| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
454,145,376.00 |
461,285,824.00 |
573,285,824.00 |
573,285,824.00 |
1,857,169,984.00 |
1,857,169,984.00 |
1,857,169,984.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
4,541,454.00 |
4,612,858.00 |
5,732,858.00 |
5,732,858.00 |
185,716,998.00 |
185,716,998.00 |
185,716,998.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
-83.10 |
-0.30 |
-1.43 |
-1.01 |
-0.04 |
0.03 |
-0.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
99.24% |
| EBITDA Growth |
|
0.00% |
0.00% |
-85.55% |
-257.56% |
7.91% |
101.15% |
-442.15% |
49.63% |
-14.37% |
-38.89% |
17.18% |
| EBIT Growth |
|
0.00% |
0.00% |
-79.20% |
-252.10% |
6.25% |
100.84% |
-576.45% |
46.64% |
-12.15% |
-53.28% |
16.62% |
| NOPAT Growth |
|
0.00% |
0.00% |
-79.25% |
-252.19% |
6.25% |
92.18% |
48.67% |
-1.72% |
12.25% |
-27.14% |
38.88% |
| Net Income Growth |
|
0.00% |
0.00% |
-239.22% |
-174.48% |
-14.77% |
99.63% |
-492.56% |
29.37% |
-12.15% |
173.78% |
-273.21% |
| EPS Growth |
|
0.00% |
0.00% |
-142.86% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-12.15% |
-100.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
34.98% |
-1,010.51% |
-21.79% |
101.84% |
-223.63% |
2.17% |
-29.14% |
32.48% |
4.80% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
1,940.86% |
-249.85% |
82.43% |
90.45% |
-23.34% |
93.59% |
-964.79% |
43.97% |
46.74% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
105.30% |
-100.00% |
0.00% |
0.00% |
-61.54% |
138.35% |
-16.83% |
-19.11% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
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 Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-88.15% |
-202.29% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,263.53% |
-525.25% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,312.77% |
-575.29% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,514.13% |
-633.64% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
728.88% |
-633.64% |
| Tax Burden Percent |
|
0.00% |
99.93% |
99.98% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.14% |
100.00% |
100.00% |
| Interest Burden Percent |
|
0.00% |
77.19% |
146.04% |
113.83% |
139.37% |
-60.74% |
75.55% |
100.00% |
99.86% |
-48.14% |
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% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-96.35% |
-71.69% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
118.20% |
108.95% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
273.71% |
-20.20% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
59.96% |
127.31% |
220.81% |
1.21% |
461.64% |
1,489.97% |
205.40% |
177.37% |
-91.89% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-2,576.52% |
-905.54% |
0.00% |
-342.57% |
-15.85% |
-179.57% |
-77.98% |
-50.56% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-64.44% |
-66.26% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
31.02% |
-66.26% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
59.96% |
293.53% |
656.43% |
1.21% |
461.64% |
1,489.97% |
205.40% |
-7.18% |
-34.69% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
29.98% |
281.04% |
167.85% |
30.52% |
-835.64% |
329.32% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.00 |
-32 |
-57 |
-202 |
-190 |
-15 |
-7.61 |
-7.74 |
-6.79 |
-8.64 |
-5.28 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,312.77% |
-402.70% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
-50.41% |
-263.23% |
99.88% |
-11.72% |
8.35% |
-25.02% |
-2.91% |
-214.55% |
-180.64% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-42.26% |
-45.91% |
-84.38% |
-62.87% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
188.15% |
302.29% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
383.89% |
192.30% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
840.73% |
180.70% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,224.62% |
373.00% |
| Earnings before Interest and Taxes (EBIT) |
|
0.00 |
-46 |
-82 |
-289 |
-271 |
2.28 |
-11 |
-5.80 |
-6.50 |
-9.96 |
-8.31 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.00 |
-43 |
-81 |
-288 |
-265 |
3.04 |
-10 |
-5.23 |
-5.99 |
-8.31 |
-6.89 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27.60 |
0.00 |
0.00 |
3.57 |
1.34 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27.60 |
0.00 |
0.00 |
3.57 |
1.34 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
23.60 |
2.52 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.24 |
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% |
30.88% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.90 |
2.46 |
3.46 |
2.37 |
1.13 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29.37 |
5.66 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.51 |
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 |
13.99 |
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 |
5.31 |
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 |
-11.41 |
-4.24 |
0.03 |
0.04 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-11.41 |
-4.24 |
0.03 |
0.04 |
| Financial Leverage |
|
0.00 |
0.00 |
0.62 |
0.19 |
-1.10 |
-1.00 |
-4.00 |
-20.00 |
-3.20 |
2.32 |
-0.19 |
| Leverage Ratio |
|
0.00 |
0.00 |
-0.71 |
-1.32 |
-2.33 |
-1.82 |
-13.99 |
-75.97 |
-7.04 |
5.72 |
1.39 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
-1.04 |
-1.50 |
-3.25 |
1.11 |
-10.57 |
-75.97 |
-7.03 |
-2.75 |
1.39 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
109.61% |
130.87% |
2.54% |
3.50% |
| Short-Term Debt 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% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
109.61% |
130.87% |
2.54% |
3.50% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
-576.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
54.97% |
67.01% |
| 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 |
|
0.00% |
0.00% |
100.00% |
676.42% |
100.00% |
100.00% |
100.00% |
-9.61% |
-30.87% |
42.49% |
29.49% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.84 |
-3.24 |
-0.03 |
-0.04 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.12 |
-2.40 |
0.22 |
0.22 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.84 |
-3.24 |
-0.03 |
-0.04 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.59 |
-2.85 |
-0.03 |
-0.06 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.76 |
-2.11 |
0.21 |
0.29 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.59 |
-2.85 |
-0.03 |
-0.06 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
-0.72 |
-6.08 |
-10.25 |
-11.90 |
-16.79 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
-130.56% |
-197.29% |
0.00% |
0.00% |
0.00% |
0.00% |
104.05% |
62.25% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
11.47 |
3.53 |
3.86 |
0.17 |
7.30 |
6.15 |
3.06 |
1.32 |
1.30 |
| Quick Ratio |
|
0.00 |
0.00 |
11.47 |
3.53 |
0.00 |
0.00 |
7.11 |
6.02 |
2.74 |
1.13 |
1.09 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-32 |
590 |
-884 |
-155 |
-15 |
-18 |
-1.17 |
-12 |
-6.99 |
-3.72 |
| Operating Cash Flow to CapEx |
|
0.00% |
-48,265.00% |
-154.41% |
-303.07% |
-1,271.33% |
323.58% |
-5,342.45% |
-869.02% |
-1,472.84% |
-52,791.67% |
-25,129.17% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-27.49 |
15.58 |
-17.34 |
-1.46 |
-3.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-31.86 |
-0.64 |
-5.26 |
-3.06 |
1.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-31.92 |
-1.05 |
-6.99 |
-3.30 |
0.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.10 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.81 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.15 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.90 |
3.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
21.72 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
407.75 |
121.48 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-407.75 |
-99.77 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
-647 |
34 |
0.00 |
0.00 |
11 |
4.11 |
9.79 |
8.14 |
6.59 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.18 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
-647 |
681 |
-34 |
0.00 |
11 |
-6.57 |
5.68 |
-1.65 |
-1.56 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
32 |
9.58 |
10 |
34 |
19 |
7.42 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
32 |
27 |
4.24 |
20 |
16 |
3.31 |
| Book Value per Share |
|
$0.00 |
$0.00 |
($1.99) |
($3.03) |
($0.69) |
($0.01) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($1.99) |
($3.03) |
($0.69) |
($0.01) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Total Capital |
|
0.00 |
0.00 |
-400 |
-117 |
-225 |
-4.54 |
0.98 |
18 |
15 |
10 |
8.40 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20 |
19 |
0.26 |
0.29 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20 |
19 |
0.26 |
0.29 |
| Net Debt |
|
0.00 |
-4.53 |
-247 |
-284 |
0.00 |
0.00 |
-18 |
5.87 |
14 |
-1.84 |
-1.52 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.08 |
16 |
88 |
26 |
1.86 |
0.14 |
0.84 |
0.64 |
0.01 |
0.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-4.53 |
-22 |
-78 |
187 |
-17 |
-2.12 |
-2.18 |
-1.34 |
-1.51 |
-1.34 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
226 |
206 |
187 |
-17 |
15 |
12 |
3.67 |
0.59 |
0.47 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
226 |
206 |
187 |
-17 |
15 |
12 |
3.67 |
0.59 |
0.47 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
3.28 |
62 |
127 |
188 |
-13 |
0.59 |
-1.95 |
-0.29 |
-13 |
3.03 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
-247 |
151 |
225 |
4.54 |
9.70 |
5.87 |
14 |
-1.84 |
-1.52 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
2.39 |
1.53 |
0.97 |
5.69 |
0.76 |
0.47 |
0.56 |
0.51 |
1.65 |
1.42 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-229.48% |
-102.36% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
88.91% |
35.77% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
88.91% |
35.77% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($3.40) |
($3.30) |
($0.03) |
($0.20) |
($0.10) |
($0.04) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
45.41M |
46.13M |
57.33M |
75.41M |
156.26M |
3.41B |
13.87B |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($3.40) |
($3.30) |
($0.03) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
45.41M |
46.13M |
57.33M |
131.36M |
185.72M |
3.23B |
9.34B |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($3.40) |
($3.30) |
($0.03) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
20.10M |
26.14M |
32.67M |
44.33M |
56.46M |
131.36M |
185.72M |
3.41B |
13.87B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.00 |
-32 |
-57 |
-202 |
-190 |
-15 |
-7.61 |
-7.74 |
-6.79 |
-6.05 |
-5.28 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-918.94% |
-402.70% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
728.88% |
-633.64% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-39.29 |
-2.17 |
-5.67 |
-2.54 |
0.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
-27.49 |
-1.52 |
-3.97 |
-1.78 |
-3.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-39.36 |
-2.58 |
-7.40 |
-2.78 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-27.56 |
-1.93 |
-5.70 |
-2.02 |
-3.43 |
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% |