| DEI Shares Outstanding |
- |
- |
- |
2,054,644,928.00 |
| DEI Adjusted Shares Outstanding |
- |
- |
- |
2,054,644,928.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
- |
- |
- |
-0.12 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
-26.00% |
-12.59% |
97.87% |
| EBITDA Growth |
0.00% |
-73.10% |
-41.83% |
14.38% |
| EBIT Growth |
0.00% |
-73.10% |
-41.83% |
14.38% |
| NOPAT Growth |
0.00% |
-92.45% |
-35.37% |
12.21% |
| Net Income Growth |
0.00% |
-45.82% |
-25.60% |
31.37% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
-84.83% |
97.11% |
-65.70% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
14.47% |
-22.29% |
| Invested Capital Growth |
0.00% |
0.00% |
-9.40% |
85.49% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
44.08% |
45.66% |
30.66% |
30.21% |
| EBITDA Margin |
-162.15% |
-379.31% |
-615.45% |
-266.31% |
| Operating Margin |
-151.37% |
-393.67% |
-609.66% |
-270.48% |
| EBIT Margin |
-162.15% |
-379.31% |
-615.45% |
-266.31% |
| Profit (Net Income) Margin |
-246.14% |
-485.04% |
-696.92% |
-241.74% |
| Tax Burden Percent |
158.49% |
140.00% |
123.03% |
100.25% |
| Interest Burden Percent |
95.78% |
91.34% |
92.04% |
90.55% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-380.88% |
-270.52% |
-174.99% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-427.22% |
-200.56% |
-169.55% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
508.61% |
142.39% |
152.43% |
| Return on Equity (ROE) |
0.00% |
127.73% |
-128.13% |
-22.56% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-580.88% |
-260.66% |
-234.88% |
| Operating Return on Assets (OROA) |
0.00% |
-27.15% |
-33.01% |
-22.36% |
| Return on Assets (ROA) |
0.00% |
-34.72% |
-37.38% |
-20.30% |
| Return on Common Equity (ROCE) |
0.00% |
173.94% |
324.77% |
19.24% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
63.86% |
-35.62% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-81 |
-156 |
-211 |
-185 |
| NOPAT Margin |
-105.96% |
-275.57% |
-426.76% |
-189.34% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
46.33% |
-69.96% |
-5.44% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
36.55% |
-21.49% |
-15.72% |
| Cost of Revenue to Revenue |
55.92% |
54.34% |
69.34% |
69.79% |
| SG&A Expenses to Revenue |
49.44% |
165.94% |
330.17% |
97.82% |
| R&D to Revenue |
143.79% |
263.38% |
302.20% |
200.44% |
| Operating Expenses to Revenue |
195.45% |
439.33% |
640.31% |
300.69% |
| Earnings before Interest and Taxes (EBIT) |
-124 |
-215 |
-304 |
-261 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-124 |
-215 |
-304 |
-261 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
1.31 |
1.77 |
473.60 |
182.18 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
328.50 |
138.38 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
492.68 |
194.57 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
204.79 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
-0.01 |
0.02 |
0.04 |
| Long-Term Debt to Equity |
0.00 |
-0.01 |
0.01 |
0.00 |
| Financial Leverage |
0.00 |
-1.19 |
-0.71 |
-0.90 |
| Leverage Ratio |
0.00 |
-1.84 |
3.43 |
1.11 |
| Compound Leverage Factor |
0.00 |
-1.68 |
3.15 |
1.01 |
| Debt to Total Capital |
0.00% |
-0.74% |
1.48% |
4.21% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.42% |
3.93% |
| Long-Term Debt to Total Capital |
0.00% |
-0.74% |
1.06% |
0.28% |
| Preferred Equity to Total Capital |
0.00% |
-36.44% |
177.78% |
181.42% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
137.18% |
-79.26% |
-85.63% |
| Debt to EBITDA |
0.00 |
-0.01 |
-0.05 |
-0.19 |
| Net Debt to EBITDA |
0.00 |
1.29 |
2.64 |
3.56 |
| Long-Term Debt to EBITDA |
0.00 |
-0.01 |
-0.03 |
-0.01 |
| Debt to NOPAT |
0.00 |
-0.02 |
-0.07 |
-0.27 |
| Net Debt to NOPAT |
0.00 |
1.78 |
3.80 |
5.00 |
| Long-Term Debt to NOPAT |
0.00 |
-0.02 |
-0.05 |
-0.02 |
| Altman Z-Score |
0.00 |
-2.99 |
162.05 |
71.01 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
-36.18% |
353.47% |
185.27% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.63 |
13.43 |
8.20 |
| Quick Ratio |
0.00 |
0.26 |
11.44 |
7.26 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-238 |
-203 |
-249 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.07 |
0.05 |
0.08 |
| Accounts Receivable Turnover |
0.00 |
1.51 |
1.37 |
1.94 |
| Inventory Turnover |
0.00 |
1.00 |
1.17 |
1.85 |
| Fixed Asset Turnover |
0.00 |
4.08 |
2.58 |
2.49 |
| Accounts Payable Turnover |
0.00 |
12.87 |
13.13 |
5.23 |
| Days Sales Outstanding (DSO) |
0.00 |
242.46 |
266.34 |
187.71 |
| Days Inventory Outstanding (DIO) |
0.00 |
364.75 |
312.69 |
197.54 |
| Days Payable Outstanding (DPO) |
0.00 |
28.35 |
27.80 |
69.84 |
| Cash Conversion Cycle (CCC) |
0.00 |
578.86 |
551.22 |
315.41 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
82 |
74 |
138 |
| Invested Capital Turnover |
0.00 |
1.38 |
0.63 |
0.92 |
| Increase / (Decrease) in Invested Capital |
0.00 |
82 |
-7.70 |
63 |
| Enterprise Value (EV) |
0.00 |
-22 |
24,375 |
19,047 |
| Market Capitalization |
100 |
100 |
23,431 |
17,834 |
| Book Value per Share |
$0.00 |
($90.73) |
($0.47) |
($0.61) |
| Tangible Book Value per Share |
$0.00 |
($92.24) |
($0.48) |
($0.62) |
| Total Capital |
0.00 |
-427 |
983 |
1,179 |
| Total Debt |
0.00 |
3.14 |
15 |
50 |
| Total Long-Term Debt |
0.00 |
3.14 |
10 |
3.32 |
| Net Debt |
0.00 |
-277 |
-803 |
-927 |
| Capital Expenditures (CapEx) |
-0.31 |
-0.27 |
-0.15 |
-254 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-734 |
111 |
101 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-454 |
928 |
1,077 |
| Net Working Capital (NWC) |
0.00 |
-454 |
924 |
1,031 |
| Net Nonoperating Expense (NNE) |
107 |
119 |
134 |
51 |
| Net Nonoperating Obligations (NNO) |
0.00 |
512 |
-894 |
-992 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-1,296.86% |
223.63% |
102.74% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-801.65% |
1,876.18% |
1,100.41% |
| Net Working Capital to Revenue |
0.00% |
-801.65% |
1,867.87% |
1,053.05% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
1.65B |
2.05B |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
1.65B |
2.05B |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
1.65B |
2.05B |
| Normalized Net Operating Profit after Tax (NOPAT) |
-80 |
-152 |
-208 |
-184 |
| Normalized NOPAT Margin |
-104.40% |
-268.57% |
-421.20% |
-187.64% |
| Pre Tax Income Margin |
-155.30% |
-346.45% |
-566.46% |
-241.14% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |