| DEI Shares Outstanding |
|
0.00 |
0.00 |
1,353,350,744.00 |
1,486,735,424.00 |
1,486,735,424.00 |
1,879,962.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
1,353,350,744.00 |
1,486,735,424.00 |
1,486,735,424.00 |
1,879,962.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.01 |
-0.02 |
-0.01 |
-0.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-86.60% |
4,266.57% |
-100.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-60.17% |
-126.62% |
-40.94% |
29.00% |
97.74% |
| EBIT Growth |
|
0.00% |
-60.17% |
-126.62% |
-45.32% |
28.13% |
93.64% |
| NOPAT Growth |
|
0.00% |
-12.90% |
-72.39% |
-17.38% |
18.61% |
93.69% |
| Net Income Growth |
|
0.00% |
-32.75% |
-129.94% |
-42.31% |
27.54% |
97.61% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
98.76% |
| Operating Cash Flow Growth |
|
0.00% |
-109.85% |
-168.53% |
3.76% |
-0.29% |
100.53% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
48.82% |
-1.43% |
37.60% |
93.16% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-9.59% |
-26.01% |
-50.73% |
-5.72% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.08% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-105.46% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-117.94% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.76% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-106.34% |
| EPS Q/Q Growth |
|
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% |
-88.15% |
| Free Cash Flow Firm Q/Q Growth |
|
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% |
-47.46% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-6,935.46% |
-53,024.60% |
100.00% |
0.00% |
0.00% |
100.00% |
| EBITDA Margin |
|
-12,915.31% |
-154,333.92% |
-8,009.78% |
0.00% |
0.00% |
-2.18% |
| Operating Margin |
|
-29,821.10% |
-251,187.42% |
-9,917.01% |
0.00% |
0.00% |
-7.21% |
| EBIT Margin |
|
-12,915.31% |
-154,333.92% |
-8,009.78% |
0.00% |
0.00% |
-6.42% |
| Profit (Net Income) Margin |
|
-15,254.89% |
-151,078.09% |
-7,955.79% |
0.00% |
0.00% |
-2.36% |
| Tax Burden Percent |
|
118.11% |
97.89% |
99.13% |
99.35% |
99.44% |
44.11% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.20% |
97.90% |
98.61% |
83.42% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-100.26% |
-90.78% |
0.00% |
0.00% |
-16.27% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-110.66% |
-82.49% |
0.00% |
0.00% |
-19.42% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
63.72% |
50.74% |
0.00% |
0.00% |
14.25% |
| Return on Equity (ROE) |
|
0.00% |
-36.54% |
-40.04% |
-69.75% |
-78.44% |
-2.03% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-300.26% |
-80.70% |
-99.09% |
-97.41% |
-10.38% |
| Operating Return on Assets (OROA) |
|
0.00% |
-16.37% |
-35.23% |
0.00% |
0.00% |
-3.57% |
| Return on Assets (ROA) |
|
0.00% |
-16.03% |
-35.00% |
0.00% |
0.00% |
-1.31% |
| Return on Common Equity (ROCE) |
|
0.00% |
-36.54% |
-40.04% |
-69.75% |
-78.44% |
-2.03% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-18.27% |
-38.23% |
-97.14% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-6.74 |
-7.60 |
-13 |
-15 |
-13 |
-0.79 |
| NOPAT Margin |
|
-20,874.77% |
-175,831.20% |
-6,941.91% |
0.00% |
0.00% |
-5.05% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
10.40% |
-8.29% |
-32.01% |
-24.37% |
3.14% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-71.13% |
-4.16% |
| Cost of Revenue to Revenue |
|
7,035.46% |
53,124.60% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
7,866.40% |
75,961.25% |
2,705.08% |
0.00% |
0.00% |
49.67% |
| R&D to Revenue |
|
12,489.40% |
100,098.20% |
5,849.66% |
0.00% |
0.00% |
57.54% |
| Operating Expenses to Revenue |
|
22,885.64% |
198,162.82% |
10,017.01% |
0.00% |
0.00% |
107.21% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.17 |
-6.67 |
-15 |
-22 |
-16 |
-1.00 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.17 |
-6.67 |
-15 |
-21 |
-15 |
-0.34 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.56 |
0.29 |
135.27 |
0.00 |
0.70 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.06 |
0.48 |
414.32 |
0.00 |
2.40 |
| Price to Revenue (P/Rev) |
|
620.81 |
4,631.61 |
60.03 |
0.00 |
0.00 |
0.85 |
| Price to Earnings (P/E) |
|
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% |
| Earnings Yield |
|
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 |
292.24 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.58 |
-0.62 |
-0.61 |
-0.62 |
-0.73 |
| Leverage Ratio |
|
0.00 |
1.14 |
1.14 |
1.20 |
1.42 |
1.54 |
| Compound Leverage Factor |
|
0.00 |
1.14 |
1.15 |
1.18 |
1.40 |
1.29 |
| Debt to Total Capital |
|
0.00% |
1.44% |
0.93% |
1.08% |
0.67% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
1.44% |
0.93% |
1.08% |
0.67% |
0.00% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
0.00% |
98.56% |
99.07% |
98.92% |
99.33% |
100.00% |
| Debt to EBITDA |
|
0.00 |
-0.08 |
-0.02 |
-0.01 |
-0.01 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
3.13 |
1.51 |
0.56 |
0.83 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.08 |
-0.02 |
-0.01 |
-0.01 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.07 |
-0.03 |
-0.02 |
-0.01 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
2.75 |
1.74 |
0.77 |
1.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.07 |
-0.03 |
-0.02 |
-0.01 |
0.00 |
| Altman Z-Score |
|
0.00 |
2.49 |
0.78 |
262.58 |
0.00 |
-7.01 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
13.10 |
12.46 |
4.87 |
3.45 |
3.56 |
| Quick Ratio |
|
0.00 |
12.16 |
10.02 |
4.57 |
3.33 |
3.37 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-23 |
-12 |
-12 |
-7.38 |
-0.50 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
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 |
| Operating Cash Flow to Interest Expense |
|
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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.56 |
| Accounts Receivable Turnover |
|
0.00 |
0.03 |
1.94 |
0.00 |
0.00 |
225.44 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.70 |
38.73 |
0.00 |
0.00 |
6,568.50 |
| Accounts Payable Turnover |
|
0.00 |
1.69 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
12,694.40 |
188.30 |
0.00 |
0.00 |
1.62 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
216.55 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
12,477.85 |
188.30 |
0.00 |
0.00 |
1.62 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
15 |
14 |
10 |
5.00 |
4.71 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
3.22 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
15 |
-1.46 |
-3.57 |
-5.15 |
-0.29 |
| Enterprise Value (EV) |
|
0.00 |
-0.86 |
-11 |
2,966 |
0.00 |
-0.94 |
| Market Capitalization |
|
20 |
20 |
11 |
2,977 |
0.00 |
13 |
| Book Value per Share |
|
$0.00 |
$22.05 |
$0.03 |
$0.02 |
$21.02 |
$10.11 |
| Tangible Book Value per Share |
|
$0.00 |
$11.70 |
$0.02 |
$0.01 |
$4.00 |
$2.96 |
| Total Capital |
|
0.00 |
36 |
40 |
22 |
18 |
19 |
| Total Debt |
|
0.00 |
0.52 |
0.37 |
0.24 |
0.12 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.52 |
0.37 |
0.24 |
0.12 |
0.00 |
| Net Debt |
|
0.00 |
-21 |
-23 |
-12 |
-12 |
-14 |
| Capital Expenditures (CapEx) |
|
-0.18 |
-0.03 |
-0.30 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.05 |
3.38 |
-1.52 |
-3.24 |
-3.47 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
21 |
27 |
11 |
9.36 |
11 |
| Net Working Capital (NWC) |
|
0.00 |
21 |
27 |
11 |
9.36 |
11 |
| Net Nonoperating Expense (NNE) |
|
-1.81 |
-1.07 |
1.91 |
5.99 |
2.97 |
-0.42 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-21 |
-26 |
-12 |
-12 |
-14 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.66 |
0.66 |
0.66 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
1,164.05% |
1,787.82% |
0.00% |
0.00% |
-22.16% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
496,234.08% |
14,060.02% |
0.00% |
0.00% |
69.14% |
| Net Working Capital to Revenue |
|
0.00% |
496,234.08% |
14,060.02% |
0.00% |
0.00% |
69.14% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.01) |
($0.23) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
1.35B |
1.49B |
1.80B |
1.62M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.23) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.35B |
1.49B |
0.00 |
1.62M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.35B |
1.49B |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.74 |
-7.60 |
-13 |
-15 |
-13 |
-0.79 |
| Normalized NOPAT Margin |
|
-20,874.77% |
-175,831.20% |
-6,941.91% |
0.00% |
0.00% |
-5.05% |
| Pre Tax Income Margin |
|
-12,915.31% |
-154,333.92% |
-8,025.92% |
0.00% |
0.00% |
-5.35% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
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 |
| EBIT Less CapEx to Interest Expense |
|
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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-0.68% |
-4.78% |
0.00% |
0.00% |
0.00% |
0.00% |