| DEI Shares Outstanding |
0.00 |
0.00 |
2,859,426,766.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
2,859,426,766.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-16.32% |
-8.99% |
| EBITDA Growth |
0.00% |
68.47% |
-31.25% |
| EBIT Growth |
0.00% |
67.71% |
-28.99% |
| NOPAT Growth |
0.00% |
66.81% |
-28.16% |
| Net Income Growth |
0.00% |
67.82% |
-41.53% |
| EPS Growth |
0.00% |
40.00% |
88.89% |
| Operating Cash Flow Growth |
0.00% |
-232.82% |
16.45% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-148.08% |
| Invested Capital Growth |
0.00% |
0.00% |
37.41% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
73.74% |
81.05% |
84.64% |
| EBITDA Margin |
-53.23% |
-20.06% |
-28.93% |
| Operating Margin |
-53.17% |
-21.09% |
-29.70% |
| EBIT Margin |
-54.31% |
-20.96% |
-29.70% |
| Profit (Net Income) Margin |
-56.32% |
-21.66% |
-33.68% |
| Tax Burden Percent |
100.04% |
99.89% |
100.00% |
| Interest Burden Percent |
103.68% |
103.46% |
113.40% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
15.05% |
24.63% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
-55.40% |
-38.06% |
| Return on Assets (ROA) |
0.00% |
-57.26% |
-43.16% |
| Return on Common Equity (ROCE) |
0.00% |
114.57% |
120.71% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-9.83 |
-3.26 |
-4.18 |
| NOPAT Margin |
-37.22% |
-14.76% |
-20.79% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-13.80% |
-15.90% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
1.38% |
23.14% |
| Cost of Revenue to Revenue |
26.26% |
18.95% |
15.36% |
| SG&A Expenses to Revenue |
51.57% |
24.53% |
41.78% |
| R&D to Revenue |
25.31% |
23.44% |
21.04% |
| Operating Expenses to Revenue |
127.35% |
102.28% |
114.34% |
| Earnings before Interest and Taxes (EBIT) |
-14 |
-4.63 |
-5.97 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-14 |
-4.43 |
-5.82 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.78 |
0.93 |
105.32 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
10.49 |
105.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
4.58 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
-0.04 |
-0.22 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
0.69 |
0.59 |
| Leverage Ratio |
0.00 |
-0.26 |
-0.57 |
| Compound Leverage Factor |
0.00 |
-0.27 |
-0.65 |
| Debt to Total Capital |
0.00% |
-4.50% |
-28.34% |
| Short-Term Debt to Total Capital |
0.00% |
-4.50% |
-28.34% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
-691.12% |
-23.11% |
| Common Equity to Total Capital |
0.00% |
795.63% |
151.45% |
| Debt to EBITDA |
0.00 |
-0.31 |
-0.88 |
| Net Debt to EBITDA |
0.00 |
-0.22 |
1.81 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
-0.42 |
-1.22 |
| Net Debt to NOPAT |
0.00 |
-0.30 |
2.52 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
-46.86 |
11.03 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
-661.37% |
-390.07% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.10 |
0.50 |
| Quick Ratio |
0.00 |
0.01 |
0.37 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
51 |
-24 |
| Operating Cash Flow to CapEx |
-867.44% |
-17,503.92% |
-5,785.78% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
383.33 |
-30.36 |
| Operating Cash Flow to Interest Expense |
-1.28 |
-63.73 |
-8.77 |
| Operating Cash Flow Less CapEx to Interest Expense |
-1.42 |
-64.10 |
-8.92 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
2.64 |
1.28 |
| Accounts Receivable Turnover |
0.00 |
38.70 |
33.91 |
| Inventory Turnover |
0.00 |
129.00 |
17.09 |
| Fixed Asset Turnover |
0.00 |
152.19 |
156.50 |
| Accounts Payable Turnover |
0.00 |
0.33 |
0.23 |
| Days Sales Outstanding (DSO) |
0.00 |
9.43 |
10.76 |
| Days Inventory Outstanding (DIO) |
0.00 |
2.83 |
21.36 |
| Days Payable Outstanding (DPO) |
0.00 |
1,117.72 |
1,611.96 |
| Cash Conversion Cycle (CCC) |
0.00 |
-1,105.46 |
-1,579.84 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
-54 |
-34 |
| Invested Capital Turnover |
0.00 |
-0.82 |
-0.46 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-54 |
20 |
| Enterprise Value (EV) |
0.00 |
232 |
2,112 |
| Market Capitalization |
21 |
21 |
2,118 |
| Book Value per Share |
$0.00 |
($0.53) |
($0.02) |
| Tangible Book Value per Share |
$0.00 |
($0.53) |
($0.02) |
| Total Capital |
0.00 |
-30 |
-18 |
| Total Debt |
0.00 |
1.37 |
5.12 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
0.99 |
-11 |
| Capital Expenditures (CapEx) |
0.29 |
0.05 |
0.12 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-58 |
-33 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-58 |
-17 |
| Net Working Capital (NWC) |
0.00 |
-59 |
-22 |
| Net Nonoperating Expense (NNE) |
5.05 |
1.52 |
2.59 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-22 |
-11 |
| Total Depreciation and Amortization (D&A) |
0.28 |
0.20 |
0.16 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-263.42% |
-163.09% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-261.70% |
-85.25% |
| Net Working Capital to Revenue |
0.00% |
-267.90% |
-110.72% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.45) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
89.38M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.45) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
89.38M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
190.63M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-9.83 |
-3.26 |
-4.68 |
| Normalized NOPAT Margin |
-37.22% |
-14.76% |
-23.28% |
| Pre Tax Income Margin |
-56.30% |
-21.68% |
-33.68% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-7.23 |
-35.07 |
-7.45 |
| NOPAT to Interest Expense |
-4.96 |
-24.71 |
-5.22 |
| EBIT Less CapEx to Interest Expense |
-7.38 |
-35.44 |
-7.60 |
| NOPAT Less CapEx to Interest Expense |
-5.11 |
-25.07 |
-5.37 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |