| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
357,378,674.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
357,378,674.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
-1.97 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
318.51% |
654.99% |
32.56% |
158.69% |
167.65% |
41.11% |
| EBITDA Growth |
|
0.00% |
354.28% |
-12,619.39% |
65.91% |
113.84% |
1,350.84% |
-193.24% |
| EBIT Growth |
|
0.00% |
198.78% |
-20,770.22% |
59.15% |
81.61% |
411.03% |
-887.85% |
| NOPAT Growth |
|
0.00% |
34.16% |
126.48% |
-52,173.90% |
81.37% |
184.51% |
-4,647.73% |
| Net Income Growth |
|
0.00% |
-2,719.33% |
-595.10% |
59.06% |
83.15% |
400.63% |
-908.16% |
| EPS Growth |
|
0.00% |
-2,102.71% |
-250.14% |
69.37% |
90.76% |
234.48% |
-669.23% |
| Operating Cash Flow Growth |
|
0.00% |
223.23% |
-8,325.04% |
126.54% |
1,130.24% |
370.87% |
754.22% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-2,345.53% |
77.04% |
-593.06% |
-178.32% |
-125.97% |
| Invested Capital Growth |
|
0.00% |
-152.37% |
6,158.52% |
-15.09% |
181.93% |
192.00% |
110.20% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-6.61% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-139.09% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-356.36% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-78.42% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-544.55% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-441.54% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
435.18% |
| Free Cash Flow Firm Q/Q Growth |
|
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% |
1.78% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-56.56% |
8.24% |
15.71% |
-25.41% |
12.24% |
68.27% |
68.92% |
| EBITDA Margin |
|
-77.80% |
47.27% |
-783.81% |
-201.55% |
10.78% |
55.80% |
-35.41% |
| Operating Margin |
|
-102.36% |
-16.10% |
0.56% |
-221.87% |
-15.98% |
3.46% |
-148.05% |
| EBIT Margin |
|
-123.59% |
29.17% |
-798.63% |
-246.11% |
-17.49% |
19.37% |
-95.83% |
| Profit (Net Income) Margin |
|
-129.58% |
-872.94% |
-803.70% |
-248.23% |
-16.17% |
17.35% |
-99.38% |
| Tax Burden Percent |
|
100.00% |
102.09% |
100.65% |
101.41% |
113.54% |
92.98% |
99.14% |
| Interest Burden Percent |
|
104.85% |
-2,931.17% |
99.98% |
99.46% |
81.39% |
96.35% |
104.60% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.02% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-13.42% |
-37.12% |
0.15% |
-41.54% |
-4.41% |
1.20% |
-23.57% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-19,165.42% |
-303.01% |
746.34% |
15.64% |
-0.81% |
-61.90% |
4.58% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-10.87% |
334.34% |
-216.58% |
-4.74% |
0.28% |
4.77% |
0.16% |
| Return on Equity (ROE) |
|
-24.29% |
297.22% |
-216.43% |
-46.28% |
-4.13% |
5.97% |
-23.41% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-101.58% |
-25.22% |
-99.68% |
-96.76% |
-94.62% |
| Operating Return on Assets (OROA) |
|
-17.65% |
2.76% |
-118.35% |
-37.76% |
-4.22% |
4.74% |
-7.23% |
| Return on Assets (ROA) |
|
-18.51% |
-82.70% |
-119.10% |
-38.09% |
-3.90% |
4.25% |
-7.50% |
| Return on Common Equity (ROCE) |
|
-24.29% |
297.22% |
-216.43% |
-46.28% |
-4.13% |
5.97% |
-23.41% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-24.29% |
122.11% |
-95.98% |
-56.28% |
-2.64% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.18 |
-0.78 |
0.21 |
-108 |
-20 |
16 |
-733 |
| NOPAT Margin |
|
-71.65% |
-11.27% |
0.40% |
-155.31% |
-11.18% |
3.22% |
-103.63% |
| Net Nonoperating Expense Percent (NNEP) |
|
19,152.00% |
265.89% |
-746.19% |
-57.18% |
-3.61% |
63.10% |
-28.15% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
0.05% |
-35.07% |
-1.82% |
0.58% |
-6.22% |
| Cost of Revenue to Revenue |
|
156.56% |
91.76% |
84.29% |
125.41% |
87.76% |
31.73% |
31.08% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
29.89% |
65.67% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
45.80% |
24.34% |
15.14% |
196.46% |
28.22% |
64.81% |
216.97% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.04 |
2.02 |
-417 |
-170 |
-31 |
97 |
-678 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.29 |
3.27 |
-409 |
-140 |
19 |
280 |
-250 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
26.26 |
0.00 |
0.06 |
0.84 |
0.69 |
1.51 |
3.90 |
| Price to Tangible Book Value (P/TBV) |
|
28.07 |
0.00 |
0.06 |
0.84 |
0.69 |
1.51 |
4.27 |
| Price to Revenue (P/Rev) |
|
140.07 |
33.47 |
0.53 |
3.70 |
4.20 |
5.46 |
23.12 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.48 |
0.00 |
| Dividend Yield |
|
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% |
3.18% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
26.24 |
0.00 |
0.00 |
0.79 |
0.51 |
1.46 |
3.89 |
| Enterprise Value to Revenue (EV/Rev) |
|
140.07 |
39.95 |
0.00 |
2.72 |
1.92 |
5.84 |
23.15 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
84.52 |
0.00 |
0.00 |
17.78 |
10.46 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
136.95 |
0.00 |
0.00 |
0.00 |
30.13 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
181.48 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
156.94 |
0.00 |
4.91 |
0.73 |
11.89 |
7.79 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
21.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.22 |
-1.70 |
0.00 |
0.00 |
0.00 |
0.53 |
1.81 |
| Long-Term Debt to Equity |
|
0.00 |
-0.24 |
0.00 |
0.00 |
0.00 |
0.53 |
1.77 |
| Financial Leverage |
|
0.00 |
-1.10 |
-0.29 |
-0.30 |
-0.35 |
-0.08 |
0.04 |
| Leverage Ratio |
|
1.31 |
-3.59 |
1.82 |
1.22 |
1.06 |
1.40 |
3.12 |
| Compound Leverage Factor |
|
1.38 |
105.34 |
1.82 |
1.21 |
0.86 |
1.35 |
3.26 |
| Debt to Total Capital |
|
18.19% |
243.89% |
0.00% |
0.41% |
0.13% |
34.63% |
64.46% |
| Short-Term Debt to Total Capital |
|
18.19% |
209.44% |
0.00% |
0.00% |
0.00% |
0.00% |
1.44% |
| Long-Term Debt to Total Capital |
|
0.00% |
34.45% |
0.00% |
0.41% |
0.13% |
34.63% |
63.03% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
81.81% |
-143.89% |
100.00% |
99.59% |
99.87% |
65.37% |
35.54% |
| Debt to EBITDA |
|
-1.52 |
25.63 |
0.00 |
-0.01 |
0.07 |
3.44 |
-30.33 |
| Net Debt to EBITDA |
|
0.00 |
13.71 |
0.00 |
0.48 |
-21.21 |
0.67 |
-0.11 |
| Long-Term Debt to EBITDA |
|
0.00 |
3.62 |
0.00 |
-0.01 |
0.07 |
3.44 |
-29.65 |
| Debt to NOPAT |
|
-1.66 |
-107.49 |
0.00 |
-0.01 |
-0.07 |
59.76 |
-10.36 |
| Net Debt to NOPAT |
|
0.00 |
-57.49 |
0.00 |
0.63 |
20.45 |
11.58 |
-0.04 |
| Long-Term Debt to NOPAT |
|
0.00 |
-15.18 |
0.00 |
-0.01 |
-0.07 |
59.76 |
-10.13 |
| Altman Z-Score |
|
49.70 |
-0.96 |
-3.09 |
1.75 |
7.77 |
1.66 |
1.06 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.93 |
0.24 |
7.13 |
3.72 |
8.87 |
4.29 |
3.55 |
| Quick Ratio |
|
0.83 |
0.23 |
5.94 |
3.14 |
8.64 |
3.93 |
2.66 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
13 |
-284 |
-65 |
-453 |
-1,302 |
-2,941 |
| Operating Cash Flow to CapEx |
|
-36.51% |
2.17% |
-173.23% |
45.99% |
333.46% |
43.73% |
70.62% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.21 |
0.00 |
0.00 |
0.00 |
-117.85 |
-26.31 |
| Operating Cash Flow to Interest Expense |
|
-14.43 |
0.03 |
0.00 |
0.00 |
0.00 |
22.26 |
18.79 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-53.97 |
-1.30 |
0.00 |
0.00 |
0.00 |
-28.65 |
-7.82 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.14 |
0.09 |
0.15 |
0.15 |
0.24 |
0.24 |
0.08 |
| Accounts Receivable Turnover |
|
4.99 |
12.31 |
4.27 |
4.59 |
9.98 |
583.94 |
62.50 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.21 |
0.58 |
0.40 |
0.28 |
0.52 |
0.42 |
0.16 |
| Accounts Payable Turnover |
|
3.45 |
6.79 |
4.42 |
4.90 |
6.45 |
1.68 |
0.22 |
| Days Sales Outstanding (DSO) |
|
73.09 |
29.65 |
85.42 |
79.59 |
36.59 |
0.63 |
5.84 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
105.92 |
53.73 |
82.62 |
74.53 |
56.62 |
217.64 |
1,635.98 |
| Cash Conversion Cycle (CCC) |
|
-32.83 |
-24.08 |
2.80 |
5.07 |
-20.03 |
-217.02 |
-1,630.14 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
8.82 |
-4.62 |
280 |
238 |
670 |
2,004 |
4,213 |
| Invested Capital Turnover |
|
0.19 |
3.29 |
0.38 |
0.27 |
0.39 |
0.37 |
0.23 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-13 |
285 |
-42 |
432 |
1,318 |
2,209 |
| Enterprise Value (EV) |
|
232 |
276 |
-82 |
189 |
343 |
2,924 |
16,370 |
| Market Capitalization |
|
232 |
232 |
28 |
256 |
753 |
2,737 |
16,343 |
| Book Value per Share |
|
$1.07 |
($5.98) |
$7.95 |
$5.55 |
$16.45 |
$9.67 |
$11.71 |
| Tangible Book Value per Share |
|
$1.00 |
($6.06) |
$7.94 |
$5.55 |
$16.45 |
$9.67 |
$10.72 |
| Total Capital |
|
11 |
34 |
437 |
307 |
1,099 |
2,780 |
11,779 |
| Total Debt |
|
1.96 |
84 |
0.00 |
1.26 |
1.44 |
963 |
7,593 |
| Total Long-Term Debt |
|
0.00 |
12 |
0.00 |
1.26 |
1.44 |
963 |
7,424 |
| Net Debt |
|
0.01 |
45 |
-110 |
-68 |
-410 |
187 |
27 |
| Capital Expenditures (CapEx) |
|
3.91 |
81 |
84 |
84 |
142 |
562 |
2,974 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.18 |
-97 |
28 |
-3.67 |
-9.74 |
-73 |
-1,731 |
| Debt-free Net Working Capital (DFNWC) |
|
1.78 |
-58 |
138 |
65 |
401 |
492 |
5,834 |
| Net Working Capital (NWC) |
|
-0.19 |
-130 |
138 |
65 |
401 |
492 |
5,665 |
| Net Nonoperating Expense (NNE) |
|
0.96 |
60 |
420 |
64 |
8.92 |
-71 |
-30 |
| Net Nonoperating Obligations (NNO) |
|
0.01 |
45 |
-157 |
-68 |
-427 |
187 |
27 |
| Total Depreciation and Amortization (D&A) |
|
0.76 |
1.25 |
7.74 |
31 |
51 |
183 |
427 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-10.89% |
-1,402.73% |
53.22% |
-5.29% |
-5.44% |
-14.51% |
-244.89% |
| Debt-free Net Working Capital to Revenue |
|
107.44% |
-839.13% |
263.77% |
94.21% |
224.10% |
98.16% |
825.23% |
| Net Working Capital to Revenue |
|
-11.19% |
-1,879.65% |
263.77% |
94.21% |
224.10% |
98.16% |
801.28% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($10.25) |
($3.14) |
($0.29) |
$0.41 |
($2.22) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
54.98M |
66.70M |
187.86M |
214.59M |
316.12M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($10.25) |
($3.14) |
($0.29) |
$0.39 |
($2.22) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
54.98M |
66.70M |
187.86M |
223.25M |
316.12M |
| Adjusted Basic & Diluted Earnings per Share |
|
$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 |
54.98M |
66.70M |
187.86M |
271.98M |
394.06M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.18 |
-0.48 |
0.32 |
-34 |
-20 |
19 |
-268 |
| Normalized NOPAT Margin |
|
-71.65% |
-6.90% |
0.62% |
-48.98% |
-11.23% |
3.81% |
-37.92% |
| Pre Tax Income Margin |
|
-129.58% |
-855.03% |
-798.48% |
-244.78% |
-14.24% |
18.66% |
-100.24% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-20.64 |
0.03 |
0.00 |
0.00 |
0.00 |
8.79 |
-6.06 |
| NOPAT to Interest Expense |
|
-11.96 |
-0.01 |
0.00 |
0.00 |
0.00 |
1.46 |
-6.55 |
| EBIT Less CapEx to Interest Expense |
|
-60.17 |
-1.29 |
0.00 |
0.00 |
0.00 |
-42.12 |
-32.66 |
| NOPAT Less CapEx to Interest Expense |
|
-51.50 |
-1.34 |
0.00 |
0.00 |
0.00 |
-49.45 |
-33.16 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
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% |
-7.17% |