
-21.65% |
60.75% |
4.14% |
21.76% |
17.44% |
-12.54% |
- |
87.38% |
| EPS Q/Q Growth |
|
11.11% |
0.00% |
-12.50% |
-11.11% |
60.00% |
0.00% |
25.00% |
33.33% |
-50.00% |
- |
80.00% |
| Operating Cash Flow Q/Q Growth |
|
-71.75% |
19.48% |
-52.07% |
14.10% |
-10.22% |
25.44% |
-9.18% |
42.86% |
50.48% |
- |
-185.07% |
| Free Cash Flow Firm Q/Q Growth |
|
-124.76% |
-5.17% |
-6.21% |
-73.32% |
3.63% |
174.41% |
-48.58% |
-76.22% |
699.50% |
- |
-18.19% |
| Invested Capital Q/Q Growth |
|
21.45% |
-22.47% |
22.57% |
-7.75% |
92.99% |
-3,594.54% |
32.24% |
23.38% |
1.06% |
- |
114.32% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
0.00% |
0.00% |
98.07% |
98.39% |
98.36% |
96.95% |
97.57% |
97.79% |
- |
96.74% |
| EBITDA Margin |
|
-30,826.22% |
0.00% |
0.00% |
-8,027.55% |
-106.34% |
-56.83% |
-46.55% |
-27.90% |
-31.74% |
- |
-0.72% |
| Operating Margin |
|
-29,031.71% |
0.00% |
0.00% |
-7,860.88% |
-99.80% |
-41.91% |
-42.18% |
-25.40% |
-29.40% |
- |
0.30% |
| EBIT Margin |
|
-29,087.80% |
0.00% |
0.00% |
-7,868.03% |
-100.02% |
-42.01% |
-42.39% |
-25.52% |
-29.75% |
- |
0.16% |
| Profit (Net Income) Margin |
|
-27,320.12% |
0.00% |
0.00% |
-7,639.80% |
-93.55% |
-52.99% |
-50.08% |
-33.39% |
-39.02% |
- |
-7.03% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Interest Burden Percent |
|
93.92% |
95.81% |
98.57% |
97.10% |
93.53% |
126.14% |
118.16% |
130.84% |
131.18% |
- |
-4,335.71% |
| 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% |
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% |
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% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Equity (ROE) |
|
-87.66% |
-112.29% |
-60.04% |
-72.56% |
-69.03% |
-66.09% |
-45.35% |
-31.09% |
-29.57% |
- |
-27.07% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-1,439.74% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
-15.52% |
-6.75% |
-6.55% |
-9.44% |
-8.36% |
-10.78% |
- |
0.06% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
-15.07% |
-6.32% |
-8.26% |
-11.15% |
-10.93% |
-14.14% |
- |
-2.51% |
| Return on Common Equity (ROCE) |
|
-87.66% |
-112.29% |
-60.04% |
-72.56% |
-69.03% |
-66.09% |
-45.35% |
-31.09% |
-29.57% |
- |
-27.07% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-60.14% |
0.00% |
-58.40% |
-71.59% |
-68.83% |
0.00% |
-51.83% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-33 |
-38 |
-39 |
-49 |
-20 |
-14 |
-12 |
-8.72 |
-9.72 |
-18 |
0.11 |
| NOPAT Margin |
|
-20,322.20% |
0.00% |
0.00% |
-5,502.62% |
-69.86% |
-29.34% |
-29.53% |
-17.78% |
-20.58% |
- |
0.21% |
| Net Nonoperating Expense Percent (NNEP) |
|
-4.84% |
-6.68% |
-4.35% |
-5.42% |
-2.14% |
-3.33% |
-2.26% |
-2.32% |
-2.92% |
- |
-1.34% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-9.73% |
-11.52% |
-9.19% |
-12.44% |
-5.25% |
-3.52% |
-3.02% |
-2.30% |
-2.64% |
-5.18% |
0.03% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
1.93% |
1.61% |
1.64% |
3.05% |
2.43% |
2.21% |
- |
3.26% |
| SG&A Expenses to Revenue |
|
11,189.02% |
0.00% |
0.00% |
4,469.27% |
126.90% |
90.66% |
101.06% |
78.64% |
82.58% |
- |
68.34% |
| R&D to Revenue |
|
17,942.68% |
0.00% |
0.00% |
3,489.68% |
71.29% |
48.98% |
38.07% |
44.33% |
44.61% |
- |
28.85% |
| Operating Expenses to Revenue |
|
29,131.71% |
0.00% |
0.00% |
7,958.96% |
198.19% |
139.64% |
139.13% |
122.97% |
127.20% |
- |
96.43% |
| Earnings before Interest and Taxes (EBIT) |
|
-48 |
-54 |
-56 |
-69 |
-28 |
-20 |
-17 |
-13 |
-14 |
-26 |
0.08 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-51 |
-56 |
-57 |
-71 |
-30 |
-27 |
-18 |
-14 |
-15 |
-26 |
-0.37 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.82 |
4.62 |
5.23 |
8.20 |
9.36 |
7.63 |
3.78 |
3.46 |
3.51 |
- |
4.17 |
| Price to Tangible Book Value (P/TBV) |
|
3.82 |
4.62 |
5.23 |
8.20 |
9.36 |
7.63 |
3.78 |
3.46 |
3.51 |
- |
4.17 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
2,948.28 |
94.50 |
27.79 |
8.71 |
5.46 |
4.77 |
- |
4.87 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
92.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
2,541.57 |
84.31 |
22.80 |
5.79 |
3.55 |
3.12 |
- |
3.74 |
| 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 |
87.79 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.18 |
0.33 |
0.24 |
0.27 |
0.29 |
0.42 |
0.44 |
0.46 |
0.48 |
- |
0.52 |
| Long-Term Debt to Equity |
|
0.10 |
0.14 |
0.03 |
0.12 |
0.04 |
0.42 |
0.44 |
0.46 |
0.48 |
- |
0.52 |
| Financial Leverage |
|
-1.19 |
-1.28 |
-1.10 |
-1.15 |
-1.07 |
-1.29 |
-1.18 |
-1.17 |
-1.10 |
- |
-1.13 |
| Leverage Ratio |
|
1.62 |
1.78 |
1.35 |
1.43 |
1.47 |
1.87 |
1.70 |
1.77 |
1.87 |
- |
2.20 |
| Compound Leverage Factor |
|
1.52 |
1.71 |
1.33 |
1.39 |
1.38 |
2.36 |
2.01 |
2.32 |
2.45 |
- |
-95.60 |
| Debt to Total Capital |
|
15.15% |
24.84% |
19.35% |
21.39% |
22.29% |
29.71% |
30.68% |
31.44% |
32.41% |
- |
34.34% |
| Short-Term Debt to Total Capital |
|
6.44% |
14.21% |
16.73% |
12.03% |
19.03% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
8.71% |
10.63% |
2.62% |
9.36% |
3.26% |
29.71% |
30.68% |
31.44% |
32.41% |
- |
34.34% |
| 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 |
|
84.85% |
75.16% |
80.65% |
78.61% |
77.71% |
70.29% |
69.32% |
68.56% |
67.59% |
- |
65.66% |
| Debt to EBITDA |
|
-0.27 |
-0.40 |
-0.38 |
-0.35 |
-0.39 |
-0.64 |
-0.81 |
-1.33 |
-1.61 |
- |
-2.16 |
| Net Debt to EBITDA |
|
1.75 |
1.46 |
1.74 |
1.47 |
1.37 |
2.07 |
2.31 |
3.51 |
4.07 |
- |
3.98 |
| Long-Term Debt to EBITDA |
|
-0.16 |
-0.17 |
-0.05 |
-0.16 |
-0.06 |
-0.64 |
-0.81 |
-1.33 |
-1.61 |
- |
-2.16 |
| Debt to NOPAT |
|
-0.41 |
-0.60 |
-0.56 |
-0.52 |
-0.58 |
-0.97 |
-1.26 |
-2.20 |
-2.70 |
- |
-3.31 |
| Net Debt to NOPAT |
|
2.60 |
2.18 |
2.60 |
2.18 |
2.03 |
3.16 |
3.60 |
5.79 |
6.84 |
- |
6.11 |
| Long-Term Debt to NOPAT |
|
-0.23 |
-0.26 |
-0.08 |
-0.23 |
-0.08 |
-0.97 |
-1.26 |
-2.20 |
-2.70 |
- |
-3.31 |
| Altman Z-Score |
|
0.53 |
-0.72 |
3.51 |
5.43 |
5.82 |
0.75 |
-1.36 |
-1.56 |
-1.70 |
- |
-1.67 |
| 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 |
|
3.75 |
3.16 |
3.67 |
3.61 |
2.89 |
5.56 |
7.87 |
7.87 |
5.96 |
- |
6.78 |
| Quick Ratio |
|
3.67 |
3.10 |
3.61 |
3.53 |
2.68 |
5.04 |
6.84 |
6.65 |
4.77 |
- |
4.85 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-30 |
-32 |
-34 |
-58 |
-56 |
42 |
22 |
5.12 |
41 |
-66 |
-78 |
| Operating Cash Flow to CapEx |
|
-26,478.65% |
-63,965.63% |
-10,122.44% |
-25,960.19% |
0.00% |
0.00% |
0.00% |
-16,126.47% |
0.00% |
- |
-24,962.70% |
| Free Cash Flow to Firm to Interest Expense |
|
-14.61 |
-13.67 |
-9.82 |
-17.60 |
-18.48 |
4.02 |
2.63 |
0.60 |
4.74 |
- |
-10.97 |
| Operating Cash Flow to Interest Expense |
|
-24.61 |
-17.64 |
-18.13 |
-16.11 |
-19.35 |
-4.22 |
-5.85 |
-3.22 |
-1.57 |
- |
-8.80 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-24.70 |
-17.67 |
-18.31 |
-16.17 |
-19.35 |
-4.21 |
-5.85 |
-3.24 |
-1.56 |
- |
-8.84 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.16 |
0.22 |
0.33 |
0.36 |
- |
0.36 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.77 |
5.79 |
- |
5.37 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.07 |
- |
0.06 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.62 |
20.50 |
61.92 |
82.24 |
116.84 |
142.84 |
- |
182.69 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.17 |
0.27 |
0.53 |
0.34 |
- |
0.50 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
41.60 |
63.06 |
- |
67.98 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3,509.37 |
5,001.46 |
- |
6,611.62 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
142,704.26 |
10,578.83 |
2,144.08 |
1,336.06 |
695.16 |
1,073.95 |
- |
724.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
-142,704.26 |
-10,578.83 |
-2,144.08 |
-1,336.06 |
2,855.81 |
3,990.57 |
- |
5,955.60 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-39 |
-48 |
-37 |
-40 |
-2.82 |
-104 |
-71 |
-54 |
-54 |
-56 |
7.97 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
-0.02 |
-1.37 |
-1.01 |
-2.16 |
-3.49 |
-6.51 |
- |
-6.27 |
| Increase / (Decrease) in Invested Capital |
|
-3.15 |
-6.26 |
-5.59 |
9.89 |
37 |
-56 |
-33 |
-14 |
-51 |
48 |
79 |
| Enterprise Value (EV) |
|
780 |
850 |
1,420 |
2,168 |
2,442 |
1,755 |
674 |
584 |
572 |
- |
733 |
| Market Capitalization |
|
1,110 |
1,146 |
1,802 |
2,515 |
2,737 |
2,140 |
1,013 |
898 |
874 |
- |
954 |
| Book Value per Share |
|
$0.56 |
$0.46 |
$0.63 |
$0.52 |
$0.48 |
$0.46 |
$0.42 |
$0.41 |
$0.39 |
$0.35 |
$0.36 |
| Tangible Book Value per Share |
|
$0.56 |
$0.46 |
$0.63 |
$0.52 |
$0.48 |
$0.46 |
$0.42 |
$0.41 |
$0.39 |
$0.35 |
$0.36 |
| Total Capital |
|
343 |
330 |
428 |
390 |
376 |
399 |
387 |
379 |
368 |
345 |
349 |
| Total Debt |
|
52 |
82 |
83 |
83 |
84 |
118 |
119 |
119 |
119 |
120 |
120 |
| Total Long-Term Debt |
|
30 |
35 |
11 |
37 |
12 |
118 |
119 |
119 |
119 |
120 |
120 |
| Net Debt |
|
-330 |
-296 |
-382 |
-347 |
-295 |
-384 |
-339 |
-314 |
-302 |
-282 |
-221 |
| Capital Expenditures (CapEx) |
|
0.19 |
0.06 |
0.62 |
0.21 |
0.00 |
-0.14 |
-0.03 |
0.17 |
-0.09 |
0.00 |
0.25 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-46 |
-55 |
-44 |
-47 |
-9.94 |
-5.73 |
34 |
51 |
52 |
49 |
111 |
| Debt-free Net Working Capital (DFNWC) |
|
268 |
280 |
400 |
317 |
332 |
403 |
433 |
441 |
435 |
409 |
425 |
| Net Working Capital (NWC) |
|
246 |
233 |
328 |
270 |
260 |
403 |
433 |
441 |
435 |
409 |
425 |
| Net Nonoperating Expense (NNE) |
|
11 |
14 |
16 |
19 |
6.70 |
11 |
8.14 |
7.66 |
8.71 |
11 |
3.75 |
| Net Nonoperating Obligations (NNO) |
|
-330 |
-296 |
-382 |
-347 |
-295 |
-384 |
-339 |
-314 |
-302 |
-282 |
-221 |
| Total Depreciation and Amortization (D&A) |
|
-2.85 |
-2.23 |
-1.29 |
-1.41 |
-1.79 |
-7.09 |
-1.65 |
-1.17 |
-0.94 |
-0.89 |
-0.46 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
-5,530.13% |
-34.33% |
-7.44% |
29.23% |
31.29% |
28.47% |
- |
56.43% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
37,126.03% |
1,145.32% |
523.02% |
372.11% |
268.36% |
236.98% |
- |
216.69% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
31,625.79% |
898.22% |
523.02% |
372.11% |
268.36% |
236.98% |
- |
216.69% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.08) |
($0.08) |
($0.09) |
($0.10) |
($0.04) |
($0.04) |
($0.03) |
($0.02) |
($0.03) |
($0.05) |
($0.01) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
579.51M |
570.65M |
603.49M |
653.90M |
662.16M |
646.03M |
665.91M |
666.17M |
667.10M |
666.66M |
669.38K |
| Adjusted Diluted Earnings per Share |
|
($0.08) |
($0.08) |
($0.09) |
($0.10) |
($0.04) |
($0.04) |
($0.03) |
($0.02) |
($0.03) |
($0.05) |
($0.01) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
579.51M |
570.65M |
603.49M |
653.90M |
662.16M |
646.03M |
665.91M |
666.17M |
667.10M |
666.66M |
669.38K |
| 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 |
|
543.06M |
546.06M |
593.13M |
602.80M |
604.50M |
636.90M |
636.92M |
638.02M |
638.36M |
640.54M |
641.52M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-33 |
-38 |
-39 |
-49 |
-20 |
-14 |
-12 |
-8.72 |
-9.72 |
-18 |
-0.17 |
| Normalized NOPAT Margin |
|
-20,322.20% |
0.00% |
0.00% |
-5,502.62% |
-69.86% |
-29.34% |
-29.53% |
-17.78% |
-20.58% |
- |
-0.32% |
| Pre Tax Income Margin |
|
-27,320.12% |
0.00% |
0.00% |
-7,639.80% |
-93.55% |
-52.99% |
-50.08% |
-33.39% |
-39.02% |
- |
-7.03% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-23.09 |
-23.37 |
-16.37 |
-20.91 |
-9.28 |
-1.93 |
-2.05 |
-1.47 |
-1.63 |
- |
0.01 |
| NOPAT to Interest Expense |
|
-16.13 |
-16.37 |
-11.45 |
-14.62 |
-6.48 |
-1.35 |
-1.43 |
-1.02 |
-1.12 |
- |
0.02 |
| EBIT Less CapEx to Interest Expense |
|
-23.18 |
-23.40 |
-16.55 |
-20.97 |
-9.28 |
-1.92 |
-2.04 |
-1.49 |
-1.61 |
- |
-0.02 |
| NOPAT Less CapEx to Interest Expense |
|
-16.22 |
-16.40 |
-11.63 |
-14.68 |
-6.48 |
-1.33 |
-1.42 |
-1.04 |
-1.11 |
- |
-0.02 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |