| DEI Shares Outstanding |
|
- |
- |
- |
- |
642,089,875.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
642,089,875.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
-0.72 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
489.77% |
3,022.59% |
36.13% |
-43.84% |
| EBITDA Growth |
|
0.00% |
-594.06% |
10.88% |
-5.96% |
63.14% |
| EBIT Growth |
|
0.00% |
-543.73% |
-1.94% |
-8.44% |
60.70% |
| NOPAT Growth |
|
0.00% |
-508.64% |
-7.06% |
-6.85% |
46.18% |
| Net Income Growth |
|
0.00% |
-555.53% |
-3.55% |
-47.59% |
58.08% |
| EPS Growth |
|
0.00% |
-360.61% |
-5.26% |
-7.50% |
58.14% |
| Operating Cash Flow Growth |
|
0.00% |
-177.79% |
-10.11% |
-119.29% |
60.65% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-226.84% |
-276.48% |
66.91% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-30.43% |
60.98% |
20.39% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
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% |
| EPS Q/Q Growth |
|
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% |
| Free Cash Flow Firm Q/Q Growth |
|
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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
15.11% |
10.61% |
15.05% |
3.21% |
8.71% |
| EBITDA Margin |
|
-2,985.84% |
-3,513.79% |
-100.28% |
-78.06% |
-71.49% |
| Operating Margin |
|
-3,063.25% |
-3,161.25% |
-108.38% |
-85.07% |
-81.53% |
| EBIT Margin |
|
-3,041.61% |
-3,319.89% |
-108.38% |
-86.33% |
-82.03% |
| Profit (Net Income) Margin |
|
-2,997.86% |
-3,332.09% |
-110.49% |
-119.79% |
-89.43% |
| Tax Burden Percent |
|
101.71% |
100.04% |
100.15% |
100.18% |
103.10% |
| Interest Burden Percent |
|
96.91% |
100.33% |
101.80% |
138.51% |
105.74% |
| 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) |
|
0.00% |
856.40% |
164.57% |
131.24% |
42.39% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-52.62% |
-49.78% |
-41.24% |
-20.09% |
| Return on Assets (ROA) |
|
0.00% |
-52.81% |
-50.75% |
-57.22% |
-21.91% |
| Return on Common Equity (ROCE) |
|
0.00% |
4,579.00% |
299.20% |
160.08% |
42.09% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
160.17% |
62.25% |
129.83% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-79 |
-481 |
-515 |
-550 |
-296 |
| NOPAT Margin |
|
-2,144.27% |
-2,212.87% |
-75.87% |
-59.55% |
-57.07% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-77.13% |
-63.77% |
285.74% |
21.87% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
138.47% |
58.41% |
-421.95% |
-96.08% |
| Cost of Revenue to Revenue |
|
84.89% |
33.34% |
84.95% |
96.79% |
91.29% |
| SG&A Expenses to Revenue |
|
1,485.30% |
682.31% |
21.29% |
24.61% |
26.17% |
| R&D to Revenue |
|
13,869.38% |
2,050.33% |
54.30% |
29.73% |
32.93% |
| Operating Expenses to Revenue |
|
3,078.36% |
3,171.86% |
124.03% |
89.21% |
90.24% |
| Earnings before Interest and Taxes (EBIT) |
|
-112 |
-722 |
-736 |
-798 |
-426 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-110 |
-764 |
-681 |
-722 |
-371 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.76 |
| 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 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.95 |
| 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 |
-1.25 |
-0.40 |
-1.15 |
-1.23 |
| Long-Term Debt to Equity |
|
0.00 |
-0.91 |
-0.10 |
-0.09 |
-0.19 |
| Financial Leverage |
|
0.00 |
7.46 |
0.81 |
-0.23 |
-0.70 |
| Leverage Ratio |
|
0.00 |
-16.22 |
-3.24 |
-2.29 |
-1.93 |
| Compound Leverage Factor |
|
0.00 |
-16.27 |
-3.30 |
-3.18 |
-2.05 |
| Debt to Total Capital |
|
0.00% |
504.58% |
-65.94% |
759.43% |
531.45% |
| Short-Term Debt to Total Capital |
|
0.00% |
137.47% |
-49.56% |
702.52% |
450.80% |
| Long-Term Debt to Total Capital |
|
0.00% |
367.11% |
-16.38% |
56.92% |
80.65% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
1,758.64% |
-75.85% |
-5.65% |
-2.51% |
| Common Equity to Total Capital |
|
0.00% |
-2,163.22% |
241.79% |
-653.79% |
-428.94% |
| Debt to EBITDA |
|
0.00 |
-0.14 |
-0.48 |
-1.37 |
-4.42 |
| Net Debt to EBITDA |
|
0.00 |
0.84 |
0.16 |
-0.69 |
-3.08 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.10 |
-0.12 |
-0.10 |
-0.67 |
| Debt to NOPAT |
|
0.00 |
-0.22 |
-0.64 |
-1.80 |
-5.53 |
| Net Debt to NOPAT |
|
0.00 |
1.33 |
0.21 |
-0.91 |
-3.85 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.16 |
-0.16 |
-0.13 |
-0.84 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
-3.46 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-434.68% |
-81.81% |
-21.97% |
0.69% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.88 |
0.50 |
0.42 |
0.38 |
| Quick Ratio |
|
0.00 |
0.80 |
0.29 |
0.13 |
0.09 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
234 |
-297 |
-1,120 |
-370 |
| Operating Cash Flow to CapEx |
|
-365.88% |
-265.68% |
-185.49% |
-1,670.38% |
-564.08% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
27.45 |
-14.69 |
-3.26 |
-5.85 |
| Operating Cash Flow to Interest Expense |
|
-26.01 |
-41.14 |
-19.12 |
-2.47 |
-5.27 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-33.12 |
-56.63 |
-29.42 |
-2.62 |
-6.21 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.02 |
0.46 |
0.48 |
0.24 |
| Accounts Receivable Turnover |
|
0.00 |
2.51 |
12.60 |
5.71 |
2.76 |
| Inventory Turnover |
|
0.00 |
0.32 |
4.01 |
3.94 |
3.06 |
| Fixed Asset Turnover |
|
0.00 |
0.09 |
2.23 |
2.75 |
1.91 |
| Accounts Payable Turnover |
|
0.00 |
1.00 |
3.14 |
2.15 |
0.96 |
| Days Sales Outstanding (DSO) |
|
0.00 |
145.30 |
28.96 |
63.97 |
132.14 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
1,142.98 |
91.09 |
92.56 |
119.36 |
| Days Payable Outstanding (DPO) |
|
0.00 |
364.30 |
116.36 |
169.85 |
379.49 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
923.98 |
3.69 |
-13.33 |
-127.98 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-716 |
-933 |
-364 |
-290 |
| Invested Capital Turnover |
|
0.00 |
-0.06 |
-0.82 |
-1.42 |
-1.59 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-716 |
-218 |
569 |
74 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2,048 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
914 |
| Book Value per Share |
|
$0.00 |
($0.95) |
($2.54) |
($0.35) |
($1.95) |
| Tangible Book Value per Share |
|
$0.00 |
($1.20) |
($2.78) |
($0.40) |
($2.12) |
| Total Capital |
|
0.00 |
21 |
-498 |
130 |
308 |
| Total Debt |
|
0.00 |
106 |
329 |
991 |
1,639 |
| Total Long-Term Debt |
|
0.00 |
77 |
82 |
74 |
249 |
| Net Debt |
|
0.00 |
-642 |
-106 |
499 |
1,141 |
| Capital Expenditures (CapEx) |
|
35 |
132 |
209 |
51 |
59 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-820 |
-1,053 |
-990 |
-546 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-81 |
-627 |
-508 |
-97 |
| Net Working Capital (NWC) |
|
0.00 |
-109 |
-874 |
-1,424 |
-1,487 |
| Net Nonoperating Expense (NNE) |
|
31 |
243 |
235 |
557 |
168 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-631 |
-106 |
496 |
1,040 |
| Total Depreciation and Amortization (D&A) |
|
2.06 |
-42 |
55 |
76 |
55 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-3,769.44% |
-155.13% |
-107.15% |
-105.25% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-370.97% |
-92.27% |
-54.96% |
-18.70% |
| Net Working Capital to Revenue |
|
0.00% |
-503.18% |
-128.65% |
-154.10% |
-286.46% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($1.60) |
($1.72) |
($0.72) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
474.62M |
645.23M |
648.54M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.60) |
($1.72) |
($0.72) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
474.62M |
645.23M |
648.54M |
| 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 |
0.00 |
2.45B |
678.24M |
642.09M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-79 |
-481 |
-515 |
-550 |
-260 |
| Normalized NOPAT Margin |
|
-2,144.27% |
-2,212.87% |
-75.87% |
-59.55% |
-50.08% |
| Pre Tax Income Margin |
|
-2,947.60% |
-3,330.75% |
-110.33% |
-119.57% |
-86.74% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-23.06 |
-84.51 |
-36.36 |
-2.32 |
-6.72 |
| NOPAT to Interest Expense |
|
-16.26 |
-56.33 |
-25.45 |
-1.60 |
-4.68 |
| EBIT Less CapEx to Interest Expense |
|
-30.17 |
-100.00 |
-46.67 |
-2.47 |
-7.66 |
| NOPAT Less CapEx to Interest Expense |
|
-23.37 |
-71.82 |
-35.76 |
-1.75 |
-5.61 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-1.70% |
0.00% |
-0.02% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-1.70% |
0.00% |
-0.02% |
0.00% |
0.00% |