| DEI Shares Outstanding |
0.00 |
0.00 |
159,930,070.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
159,930,070.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.08 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
47.95% |
39.98% |
| EBITDA Growth |
0.00% |
125.44% |
512.93% |
| EBIT Growth |
0.00% |
68.40% |
164.20% |
| NOPAT Growth |
0.00% |
68.40% |
191.71% |
| Net Income Growth |
0.00% |
46.29% |
48.76% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
-8.64% |
44.53% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-19.80% |
| Invested Capital Growth |
0.00% |
0.00% |
122.31% |
| 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 |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
-25.82% |
4.44% |
19.44% |
| Operating Margin |
-48.72% |
-10.41% |
4.77% |
| EBIT Margin |
-48.72% |
-10.41% |
4.77% |
| Profit (Net Income) Margin |
72.36% |
71.55% |
76.04% |
| Tax Burden Percent |
-148.51% |
-687.44% |
1,592.97% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-2.37% |
0.67% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
23.91% |
10.88% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
951.71% |
794.09% |
| Return on Equity (ROE) |
0.00% |
949.34% |
794.77% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-202.37% |
-75.22% |
| Operating Return on Assets (OROA) |
0.00% |
-0.39% |
0.18% |
| Return on Assets (ROA) |
0.00% |
2.69% |
2.83% |
| Return on Common Equity (ROCE) |
0.00% |
299.11% |
488.42% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-41 |
-13 |
12 |
| NOPAT Margin |
-34.11% |
-7.29% |
4.77% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-26.28% |
-10.20% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-12.49% |
8.40% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
148.72% |
110.41% |
95.23% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
148.72% |
110.41% |
95.23% |
| Earnings before Interest and Taxes (EBIT) |
-59 |
-19 |
12 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-31 |
7.97 |
49 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
28.15 |
11.41 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
1.98 |
1.34 |
0.96 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
20.01 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
5.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.31 |
0.15 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
1.88 |
1.44 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
42.30 |
7.41 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
30.16 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
30.16 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.26 |
0.19 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
2.87 |
5.79 |
| Long-Term Debt to Equity |
0.00 |
2.87 |
5.79 |
| Financial Leverage |
0.00 |
39.80 |
73.00 |
| Leverage Ratio |
0.00 |
176.37 |
280.59 |
| Compound Leverage Factor |
0.00 |
176.37 |
280.59 |
| Debt to Total Capital |
0.00% |
74.15% |
85.28% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
74.15% |
85.28% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
17.70% |
0.00% |
| Common Equity to Total Capital |
0.00% |
8.14% |
14.72% |
| Debt to EBITDA |
0.00 |
9.74 |
2.49 |
| Net Debt to EBITDA |
0.00 |
9.87 |
2.49 |
| Long-Term Debt to EBITDA |
0.00 |
9.74 |
2.49 |
| Debt to NOPAT |
0.00 |
-5.94 |
10.15 |
| Net Debt to NOPAT |
0.00 |
-6.01 |
10.15 |
| Long-Term Debt to NOPAT |
0.00 |
-5.94 |
10.15 |
| Altman Z-Score |
0.00 |
-0.03 |
-0.03 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
68.49% |
38.55% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.00 |
0.00 |
| Quick Ratio |
0.00 |
0.00 |
0.00 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-1,117 |
-1,338 |
| Operating Cash Flow to CapEx |
142.90% |
104.03% |
72.19% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.04 |
0.04 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
1,104 |
2,454 |
| Invested Capital Turnover |
0.00 |
0.33 |
0.14 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1,104 |
1,350 |
| Enterprise Value (EV) |
0.00 |
337 |
362 |
| Market Capitalization |
240 |
240 |
240 |
| Book Value per Share |
$0.00 |
$0.43 |
$0.13 |
| Tangible Book Value per Share |
$0.00 |
($1.18) |
($0.08) |
| Total Capital |
0.00 |
105 |
143 |
| Total Debt |
0.00 |
78 |
122 |
| Total Long-Term Debt |
0.00 |
78 |
122 |
| Net Debt |
0.00 |
79 |
122 |
| Capital Expenditures (CapEx) |
1,000 |
1,254 |
2,613 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-347 |
-579 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-347 |
-579 |
| Net Working Capital (NWC) |
0.00 |
-347 |
-579 |
| Net Nonoperating Expense (NNE) |
-129 |
-142 |
-179 |
| Net Nonoperating Obligations (NNO) |
0.00 |
1,077 |
2,433 |
| Total Depreciation and Amortization (D&A) |
28 |
27 |
37 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-193.25% |
-230.52% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-193.25% |
-230.52% |
| Net Working Capital to Revenue |
0.00% |
-193.25% |
-230.52% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
159.93M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
159.93M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
159.93M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-41 |
-13 |
8.40 |
| Normalized NOPAT Margin |
-34.11% |
-7.29% |
3.34% |
| Pre Tax Income Margin |
-48.72% |
-10.41% |
4.77% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |