| DEI Shares Outstanding |
|
0.00 |
0.00 |
3,026,082,669.00 |
3,388,598,296.00 |
487,630,938.00 |
748,152,935.00 |
866,239,815.00 |
1,187,306,209.00 |
- |
1,460,389,575.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
3,026,082,669.00 |
3,388,598,296.00 |
487,630,938.00 |
748,152,935.00 |
866,239,815.00 |
1,187,306,209.00 |
- |
1,460,389,575.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
-0.03 |
-0.03 |
-0.02 |
- |
-0.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
109.05% |
60.56% |
-22.72% |
141.99% |
-69.45% |
12.17% |
-28.24% |
9.82% |
29.00% |
| EBITDA Growth |
|
0.00% |
85.90% |
-25.98% |
-58.45% |
27.59% |
-134.51% |
-1.05% |
-21.49% |
-14.36% |
-40.97% |
| EBIT Growth |
|
0.00% |
83.60% |
-22.07% |
-36.27% |
27.59% |
-134.51% |
-1.05% |
-21.49% |
-14.36% |
-40.97% |
| NOPAT Growth |
|
0.00% |
84.53% |
-24.28% |
-48.01% |
22.00% |
-41.67% |
-58.57% |
-17.89% |
-12.63% |
-37.47% |
| Net Income Growth |
|
0.00% |
84.95% |
-31.23% |
-35.22% |
27.10% |
-141.23% |
1.00% |
-19.52% |
-7.29% |
-41.58% |
| EPS Growth |
|
0.00% |
0.00% |
-1,057.50% |
-14.25% |
99.38% |
-54.29% |
47.91% |
-13.74% |
20.13% |
-16.39% |
| Operating Cash Flow Growth |
|
0.00% |
22.93% |
11.83% |
-84.68% |
29.60% |
-76.82% |
-57.50% |
-12.86% |
1.31% |
-75.42% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
73.43% |
-42.63% |
23.11% |
-79.28% |
-42.42% |
-16.82% |
-78.37% |
-93.47% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-5.65% |
-10.88% |
-10.19% |
3.23% |
-9.44% |
-13.78% |
106.84% |
162.72% |
| Revenue Q/Q Growth |
|
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% |
| EBIT Q/Q Growth |
|
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% |
| 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% |
| EPS Q/Q Growth |
|
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% |
| 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% |
| 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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
100.00% |
100.00% |
100.00% |
99.92% |
99.75% |
98.04% |
99.42% |
99.20% |
99.26% |
| EBITDA Margin |
|
0.00% |
-206.65% |
-162.14% |
-332.46% |
-99.48% |
-763.72% |
-688.01% |
-1,164.82% |
-1,212.95% |
-1,325.47% |
| Operating Margin |
|
0.00% |
-229.73% |
-177.82% |
-340.58% |
-109.78% |
-509.11% |
-719.71% |
-1,182.40% |
-1,212.64% |
-1,292.23% |
| EBIT Margin |
|
0.00% |
-247.99% |
-188.54% |
-332.46% |
-99.48% |
-763.72% |
-688.01% |
-1,164.82% |
-1,212.95% |
-1,325.47% |
| Profit (Net Income) Margin |
|
0.00% |
-227.54% |
-185.98% |
-325.41% |
-98.03% |
-774.12% |
-683.25% |
-1,138.03% |
-1,111.87% |
-1,220.26% |
| Tax Burden Percent |
|
100.00% |
92.70% |
100.01% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
98.98% |
98.63% |
97.88% |
98.54% |
101.36% |
99.31% |
97.70% |
91.67% |
92.06% |
| 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% |
-65.96% |
-42.18% |
-68.00% |
-59.30% |
-87.36% |
-143.11% |
-190.63% |
-151.13% |
-84.97% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
19.11% |
-1.22% |
-20.24% |
-33.14% |
-42.79% |
-131.08% |
-179.94% |
-143.98% |
-71.09% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-4.65% |
0.41% |
6.92% |
12.74% |
29.81% |
106.04% |
156.53% |
124.90% |
48.42% |
| Return on Equity (ROE) |
|
0.00% |
-70.61% |
-41.77% |
-61.08% |
-46.55% |
-57.55% |
-37.07% |
-34.10% |
-26.23% |
-36.55% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-265.96% |
-36.36% |
-56.49% |
-48.56% |
-90.54% |
-133.21% |
-175.83% |
-220.77% |
-174.69% |
| Operating Return on Assets (OROA) |
|
0.00% |
-29.20% |
-31.04% |
-41.39% |
-31.27% |
-47.23% |
-33.89% |
-32.24% |
-26.73% |
-36.89% |
| Return on Assets (ROA) |
|
0.00% |
-26.79% |
-30.62% |
-40.51% |
-30.81% |
-47.88% |
-33.65% |
-31.50% |
-24.50% |
-33.96% |
| Return on Common Equity (ROCE) |
|
0.00% |
-70.61% |
-41.77% |
-61.08% |
-46.55% |
-57.55% |
-37.07% |
-34.10% |
-26.23% |
-36.55% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-35.30% |
-38.02% |
-75.22% |
-20.22% |
-40.81% |
-34.24% |
0.00% |
-22.54% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-33 |
-5.09 |
-6.32 |
-9.36 |
-7.30 |
-10 |
-16 |
-19 |
-22 |
-30 |
| NOPAT Margin |
|
0.00% |
-160.81% |
-124.48% |
-238.41% |
-76.84% |
-356.38% |
-503.80% |
-827.68% |
-848.85% |
-904.56% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-85.07% |
-40.96% |
-47.76% |
-26.16% |
-44.57% |
-12.03% |
-10.69% |
-7.15% |
-13.88% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-21.23% |
- |
-31.64% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.08% |
0.25% |
1.96% |
0.58% |
0.80% |
0.74% |
| SG&A Expenses to Revenue |
|
0.00% |
105.59% |
105.67% |
112.99% |
46.14% |
162.63% |
152.94% |
247.59% |
230.42% |
171.70% |
| R&D to Revenue |
|
0.00% |
182.81% |
145.76% |
327.59% |
163.56% |
446.22% |
664.81% |
1,034.23% |
1,081.42% |
1,219.79% |
| Operating Expenses to Revenue |
|
0.00% |
329.73% |
277.82% |
440.58% |
209.70% |
608.86% |
817.75% |
1,281.82% |
1,311.84% |
1,391.49% |
| Earnings before Interest and Taxes (EBIT) |
|
-48 |
-7.85 |
-9.58 |
-13 |
-9.45 |
-22 |
-22 |
-27 |
-31 |
-44 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-46 |
-6.54 |
-8.24 |
-13 |
-9.45 |
-22 |
-22 |
-27 |
-31 |
-44 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
32.41 |
15.89 |
3.43 |
2.34 |
2.01 |
1.89 |
2.52 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
106.22 |
29.23 |
4.16 |
2.63 |
2.16 |
1.97 |
2.66 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
140.21 |
38.52 |
65.03 |
46.66 |
78.25 |
93.03 |
71.99 |
| 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 |
41.54 |
29.86 |
11.91 |
8.88 |
10.72 |
6.74 |
3.80 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
137.27 |
36.61 |
49.36 |
29.71 |
43.10 |
51.02 |
58.66 |
| 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 |
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 |
0.00 |
| 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 |
| Financial Leverage |
|
0.00 |
-0.24 |
-0.34 |
-0.34 |
-0.38 |
-0.70 |
-0.81 |
-0.87 |
-0.87 |
-0.68 |
| Leverage Ratio |
|
0.00 |
1.32 |
1.36 |
1.51 |
1.51 |
1.20 |
1.10 |
1.08 |
1.07 |
1.08 |
| Compound Leverage Factor |
|
0.00 |
1.30 |
1.35 |
1.48 |
1.49 |
1.22 |
1.09 |
1.06 |
0.98 |
0.99 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.40% |
0.11% |
0.11% |
0.15% |
0.21% |
0.22% |
| Short-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% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.40% |
0.11% |
0.11% |
0.15% |
0.21% |
0.22% |
| 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 |
|
0.00% |
100.00% |
100.00% |
100.00% |
99.60% |
99.89% |
99.89% |
99.85% |
99.79% |
99.78% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.92 |
2.05 |
2.46 |
3.02 |
3.46 |
1.01 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.48 |
4.40 |
3.36 |
4.25 |
4.95 |
1.47 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
78.79 |
80.98 |
22.45 |
12.16 |
13.13 |
17.00 |
12.00 |
| 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 |
|
0.00 |
6.05 |
7.43 |
4.44 |
9.26 |
12.81 |
14.16 |
13.81 |
18.25 |
11.69 |
| Quick Ratio |
|
0.00 |
5.48 |
6.98 |
4.11 |
8.80 |
12.49 |
13.78 |
13.44 |
16.13 |
6.06 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-21 |
-5.45 |
-7.78 |
-5.98 |
-11 |
-15 |
-18 |
-32 |
-62 |
| Operating Cash Flow to CapEx |
|
0.00% |
-128,030.06% |
-65,390.99% |
-36,892.78% |
-56,023.64% |
-113,072.92% |
-131,927.97% |
-42,734.07% |
-3,734.70% |
-135,571.31% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.12 |
0.16 |
0.12 |
0.31 |
0.06 |
0.05 |
0.03 |
0.02 |
0.03 |
| Accounts Receivable Turnover |
|
0.00 |
1.88 |
2.40 |
1.27 |
3.22 |
0.84 |
0.63 |
0.42 |
0.50 |
0.58 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
170.10 |
265.94 |
139.02 |
267.60 |
89.50 |
114.39 |
57.26 |
52.59 |
78.91 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
194.53 |
151.96 |
286.42 |
113.24 |
432.57 |
582.11 |
865.71 |
726.11 |
628.39 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
140,162.57 |
138,980.15 |
21,630.25 |
134,058.58 |
110,759.21 |
100,155.61 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
194.53 |
151.96 |
286.42 |
-140,049.33 |
-138,547.59 |
-21,048.14 |
-133,192.87 |
-110,033.10 |
-99,527.23 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
15 |
15 |
13 |
12 |
12 |
11 |
9.39 |
19 |
51 |
| Invested Capital Turnover |
|
0.00 |
0.41 |
0.34 |
0.29 |
0.77 |
0.25 |
0.28 |
0.23 |
0.18 |
0.09 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
15 |
-0.87 |
-1.58 |
-1.32 |
0.38 |
-1.13 |
-1.50 |
10 |
32 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
539 |
348 |
143 |
97 |
101 |
131 |
194 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
550 |
366 |
189 |
152 |
183 |
239 |
238 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.01 |
$0.01 |
$0.01 |
$0.11 |
$0.09 |
$0.11 |
$0.11 |
$0.07 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.09 |
$0.08 |
$0.10 |
$0.10 |
$0.06 |
| Total Capital |
|
0.00 |
20 |
25 |
17 |
23 |
55 |
65 |
91 |
127 |
95 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.06 |
0.07 |
0.14 |
0.27 |
0.21 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.06 |
0.07 |
0.14 |
0.27 |
0.21 |
| Net Debt |
|
0.00 |
-9.41 |
-17 |
-12 |
-18 |
-45 |
-55 |
-82 |
-108 |
-44 |
| Capital Expenditures (CapEx) |
|
-0.08 |
0.01 |
0.01 |
0.03 |
0.01 |
0.01 |
0.02 |
0.06 |
0.62 |
0.03 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.81 |
0.97 |
1.17 |
1.01 |
1.87 |
3.04 |
1.18 |
13 |
45 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
10 |
18 |
13 |
19 |
47 |
58 |
83 |
121 |
90 |
| Net Working Capital (NWC) |
|
0.00 |
10 |
18 |
13 |
19 |
47 |
58 |
83 |
121 |
90 |
| Net Nonoperating Expense (NNE) |
|
15 |
2.11 |
3.12 |
3.42 |
2.01 |
12 |
5.84 |
7.25 |
6.75 |
10 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-4.96 |
-10 |
-4.01 |
-11 |
-43 |
-54 |
-82 |
-107 |
-43 |
| Total Depreciation and Amortization (D&A) |
|
1.50 |
1.31 |
1.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
25.51% |
19.18% |
29.71% |
10.67% |
64.36% |
93.38% |
50.65% |
496.47% |
1,368.96% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
322.76% |
361.70% |
323.62% |
202.25% |
1,632.99% |
1,790.22% |
3,571.11% |
4,707.70% |
2,708.06% |
| Net Working Capital to Revenue |
|
0.00% |
322.76% |
361.70% |
323.62% |
202.25% |
1,632.99% |
1,790.22% |
3,571.11% |
4,707.70% |
2,708.06% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.57) |
($3.36) |
($5.03) |
($0.04) |
($0.04) |
($0.02) |
($0.03) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
3.03B |
3.39B |
487.63M |
748.15M |
866.24M |
1.19B |
1.45B |
1.46B |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.57) |
($3.36) |
($5.03) |
($0.04) |
($0.04) |
($0.02) |
($0.03) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
3.03B |
3.39B |
487.63M |
748.15M |
866.24M |
1.19B |
1.45B |
1.46B |
| 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 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
3.03B |
3.39B |
487.63M |
748.15M |
866.24M |
1.19B |
1.45B |
1.46B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-33 |
-5.09 |
-6.32 |
-9.36 |
-7.30 |
-10 |
-16 |
-19 |
-22 |
-30 |
| Normalized NOPAT Margin |
|
0.00% |
-160.81% |
-124.48% |
-238.41% |
-76.84% |
-356.38% |
-503.80% |
-827.68% |
-848.85% |
-904.56% |
| Pre Tax Income Margin |
|
0.00% |
-245.45% |
-185.95% |
-325.41% |
-98.03% |
-774.12% |
-683.25% |
-1,138.03% |
-1,111.87% |
-1,220.26% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
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 |
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 |
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 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-0.44% |
-0.09% |
-6.48% |
-2.92% |
-10.95% |
-7.17% |
-7.54% |
-9.65% |
-11.43% |
-0.41% |