| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
411,961,607.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
411,961,607.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.19 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
12,969.75% |
12,385.07% |
15,189.21% |
6,798.46% |
92.73% |
15.20% |
17.75% |
44.82% |
| EBITDA Growth |
|
-15.20% |
-11.07% |
-3.78% |
8.39% |
26.42% |
31.44% |
-1.95% |
-11.00% |
-4.11% |
13.89% |
36.19% |
| EBIT Growth |
|
-17.90% |
-13.29% |
-6.19% |
7.42% |
24.75% |
28.60% |
-2.97% |
-11.64% |
-6.55% |
15.15% |
33.14% |
| NOPAT Growth |
|
-17.90% |
-13.29% |
-6.19% |
7.42% |
24.75% |
28.60% |
-2.97% |
-11.64% |
-6.55% |
15.15% |
33.14% |
| Net Income Growth |
|
-14.20% |
-10.50% |
-5.22% |
8.85% |
26.56% |
32.50% |
-2.82% |
-14.99% |
-9.23% |
8.47% |
31.95% |
| EPS Growth |
|
26.98% |
29.23% |
16.00% |
27.66% |
39.13% |
47.83% |
14.29% |
2.94% |
0.00% |
0.00% |
47.22% |
| Operating Cash Flow Growth |
|
-32.10% |
-8.11% |
-22.51% |
-4.77% |
29.86% |
12.71% |
15.20% |
31.48% |
-33.45% |
28.28% |
30.49% |
| Free Cash Flow Firm Growth |
|
-584.98% |
-380.06% |
-424.93% |
42.77% |
65.88% |
61.31% |
52.13% |
27.10% |
26.84% |
53.40% |
67.18% |
| Invested Capital Growth |
|
1,014.83% |
1,267.20% |
805.60% |
36.10% |
20.19% |
26.78% |
28.33% |
11.59% |
6.77% |
3.86% |
0.18% |
| Revenue Q/Q Growth |
|
97.06% |
2.77% |
48.34% |
4,250.49% |
88.24% |
25.85% |
-33.07% |
21.55% |
12.52% |
28.64% |
-17.68% |
| EBITDA Q/Q Growth |
|
-7.23% |
-3.43% |
2.75% |
15.07% |
13.87% |
3.61% |
-44.61% |
7.54% |
18.21% |
26.82% |
-15.43% |
| EBIT Q/Q Growth |
|
-7.52% |
-2.45% |
2.91% |
13.43% |
12.61% |
2.80% |
-40.02% |
6.14% |
16.59% |
22.59% |
-10.32% |
| NOPAT Q/Q Growth |
|
-7.52% |
-2.45% |
2.91% |
13.43% |
12.61% |
2.80% |
-40.02% |
6.14% |
16.59% |
22.59% |
-10.32% |
| Net Income Q/Q Growth |
|
-6.79% |
-2.30% |
2.92% |
14.05% |
13.96% |
5.96% |
-47.87% |
3.88% |
18.27% |
21.20% |
-9.93% |
| EPS Q/Q Growth |
|
2.13% |
0.00% |
8.70% |
19.05% |
17.65% |
14.29% |
-50.00% |
8.33% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
10.50% |
0.13% |
-45.62% |
19.50% |
40.09% |
-24.29% |
-41.47% |
34.96% |
-16.69% |
33.21% |
-37.11% |
| Free Cash Flow Firm Q/Q Growth |
|
-26.99% |
0.02% |
0.71% |
54.60% |
24.30% |
-13.37% |
-22.86% |
30.86% |
24.02% |
27.78% |
13.48% |
| Invested Capital Q/Q Growth |
|
19.60% |
-2.52% |
4.14% |
12.10% |
5.62% |
2.83% |
5.41% |
-2.52% |
1.05% |
0.03% |
1.67% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-825.37% |
-805.60% |
-915.52% |
-0.84% |
31.99% |
38.20% |
-0.85% |
5.48% |
42.96% |
67.38% |
40.50% |
| EBITDA Margin |
|
-23,349.47% |
-23,499.79% |
-15,405.59% |
-300.74% |
-137.60% |
-105.38% |
-227.68% |
-173.20% |
-125.91% |
-71.63% |
-100.45% |
| Operating Margin |
|
-25,236.89% |
-25,156.85% |
-16,464.62% |
-327.63% |
-152.11% |
-117.48% |
-245.76% |
-189.78% |
-140.69% |
-84.66% |
-113.46% |
| EBIT Margin |
|
-25,236.89% |
-25,156.85% |
-16,464.62% |
-327.63% |
-152.11% |
-117.48% |
-245.76% |
-189.78% |
-140.69% |
-84.66% |
-113.46% |
| Profit (Net Income) Margin |
|
-24,255.86% |
-24,145.02% |
-15,800.84% |
-312.16% |
-142.67% |
-106.60% |
-235.51% |
-186.25% |
-135.28% |
-82.87% |
-110.66% |
| Tax Burden Percent |
|
98.92% |
98.51% |
98.77% |
98.52% |
98.21% |
102.02% |
98.44% |
101.81% |
97.43% |
100.26% |
99.17% |
| Interest Burden Percent |
|
97.16% |
97.43% |
97.16% |
96.71% |
95.50% |
88.94% |
97.34% |
96.39% |
98.69% |
97.63% |
98.36% |
| 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) |
|
-73.09% |
-127.63% |
-124.13% |
-24.28% |
-28.02% |
-38.92% |
-100.66% |
-84.97% |
-63.28% |
-39.52% |
-55.47% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-64.57% |
-119.30% |
-117.98% |
-17.20% |
-22.42% |
-32.95% |
-91.97% |
-75.97% |
-56.15% |
-32.90% |
-48.82% |
| Return on Net Nonoperating Assets (RNNOA) |
|
43.91% |
83.20% |
87.01% |
9.29% |
11.72% |
15.31% |
45.79% |
36.86% |
26.49% |
14.45% |
22.02% |
| Return on Equity (ROE) |
|
-29.18% |
-44.43% |
-37.12% |
-14.98% |
-16.30% |
-23.61% |
-54.86% |
-48.11% |
-36.79% |
-25.07% |
-33.45% |
| Cash Return on Invested Capital (CROIC) |
|
-349.91% |
-369.25% |
-345.31% |
-134.42% |
-105.50% |
-103.43% |
-101.61% |
-87.08% |
-81.35% |
-75.25% |
-62.34% |
| Operating Return on Assets (OROA) |
|
-25.52% |
-41.42% |
-37.00% |
-12.47% |
-14.99% |
-22.80% |
-56.92% |
-48.98% |
-37.16% |
-24.47% |
-34.25% |
| Return on Assets (ROA) |
|
-24.53% |
-39.75% |
-35.51% |
-11.88% |
-14.06% |
-20.69% |
-54.55% |
-48.06% |
-35.73% |
-23.95% |
-33.40% |
| Return on Common Equity (ROCE) |
|
-29.18% |
-44.43% |
-37.12% |
-14.98% |
-16.30% |
-23.61% |
-54.86% |
-48.11% |
-36.79% |
-25.07% |
-33.45% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-64.24% |
0.00% |
-66.12% |
-57.28% |
-53.01% |
0.00% |
-48.88% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-83 |
-85 |
-82 |
-71 |
-62 |
-61 |
-85 |
-80 |
-66 |
-51 |
-57 |
| NOPAT Margin |
|
-17,665.82% |
-17,609.79% |
-11,525.23% |
-229.34% |
-106.47% |
-82.24% |
-172.04% |
-132.84% |
-98.48% |
-59.26% |
-79.42% |
| Net Nonoperating Expense Percent (NNEP) |
|
-8.51% |
-8.33% |
-6.16% |
-7.08% |
-5.60% |
-5.97% |
-8.69% |
-9.00% |
-7.13% |
-6.62% |
-6.64% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-14.49% |
- |
- |
- |
-8.52% |
-11.04% |
-11.39% |
-9.45% |
-7.35% |
-7.85% |
| Cost of Revenue to Revenue |
|
925.37% |
905.60% |
1,015.52% |
100.84% |
68.01% |
61.80% |
100.85% |
94.52% |
57.04% |
32.62% |
59.50% |
| SG&A Expenses to Revenue |
|
5,749.25% |
6,203.94% |
4,390.63% |
127.20% |
67.55% |
57.68% |
89.05% |
62.88% |
51.23% |
41.65% |
54.53% |
| R&D to Revenue |
|
18,662.26% |
18,147.30% |
11,158.46% |
199.59% |
116.55% |
98.01% |
155.87% |
132.38% |
111.44% |
79.35% |
87.48% |
| Operating Expenses to Revenue |
|
24,411.51% |
24,351.24% |
15,549.09% |
326.79% |
184.10% |
155.68% |
244.92% |
195.26% |
183.65% |
152.04% |
153.96% |
| Earnings before Interest and Taxes (EBIT) |
|
-118 |
-121 |
-118 |
-102 |
-89 |
-87 |
-121 |
-114 |
-95 |
-73 |
-81 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-110 |
-113 |
-110 |
-94 |
-81 |
-78 |
-112 |
-104 |
-85 |
-62 |
-72 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.67 |
3.56 |
5.58 |
2.92 |
3.68 |
3.17 |
1.42 |
0.82 |
1.12 |
1.55 |
2.00 |
| Price to Tangible Book Value (P/TBV) |
|
2.50 |
5.86 |
9.83 |
4.74 |
6.11 |
5.27 |
2.26 |
1.43 |
1.88 |
2.58 |
3.19 |
| Price to Revenue (P/Rev) |
|
1,594.60 |
1,749.89 |
1,991.97 |
68.48 |
31.37 |
13.75 |
5.13 |
2.38 |
3.14 |
4.11 |
5.06 |
| 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) |
|
2.45 |
5.89 |
10.78 |
5.13 |
6.51 |
4.99 |
1.79 |
0.69 |
1.21 |
1.96 |
2.77 |
| Enterprise Value to Revenue (EV/Rev) |
|
1,084.88 |
1,515.35 |
1,802.04 |
55.92 |
27.00 |
11.78 |
3.44 |
1.14 |
1.94 |
2.99 |
3.97 |
| 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 |
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 |
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 |
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 |
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 |
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 |
|
-0.68 |
-0.70 |
-0.74 |
-0.54 |
-0.52 |
-0.46 |
-0.50 |
-0.49 |
-0.47 |
-0.44 |
-0.45 |
| Leverage Ratio |
|
1.31 |
1.33 |
1.26 |
1.28 |
1.27 |
1.31 |
1.27 |
1.28 |
1.28 |
1.29 |
1.27 |
| Compound Leverage Factor |
|
1.27 |
1.30 |
1.22 |
1.24 |
1.22 |
1.16 |
1.23 |
1.23 |
1.27 |
1.26 |
1.25 |
| Debt to Total Capital |
|
0.15% |
0.17% |
0.15% |
0.13% |
0.13% |
0.14% |
0.13% |
0.14% |
0.14% |
0.14% |
0.14% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.13% |
0.14% |
0.14% |
0.14% |
0.14% |
| Long-Term Debt to Total Capital |
|
0.15% |
0.17% |
0.15% |
0.13% |
0.13% |
0.14% |
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 |
|
99.85% |
99.83% |
99.85% |
99.87% |
99.87% |
99.86% |
99.87% |
99.86% |
99.86% |
99.86% |
99.86% |
| 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 |
| Net Debt to EBITDA |
|
0.86 |
0.65 |
0.83 |
0.97 |
1.00 |
0.89 |
0.99 |
0.80 |
0.79 |
0.81 |
0.97 |
| 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 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
1.15 |
0.87 |
1.11 |
1.28 |
1.32 |
1.17 |
1.29 |
1.04 |
1.03 |
1.05 |
1.23 |
| 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 |
|
0.63 |
2.56 |
8.54 |
3.82 |
4.85 |
3.41 |
-0.04 |
-2.14 |
-1.53 |
-0.80 |
0.39 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.21 |
2.79 |
4.63 |
5.15 |
4.22 |
3.74 |
4.18 |
3.27 |
3.41 |
3.20 |
3.60 |
| Quick Ratio |
|
3.97 |
2.54 |
4.28 |
4.74 |
3.84 |
3.21 |
3.51 |
2.80 |
2.92 |
2.74 |
3.05 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-368 |
-368 |
-366 |
-166 |
-126 |
-142 |
-175 |
-121 |
-92 |
-66 |
-57 |
| Operating Cash Flow to CapEx |
|
-2,350.66% |
-2,379.43% |
-2,931.65% |
-22,269.00% |
-2,577.49% |
-1,758.54% |
-1,669.52% |
-903.99% |
-725.77% |
-564.00% |
-1,090.71% |
| 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 |
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 |
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 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.04 |
0.10 |
0.19 |
0.23 |
0.26 |
0.26 |
0.29 |
0.30 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
2.07 |
0.00 |
4.72 |
5.98 |
5.28 |
4.09 |
3.47 |
3.74 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
2.52 |
3.47 |
4.01 |
4.00 |
4.94 |
4.40 |
3.36 |
2.79 |
| Fixed Asset Turnover |
|
0.01 |
0.01 |
0.02 |
0.29 |
0.81 |
1.47 |
1.90 |
2.07 |
2.09 |
2.19 |
2.35 |
| Accounts Payable Turnover |
|
0.29 |
0.36 |
0.63 |
1.84 |
3.25 |
4.09 |
6.14 |
7.32 |
6.32 |
6.97 |
5.25 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
176.18 |
0.00 |
77.30 |
61.07 |
69.17 |
89.29 |
105.13 |
97.57 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
144.87 |
105.28 |
91.09 |
91.17 |
73.93 |
82.91 |
108.75 |
130.75 |
| Days Payable Outstanding (DPO) |
|
1,243.20 |
1,013.48 |
580.16 |
198.84 |
112.30 |
89.24 |
59.41 |
49.89 |
57.78 |
52.34 |
69.57 |
| Cash Conversion Cycle (CCC) |
|
-1,243.20 |
-1,013.48 |
-580.16 |
122.21 |
-7.02 |
79.15 |
92.83 |
93.22 |
114.42 |
161.54 |
158.75 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
314 |
306 |
318 |
357 |
377 |
388 |
409 |
398 |
402 |
403 |
409 |
| Invested Capital Turnover |
|
0.00 |
0.01 |
0.01 |
0.11 |
0.26 |
0.47 |
0.59 |
0.64 |
0.64 |
0.67 |
0.70 |
| Increase / (Decrease) in Invested Capital |
|
286 |
283 |
283 |
95 |
63 |
82 |
90 |
41 |
26 |
15 |
0.72 |
| Enterprise Value (EV) |
|
767 |
1,802 |
3,431 |
1,833 |
2,454 |
1,933 |
733 |
274 |
485 |
788 |
1,134 |
| Market Capitalization |
|
1,127 |
2,081 |
3,793 |
2,244 |
2,850 |
2,255 |
1,092 |
574 |
785 |
1,084 |
1,446 |
| Book Value per Share |
|
$2.72 |
$2.28 |
$2.55 |
$2.75 |
$2.55 |
$2.33 |
$2.34 |
$2.09 |
$1.94 |
$1.76 |
$1.75 |
| Tangible Book Value per Share |
|
$1.82 |
$1.39 |
$1.45 |
$1.69 |
$1.54 |
$1.40 |
$1.47 |
$1.20 |
$1.15 |
$1.06 |
$1.10 |
| Total Capital |
|
675 |
586 |
681 |
770 |
774 |
711 |
769 |
699 |
703 |
700 |
723 |
| Total Debt |
|
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
| Total Long-Term Debt |
|
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-360 |
-279 |
-362 |
-412 |
-396 |
-323 |
-359 |
-300 |
-300 |
-296 |
-312 |
| Capital Expenditures (CapEx) |
|
3.58 |
3.53 |
4.17 |
0.44 |
2.29 |
4.17 |
6.21 |
7.46 |
11 |
9.32 |
6.61 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-70 |
-82 |
-60 |
-24 |
-17 |
11 |
31 |
-6.84 |
3.50 |
8.35 |
25 |
| Debt-free Net Working Capital (DFNWC) |
|
292 |
198 |
302 |
389 |
381 |
335 |
391 |
294 |
304 |
305 |
338 |
| Net Working Capital (NWC) |
|
292 |
198 |
302 |
389 |
381 |
335 |
390 |
293 |
303 |
304 |
337 |
| Net Nonoperating Expense (NNE) |
|
31 |
31 |
31 |
26 |
21 |
18 |
31 |
32 |
25 |
20 |
22 |
| Net Nonoperating Obligations (NNO) |
|
-360 |
-279 |
-362 |
-412 |
-396 |
-323 |
-359 |
-300 |
-300 |
-296 |
-312 |
| Total Depreciation and Amortization (D&A) |
|
8.85 |
7.99 |
7.57 |
8.37 |
8.49 |
8.92 |
8.92 |
9.94 |
9.97 |
11 |
9.30 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-9,864.64% |
-6,923.89% |
-3,167.33% |
-73.23% |
-18.67% |
6.64% |
14.43% |
-2.83% |
1.40% |
3.17% |
8.63% |
| Debt-free Net Working Capital to Revenue |
|
41,249.08% |
16,614.13% |
15,878.10% |
1,185.82% |
418.81% |
203.98% |
183.82% |
121.87% |
121.52% |
115.87% |
118.37% |
| Net Working Capital to Revenue |
|
41,249.08% |
16,614.13% |
15,878.10% |
1,185.82% |
418.81% |
203.98% |
183.35% |
121.46% |
121.12% |
115.49% |
118.02% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.46) |
($0.46) |
($0.42) |
($0.34) |
($0.28) |
($0.24) |
($0.36) |
($0.33) |
($0.25) |
($0.15) |
($0.19) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
245.82M |
235.13M |
266.22M |
284.82M |
303.27M |
289.88M |
322.87M |
334.51M |
364.04M |
357.35M |
418.51M |
| Adjusted Diluted Earnings per Share |
|
($0.46) |
($0.46) |
($0.42) |
($0.34) |
($0.28) |
($0.24) |
($0.36) |
($0.33) |
$0.00 |
$0.00 |
($0.19) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
245.82M |
235.13M |
266.22M |
284.82M |
303.27M |
289.88M |
322.87M |
334.51M |
396.97M |
357.35M |
418.51M |
| 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 |
|
255.92M |
279.31M |
279.83M |
303.51M |
304.78M |
327.88M |
333.93M |
361.85M |
396.97M |
411.96M |
446.50M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-83 |
-85 |
-82 |
-71 |
-62 |
-61 |
-85 |
-80 |
-63 |
-51 |
-57 |
| Normalized NOPAT Margin |
|
-17,665.82% |
-17,609.79% |
-11,525.23% |
-229.34% |
-106.47% |
-82.24% |
-172.04% |
-132.84% |
-93.14% |
-59.26% |
-79.42% |
| Pre Tax Income Margin |
|
-24,520.90% |
-24,509.96% |
-15,997.76% |
-316.85% |
-145.27% |
-104.49% |
-239.24% |
-182.93% |
-138.85% |
-82.65% |
-111.59% |
| 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 |
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 |
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 |
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 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |