| DEI Shares Outstanding |
|
244,924,695.00 |
244,924,695.00 |
246,236,753.00 |
246,236,753.00 |
361,492,295.00 |
- |
361,492,295.00 |
363,178,000.00 |
363,398,860.00 |
363,398,680.00 |
423,680,611.00 |
| DEI Adjusted Shares Outstanding |
|
244,924,695.00 |
244,924,695.00 |
246,236,753.00 |
246,236,753.00 |
361,492,295.00 |
- |
361,492,295.00 |
363,178,000.00 |
363,398,860.00 |
363,398,680.00 |
423,680,611.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.21 |
-0.20 |
-0.20 |
-0.22 |
-0.18 |
- |
-0.07 |
0.01 |
-0.04 |
-0.04 |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
315.38% |
3,621.43% |
0.00% |
0.00% |
980.25% |
2,448.37% |
11.68% |
1,652.64% |
2,273.94% |
- |
1,572.11% |
| EBITDA Growth |
|
-140.42% |
-96.87% |
-55.70% |
-26.06% |
-25.52% |
19.25% |
47.00% |
104.66% |
83.89% |
- |
96.87% |
| EBIT Growth |
|
-124.33% |
-89.87% |
-51.55% |
-18.98% |
-28.28% |
19.88% |
47.73% |
106.09% |
83.62% |
- |
95.88% |
| NOPAT Growth |
|
-114.90% |
-54.36% |
-45.57% |
-25.12% |
-28.33% |
29.95% |
43.35% |
109.64% |
80.87% |
- |
96.12% |
| Net Income Growth |
|
-116.04% |
-63.17% |
-51.55% |
-18.98% |
-28.28% |
32.14% |
47.73% |
106.09% |
80.30% |
- |
95.88% |
| EPS Growth |
|
-61.54% |
0.00% |
-17.65% |
22.73% |
14.29% |
60.00% |
65.00% |
105.88% |
77.78% |
- |
100.00% |
| Operating Cash Flow Growth |
|
-114.10% |
-134.35% |
-74.39% |
-27.34% |
-28.83% |
57.48% |
20.59% |
135.01% |
55.55% |
- |
66.35% |
| Free Cash Flow Firm Growth |
|
-15.22% |
-28.92% |
-46.97% |
-48.38% |
-88.48% |
69.19% |
59.54% |
66.67% |
-11.15% |
- |
-291.18% |
| Invested Capital Growth |
|
-35.61% |
-17.38% |
7.07% |
3.95% |
-1.52% |
-63.30% |
-12.83% |
57.68% |
203.01% |
- |
183.41% |
| Revenue Q/Q Growth |
|
0.00% |
543.21% |
8.45% |
45.75% |
6.25% |
1,417.37% |
-95.25% |
2,187.32% |
43.92% |
- |
-71.01% |
| EBITDA Q/Q Growth |
|
-19.97% |
-10.04% |
16.33% |
-14.13% |
-19.45% |
33.86% |
45.08% |
110.04% |
-512.58% |
- |
91.13% |
| EBIT Q/Q Growth |
|
-12.52% |
-13.78% |
15.81% |
-10.40% |
-21.30% |
28.93% |
45.08% |
112.86% |
-426.38% |
- |
88.84% |
| NOPAT Q/Q Growth |
|
-12.19% |
5.83% |
3.00% |
-22.11% |
-15.06% |
48.60% |
21.56% |
120.78% |
-328.34% |
- |
93.26% |
| Net Income Q/Q Growth |
|
-12.52% |
1.52% |
2.73% |
-10.40% |
-21.30% |
47.90% |
25.09% |
112.86% |
-492.65% |
- |
93.28% |
| EPS Q/Q Growth |
|
4.55% |
4.76% |
0.00% |
15.00% |
-5.88% |
55.56% |
12.50% |
114.29% |
-500.00% |
- |
100.00% |
| Operating Cash Flow Q/Q Growth |
|
-9.19% |
-21.45% |
-9.06% |
11.95% |
-10.46% |
59.92% |
-103.70% |
138.82% |
-240.25% |
- |
14.52% |
| Free Cash Flow Firm Q/Q Growth |
|
12.57% |
-19.03% |
-21.32% |
-17.53% |
-11.05% |
80.54% |
-59.31% |
3.17% |
-270.31% |
- |
20.31% |
| Invested Capital Q/Q Growth |
|
-28.34% |
11.03% |
46.70% |
-10.95% |
-32.11% |
-58.62% |
248.47% |
61.08% |
30.46% |
- |
25.37% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
95.68% |
93.28% |
97.26% |
89.92% |
95.94% |
98.69% |
97.62% |
99.89% |
99.98% |
- |
99.49% |
| EBITDA Margin |
|
-32,943.83% |
-5,635.99% |
-4,348.23% |
-3,404.92% |
-3,827.89% |
-178.58% |
-2,063.71% |
9.06% |
-25.98% |
- |
-3.86% |
| Operating Margin |
|
-30,636.42% |
-4,485.32% |
-4,011.77% |
-3,360.90% |
-3,639.60% |
-123.28% |
-2,034.79% |
12.94% |
-29.34% |
- |
-4.72% |
| EBIT Margin |
|
-31,188.27% |
-5,517.08% |
-4,282.92% |
-3,244.02% |
-3,703.49% |
-173.45% |
-2,004.36% |
11.27% |
-25.55% |
- |
-4.94% |
| Profit (Net Income) Margin |
|
-31,188.27% |
-4,775.05% |
-4,282.92% |
-3,244.02% |
-3,703.49% |
-127.16% |
-2,004.36% |
11.27% |
-30.74% |
- |
-4.94% |
| Tax Burden Percent |
|
100.00% |
86.55% |
100.00% |
100.00% |
100.00% |
73.31% |
100.00% |
100.00% |
108.62% |
- |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
110.76% |
- |
100.00% |
| 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) |
|
-42.11% |
-151.40% |
-204.52% |
-323.47% |
-702.63% |
-173.71% |
-1,433.33% |
19.89% |
-49.95% |
- |
-9.80% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-28.48% |
-130.14% |
-193.86% |
-315.50% |
-688.06% |
-163.28% |
-1,429.14% |
20.22% |
-46.06% |
- |
-9.48% |
| Return on Net Nonoperating Assets (RNNOA) |
|
23.26% |
99.22% |
160.89% |
272.64% |
600.68% |
142.19% |
1,213.90% |
-16.05% |
33.61% |
- |
6.26% |
| Return on Equity (ROE) |
|
-18.85% |
-52.17% |
-43.62% |
-50.82% |
-101.95% |
-31.52% |
-219.42% |
3.83% |
-16.34% |
- |
-3.54% |
| Cash Return on Invested Capital (CROIC) |
|
-375.20% |
-462.46% |
-412.96% |
-480.27% |
-730.31% |
-800.96% |
-386.79% |
-262.67% |
-216.67% |
- |
-126.29% |
| Operating Return on Assets (OROA) |
|
-6.80% |
-31.35% |
-34.47% |
-37.43% |
-69.02% |
-20.43% |
-175.03% |
2.20% |
-9.52% |
- |
-2.87% |
| Return on Assets (ROA) |
|
-6.80% |
-27.14% |
-34.47% |
-37.43% |
-69.02% |
-14.97% |
-175.03% |
2.20% |
-11.46% |
- |
-2.87% |
| Return on Common Equity (ROCE) |
|
-18.85% |
-52.17% |
-43.62% |
-50.82% |
-101.95% |
-31.52% |
-219.41% |
3.83% |
-16.34% |
- |
-3.54% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-113.15% |
0.00% |
-67.01% |
0.00% |
0.00% |
0.00% |
-144.11% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-35 |
-33 |
-32 |
-39 |
-45 |
-23 |
-18 |
3.74 |
-8.53 |
-10 |
-0.70 |
| NOPAT Margin |
|
-21,445.49% |
-3,139.72% |
-2,808.24% |
-2,352.63% |
-2,547.72% |
-86.30% |
-1,424.35% |
12.94% |
-20.53% |
- |
-3.30% |
| Net Nonoperating Expense Percent (NNEP) |
|
-13.63% |
-21.26% |
-10.65% |
-7.97% |
-14.57% |
-10.42% |
-4.18% |
-0.33% |
-3.89% |
- |
-0.32% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-16.98% |
-8.16% |
-11.41% |
-16.01% |
-9.31% |
-8.03% |
2.01% |
-4.83% |
-6.41% |
-0.28% |
| Cost of Revenue to Revenue |
|
4.32% |
6.72% |
2.74% |
10.08% |
4.06% |
1.31% |
2.38% |
0.11% |
0.02% |
- |
0.51% |
| SG&A Expenses to Revenue |
|
19,893.83% |
3,129.17% |
2,837.17% |
2,379.60% |
2,262.40% |
121.48% |
919.81% |
32.39% |
23.49% |
- |
43.76% |
| R&D to Revenue |
|
10,838.27% |
1,416.70% |
1,271.86% |
1,071.22% |
1,473.14% |
100.49% |
1,212.60% |
54.55% |
45.15% |
- |
60.45% |
| Operating Expenses to Revenue |
|
30,732.10% |
4,545.87% |
4,109.03% |
3,450.82% |
3,735.54% |
221.97% |
2,132.41% |
86.94% |
132.11% |
- |
104.21% |
| Earnings before Interest and Taxes (EBIT) |
|
-51 |
-50 |
-48 |
-53 |
-65 |
-46 |
-25 |
3.25 |
-11 |
-9.35 |
-1.04 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-53 |
-51 |
-49 |
-56 |
-67 |
-47 |
-26 |
2.62 |
-11 |
-9.17 |
-0.81 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.91 |
4.02 |
2.05 |
1.72 |
3.18 |
1.83 |
1.35 |
2.65 |
4.08 |
- |
3.26 |
| Price to Tangible Book Value (P/TBV) |
|
2.81 |
7.72 |
2.42 |
2.12 |
4.24 |
2.63 |
2.12 |
4.05 |
6.49 |
- |
4.18 |
| Price to Revenue (P/Rev) |
|
5,234.67 |
311.24 |
253.20 |
103.91 |
101.91 |
8.59 |
5.34 |
5.88 |
4.99 |
- |
4.02 |
| 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) |
|
7.26 |
13.47 |
10.12 |
6.89 |
20.41 |
15.60 |
2.51 |
5.60 |
7.10 |
- |
6.59 |
| Enterprise Value to Revenue (EV/Rev) |
|
2,898.16 |
252.67 |
143.64 |
51.05 |
73.45 |
4.16 |
2.32 |
4.46 |
4.39 |
- |
3.29 |
| 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 |
|
0.71 |
1.07 |
0.35 |
0.41 |
0.56 |
0.69 |
0.82 |
0.43 |
0.47 |
- |
0.24 |
| Long-Term Debt to Equity |
|
0.71 |
1.07 |
0.35 |
0.41 |
0.56 |
0.69 |
0.48 |
0.43 |
0.47 |
- |
0.24 |
| Financial Leverage |
|
-0.82 |
-0.76 |
-0.83 |
-0.86 |
-0.87 |
-0.87 |
-0.85 |
-0.79 |
-0.73 |
- |
-0.66 |
| Leverage Ratio |
|
1.65 |
2.02 |
1.54 |
1.62 |
1.88 |
2.21 |
1.74 |
1.62 |
1.76 |
- |
1.74 |
| Compound Leverage Factor |
|
1.65 |
2.02 |
1.54 |
1.62 |
1.88 |
2.21 |
1.74 |
1.62 |
1.95 |
- |
1.74 |
| Debt to Total Capital |
|
41.57% |
51.66% |
25.69% |
29.31% |
35.88% |
40.73% |
45.01% |
30.24% |
31.99% |
- |
19.67% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
18.80% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
41.57% |
51.66% |
25.69% |
29.31% |
35.88% |
40.73% |
26.21% |
30.24% |
31.99% |
- |
19.67% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.01% |
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 |
|
58.43% |
48.34% |
74.30% |
70.69% |
64.12% |
59.27% |
54.99% |
69.76% |
68.01% |
- |
80.32% |
| Debt to EBITDA |
|
-0.63 |
-0.53 |
-0.49 |
-0.46 |
-0.43 |
-0.46 |
-0.51 |
-0.41 |
-0.69 |
- |
-2.74 |
| Net Debt to EBITDA |
|
0.76 |
0.37 |
1.24 |
0.97 |
0.69 |
0.63 |
0.48 |
0.60 |
0.73 |
- |
6.66 |
| Long-Term Debt to EBITDA |
|
-0.63 |
-0.53 |
-0.49 |
-0.46 |
-0.43 |
-0.46 |
-0.30 |
-0.41 |
-0.69 |
- |
-2.74 |
| Debt to NOPAT |
|
-0.91 |
-0.83 |
-0.77 |
-0.72 |
-0.68 |
-0.73 |
-0.81 |
-0.68 |
-1.21 |
- |
-2.93 |
| Net Debt to NOPAT |
|
1.10 |
0.59 |
1.96 |
1.53 |
1.07 |
1.00 |
0.76 |
1.00 |
1.27 |
- |
7.13 |
| Long-Term Debt to NOPAT |
|
-0.91 |
-0.83 |
-0.77 |
-0.72 |
-0.68 |
-0.73 |
-0.47 |
-0.68 |
-1.21 |
- |
-2.93 |
| Altman Z-Score |
|
-7.30 |
-9.20 |
-2.72 |
-4.67 |
-5.82 |
-7.78 |
-8.43 |
-9.31 |
-9.28 |
- |
-3.12 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.01% |
0.00% |
0.00% |
0.00% |
0.01% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
6.92 |
5.60 |
15.58 |
11.51 |
7.45 |
5.44 |
2.22 |
4.16 |
5.64 |
- |
18.79 |
| Quick Ratio |
|
6.78 |
5.42 |
15.26 |
11.21 |
7.25 |
5.34 |
2.19 |
4.05 |
5.45 |
- |
18.43 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-23 |
-28 |
-34 |
-40 |
-44 |
-8.61 |
-14 |
-13 |
-49 |
-67 |
-54 |
| Operating Cash Flow to CapEx |
|
-50,143.37% |
0.00% |
0.00% |
0.00% |
-17,465.47% |
-4,533.97% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| 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 |
0.01 |
0.01 |
0.01 |
0.02 |
0.12 |
0.09 |
0.20 |
0.37 |
- |
0.58 |
| Accounts Receivable Turnover |
|
0.29 |
2.32 |
2.61 |
2.41 |
3.47 |
13.87 |
1.27 |
24.33 |
37.57 |
- |
5.55 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.72 |
0.70 |
2.01 |
1.72 |
1.28 |
1.06 |
- |
1.48 |
| Fixed Asset Turnover |
|
0.03 |
0.59 |
1.15 |
1.92 |
2.61 |
13.90 |
15.04 |
28.60 |
47.73 |
- |
80.91 |
| Accounts Payable Turnover |
|
0.00 |
0.01 |
0.01 |
0.02 |
0.03 |
0.04 |
0.07 |
0.05 |
0.05 |
- |
0.05 |
| Days Sales Outstanding (DSO) |
|
1,277.50 |
157.34 |
139.73 |
151.51 |
105.29 |
26.32 |
286.34 |
15.00 |
9.72 |
- |
65.79 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
504.21 |
524.82 |
181.31 |
212.17 |
285.11 |
344.19 |
- |
247.31 |
| Days Payable Outstanding (DPO) |
|
261,133.17 |
53,212.71 |
28,913.66 |
15,133.51 |
14,166.43 |
8,648.01 |
5,565.80 |
6,860.41 |
7,801.98 |
- |
7,095.21 |
| Cash Conversion Cycle (CCC) |
|
-259,855.67 |
-53,055.37 |
-28,773.93 |
-14,477.80 |
-13,536.31 |
-8,440.37 |
-5,067.29 |
-6,560.30 |
-7,448.08 |
- |
-6,782.11 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
20 |
23 |
33 |
30 |
20 |
8.29 |
29 |
47 |
61 |
65 |
82 |
| Invested Capital Turnover |
|
0.00 |
0.05 |
0.07 |
0.14 |
0.28 |
2.01 |
1.01 |
1.54 |
2.43 |
- |
2.97 |
| Increase / (Decrease) in Invested Capital |
|
-11 |
-4.75 |
2.19 |
1.12 |
-0.31 |
-14 |
-4.25 |
17 |
41 |
57 |
53 |
| Enterprise Value (EV) |
|
148 |
304 |
335 |
203 |
409 |
129 |
72 |
261 |
431 |
- |
540 |
| Market Capitalization |
|
267 |
375 |
591 |
414 |
568 |
267 |
167 |
343 |
491 |
- |
661 |
| Book Value per Share |
|
$0.57 |
$0.38 |
$1.17 |
$0.97 |
$0.49 |
$0.40 |
$0.34 |
$0.36 |
$0.33 |
$0.30 |
$0.48 |
| Tangible Book Value per Share |
|
$0.39 |
$0.20 |
$0.99 |
$0.79 |
$0.37 |
$0.28 |
$0.22 |
$0.23 |
$0.21 |
$0.17 |
$0.37 |
| Total Capital |
|
239 |
193 |
389 |
339 |
278 |
246 |
224 |
186 |
177 |
162 |
253 |
| Total Debt |
|
99 |
100 |
100 |
99 |
100 |
100 |
101 |
56 |
57 |
54 |
50 |
| Total Long-Term Debt |
|
99 |
100 |
100 |
99 |
100 |
100 |
59 |
56 |
57 |
49 |
50 |
| Net Debt |
|
-119 |
-71 |
-256 |
-210 |
-158 |
-138 |
-94 |
-83 |
-59 |
-42 |
-121 |
| Capital Expenditures (CapEx) |
|
0.08 |
0.00 |
0.00 |
0.00 |
0.31 |
0.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-27 |
-25 |
-14 |
-17 |
-26 |
-37 |
-18 |
-29 |
-15 |
-11 |
5.48 |
| Debt-free Net Working Capital (DFNWC) |
|
191 |
145 |
341 |
293 |
233 |
201 |
177 |
110 |
101 |
86 |
176 |
| Net Working Capital (NWC) |
|
191 |
145 |
341 |
293 |
233 |
201 |
135 |
110 |
101 |
81 |
176 |
| Net Nonoperating Expense (NNE) |
|
16 |
17 |
17 |
15 |
20 |
11 |
7.32 |
0.48 |
4.24 |
5.18 |
0.35 |
| Net Nonoperating Obligations (NNO) |
|
-119 |
-71 |
-256 |
-210 |
-158 |
-138 |
-94 |
-83 |
-59 |
-42 |
-121 |
| Total Depreciation and Amortization (D&A) |
|
-2.84 |
-1.24 |
-0.74 |
-2.65 |
-2.18 |
-1.36 |
-0.75 |
-0.64 |
-0.18 |
0.17 |
0.23 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-53,560.78% |
-2,078.49% |
-614.82% |
-426.93% |
-463.44% |
-119.08% |
-56.61% |
-49.22% |
-15.42% |
- |
3.33% |
| Debt-free Net Working Capital to Revenue |
|
374,727.45% |
12,043.27% |
14,620.74% |
7,359.16% |
4,175.97% |
646.52% |
567.61% |
188.68% |
102.63% |
- |
107.21% |
| Net Working Capital to Revenue |
|
374,727.45% |
12,043.27% |
14,620.74% |
7,359.16% |
4,175.97% |
646.52% |
432.87% |
188.68% |
102.63% |
- |
107.21% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.21) |
($0.20) |
($0.20) |
($0.17) |
($0.18) |
($0.08) |
($0.07) |
$0.01 |
($0.04) |
($0.04) |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
244.93M |
221.13M |
245.39M |
310.84M |
361.49M |
320.03M |
362.07M |
363.29M |
363.40M |
363.05M |
400.24M |
| Adjusted Diluted Earnings per Share |
|
($0.21) |
($0.20) |
($0.20) |
($0.17) |
($0.18) |
($0.08) |
($0.07) |
$0.01 |
($0.04) |
($0.04) |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
244.93M |
221.13M |
245.39M |
310.84M |
361.49M |
320.03M |
362.07M |
363.57M |
363.40M |
363.05M |
400.24M |
| 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 |
|
244.92M |
246.24M |
246.24M |
361.49M |
361.49M |
361.49M |
363.18M |
363.40M |
363.40M |
423.68M |
444.20M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-35 |
-33 |
-32 |
-39 |
-45 |
-23 |
-18 |
2.62 |
-8.53 |
-10 |
-0.70 |
| Normalized NOPAT Margin |
|
-21,445.49% |
-3,139.72% |
-2,808.24% |
-2,352.63% |
-2,547.72% |
-86.30% |
-1,424.35% |
9.06% |
-20.53% |
- |
-3.30% |
| Pre Tax Income Margin |
|
-31,188.27% |
-5,517.08% |
-4,282.92% |
-3,244.02% |
-3,703.49% |
-173.45% |
-2,004.36% |
11.27% |
-28.30% |
- |
-4.94% |
| 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 |
|
-0.52% |
-0.47% |
0.00% |
0.00% |
0.00% |
-0.86% |
0.00% |
0.00% |
0.00% |
- |
0.00% |