| DEI Shares Outstanding |
0.00 |
0.00 |
- |
2,901,565,362.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
- |
2,901,565,362.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
- |
-0.01 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
30.89% |
9.59% |
-40.53% |
| EBITDA Growth |
0.00% |
-608.96% |
-52.64% |
-171.02% |
| EBIT Growth |
0.00% |
-645.61% |
-51.67% |
-168.08% |
| NOPAT Growth |
0.00% |
-373.69% |
-84.58% |
-171.10% |
| Net Income Growth |
0.00% |
-602.10% |
-47.71% |
-172.20% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
100.00% |
| Operating Cash Flow Growth |
0.00% |
-756.95% |
-29.16% |
-4.51% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
54.78% |
-180.05% |
| Invested Capital Growth |
0.00% |
0.00% |
-6.65% |
-11.76% |
| 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 |
36.38% |
45.63% |
50.29% |
46.20% |
| EBITDA Margin |
5.20% |
-20.22% |
-28.16% |
-128.34% |
| Operating Margin |
5.62% |
-16.92% |
-28.51% |
-129.94% |
| EBIT Margin |
4.98% |
-20.75% |
-28.71% |
-129.43% |
| Profit (Net Income) Margin |
5.47% |
-20.99% |
-28.29% |
-129.49% |
| Tax Burden Percent |
100.73% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
109.15% |
101.17% |
98.53% |
100.05% |
| Effective Tax Rate |
-0.73% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-74.44% |
-71.07% |
-210.82% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-383.63% |
-26.49% |
-135.61% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-87.55% |
10.59% |
73.61% |
| Return on Equity (ROE) |
0.00% |
-161.99% |
-60.47% |
-137.21% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-274.44% |
-64.18% |
-198.33% |
| Operating Return on Assets (OROA) |
0.00% |
-19.51% |
-24.71% |
-65.10% |
| Return on Assets (ROA) |
0.00% |
-19.74% |
-24.34% |
-65.13% |
| Return on Common Equity (ROCE) |
0.00% |
519.99% |
3.87% |
-137.10% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
-40.46% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
1.67 |
-4.56 |
-8.42 |
-23 |
| NOPAT Margin |
5.67% |
-11.85% |
-19.95% |
-90.96% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
309.19% |
-44.57% |
-75.22% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
38.15% |
-21.98% |
-94.08% |
| Cost of Revenue to Revenue |
63.62% |
54.37% |
49.71% |
53.80% |
| SG&A Expenses to Revenue |
9.33% |
36.42% |
25.57% |
105.81% |
| R&D to Revenue |
9.57% |
10.55% |
28.81% |
28.17% |
| Operating Expenses to Revenue |
30.76% |
62.56% |
78.79% |
176.15% |
| Earnings before Interest and Taxes (EBIT) |
1.46 |
-7.99 |
-12 |
-32 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.53 |
-7.79 |
-12 |
-32 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
88.55 |
177.11 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
88.55 |
177.11 |
| Price to Revenue (P/Rev) |
0.70 |
0.54 |
61.92 |
125.92 |
| Price to Earnings (P/E) |
747.93 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.13% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
5.30 |
226.79 |
310.55 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
1.69 |
61.49 |
125.62 |
| 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 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
1.81 |
0.30 |
0.36 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
0.23 |
-0.40 |
-0.54 |
| Leverage Ratio |
0.00 |
4.10 |
2.48 |
2.11 |
| Compound Leverage Factor |
0.00 |
4.15 |
2.45 |
2.11 |
| Debt to Total Capital |
0.00% |
64.43% |
22.99% |
26.38% |
| Short-Term Debt to Total Capital |
0.00% |
64.43% |
22.99% |
26.38% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
7.13% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
142.63% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
-114.19% |
77.01% |
73.53% |
| Debt to EBITDA |
0.00 |
-2.32 |
-0.74 |
-0.20 |
| Net Debt to EBITDA |
0.00 |
-0.29 |
1.52 |
0.23 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
-3.96 |
-1.05 |
-0.28 |
| Net Debt to NOPAT |
0.00 |
-0.50 |
2.15 |
0.33 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
-0.42 |
56.09 |
72.13 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
421.00% |
106.40% |
0.08% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.29 |
2.08 |
1.58 |
| Quick Ratio |
0.00 |
0.97 |
1.54 |
0.89 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-17 |
-7.61 |
-21 |
| Operating Cash Flow to CapEx |
397.20% |
-1,060.15% |
-1,173.55% |
-1,111.09% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-86.48 |
0.00 |
-99.95 |
| Operating Cash Flow to Interest Expense |
12.67 |
-28.67 |
0.00 |
-35.03 |
| Operating Cash Flow Less CapEx to Interest Expense |
9.48 |
-31.37 |
0.00 |
-38.18 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.94 |
0.86 |
0.50 |
| Accounts Receivable Turnover |
0.00 |
2.72 |
3.06 |
2.18 |
| Inventory Turnover |
0.00 |
3.15 |
2.93 |
1.58 |
| Fixed Asset Turnover |
0.00 |
66.82 |
54.61 |
17.07 |
| Accounts Payable Turnover |
0.00 |
1.94 |
1.73 |
1.05 |
| Days Sales Outstanding (DSO) |
0.00 |
134.27 |
119.45 |
167.09 |
| Days Inventory Outstanding (DIO) |
0.00 |
116.04 |
124.73 |
231.32 |
| Days Payable Outstanding (DPO) |
0.00 |
187.88 |
211.42 |
348.27 |
| Cash Conversion Cycle (CCC) |
0.00 |
62.43 |
32.76 |
50.13 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
12 |
11 |
10 |
| Invested Capital Turnover |
0.00 |
6.28 |
3.56 |
2.32 |
| Increase / (Decrease) in Invested Capital |
0.00 |
12 |
-0.82 |
-1.35 |
| Enterprise Value (EV) |
0.00 |
65 |
2,595 |
3,153 |
| Market Capitalization |
21 |
21 |
2,613 |
3,161 |
| Book Value per Share |
$0.00 |
($0.04) |
$0.02 |
$0.01 |
| Tangible Book Value per Share |
$0.00 |
($0.04) |
$0.02 |
$0.01 |
| Total Capital |
0.00 |
28 |
38 |
24 |
| Total Debt |
0.00 |
18 |
8.81 |
6.40 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
2.28 |
-18 |
-7.51 |
| Capital Expenditures (CapEx) |
0.21 |
0.53 |
0.61 |
0.68 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
11 |
10 |
6.07 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
27 |
37 |
20 |
| Net Working Capital (NWC) |
0.00 |
9.02 |
28 |
14 |
| Net Nonoperating Expense (NNE) |
0.06 |
3.52 |
3.52 |
9.67 |
| Net Nonoperating Obligations (NNO) |
0.00 |
2.28 |
-18 |
-7.71 |
| Total Depreciation and Amortization (D&A) |
0.07 |
0.20 |
0.23 |
0.28 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
29.60% |
24.31% |
24.17% |
| Debt-free Net Working Capital to Revenue |
0.00% |
70.35% |
87.75% |
79.58% |
| Net Working Capital to Revenue |
0.00% |
23.42% |
66.87% |
54.08% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.01) |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
1.29B |
2.80B |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.01) |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
1.29B |
2.80B |
| 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 |
2.38B |
2.90B |
| Normalized Net Operating Profit after Tax (NOPAT) |
1.16 |
-4.56 |
-8.42 |
-23 |
| Normalized NOPAT Margin |
3.94% |
-11.85% |
-19.95% |
-90.96% |
| Pre Tax Income Margin |
5.43% |
-20.99% |
-28.29% |
-129.49% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
21.87 |
-41.08 |
0.00 |
-151.19 |
| NOPAT to Interest Expense |
24.90 |
-23.46 |
0.00 |
-106.25 |
| EBIT Less CapEx to Interest Expense |
18.68 |
-43.78 |
0.00 |
-154.34 |
| NOPAT Less CapEx to Interest Expense |
21.70 |
-26.16 |
0.00 |
-109.40 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |