| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
219,986,563.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
219,986,563.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
-6.54 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
68.41% |
73.98% |
| EBITDA Growth |
0.00% |
0.00% |
152.71% |
-15,405.68% |
| EBIT Growth |
0.00% |
0.00% |
2,007.69% |
-30,893.18% |
| NOPAT Growth |
0.00% |
0.00% |
517.66% |
-813.39% |
| Net Income Growth |
0.00% |
0.00% |
242.39% |
-14,642.55% |
| EPS Growth |
0.00% |
0.00% |
180.00% |
-17,575.00% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
0.00% |
-73.26% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
0.00% |
18.14% |
0.00% |
22.04% |
| EBITDA Q/Q Growth |
0.00% |
-56.65% |
0.00% |
-2,725.54% |
| EBIT Q/Q Growth |
0.00% |
438.46% |
0.00% |
-5,563.31% |
| NOPAT Q/Q Growth |
0.00% |
2,351.58% |
0.00% |
-2,931.57% |
| Net Income Q/Q Growth |
0.00% |
202.17% |
0.00% |
-10,535.11% |
| EPS Q/Q Growth |
0.00% |
180.00% |
0.00% |
-17,575.00% |
| 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% |
-473.75% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
73.86% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
100.00% |
100.00% |
100.00% |
-415.97% |
| EBITDA Margin |
15.60% |
5.73% |
23.41% |
-503.70% |
| Operating Margin |
5.76% |
11.58% |
25.19% |
-490.54% |
| EBIT Margin |
-1.00% |
2.86% |
11.32% |
-506.69% |
| Profit (Net Income) Margin |
-7.07% |
6.12% |
5.98% |
-511.22% |
| Tax Burden Percent |
213.95% |
723.08% |
58.74% |
100.70% |
| Interest Burden Percent |
330.77% |
29.55% |
89.92% |
100.19% |
| Effective Tax Rate |
0.00% |
-623.08% |
41.26% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
5.25 |
129 |
32 |
-918 |
| NOPAT Margin |
4.04% |
83.74% |
14.80% |
-343.38% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
-5.67% |
-118.75% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
5.33% |
-111.20% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
515.97% |
| SG&A Expenses to Revenue |
44.43% |
43.79% |
39.30% |
43.31% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
94.24% |
88.42% |
74.81% |
74.57% |
| Earnings before Interest and Taxes (EBIT) |
-1.30 |
4.40 |
25 |
-1,355 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
20 |
8.80 |
51 |
-1,347 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
4.54 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
6.61 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.26 |
0.17 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.26 |
0.17 |
| Financial Leverage |
0.00 |
0.00 |
-1.41 |
-1.07 |
| Leverage Ratio |
0.00 |
0.00 |
15.55 |
11.17 |
| Compound Leverage Factor |
0.00 |
0.00 |
13.98 |
11.19 |
| Debt to Total Capital |
0.00% |
0.00% |
20.81% |
14.76% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
20.81% |
14.76% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
79.85% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
5.19% |
3.35% |
| Common Equity to Total Capital |
0.00% |
0.00% |
-5.85% |
81.88% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.00 |
2.68 |
2.88 |
| Quick Ratio |
0.00 |
0.00 |
2.68 |
2.88 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.00 |
232 |
-866 |
| Operating Cash Flow to CapEx |
0.00% |
2,467.86% |
0.00% |
591.20% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
92.69 |
-333.11 |
| Operating Cash Flow to Interest Expense |
0.00 |
89.16 |
0.00 |
28.42 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
85.55 |
0.00 |
23.62 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
0.00 |
-199 |
-52 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.00 |
-199 |
-52 |
| Enterprise Value (EV) |
0.00 |
0.00 |
560 |
2,340 |
| Market Capitalization |
724 |
724 |
724 |
3,068 |
| Book Value per Share |
$0.00 |
$0.00 |
($0.21) |
$3.07 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
($1.50) |
$2.11 |
| Total Capital |
0.00 |
0.00 |
609 |
826 |
| Total Debt |
0.00 |
0.00 |
127 |
122 |
| Total Long-Term Debt |
0.00 |
0.00 |
127 |
122 |
| Net Debt |
0.00 |
0.00 |
-682 |
-756 |
| Capital Expenditures (CapEx) |
0.00 |
11 |
0.00 |
13 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.00 |
-280 |
-273 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.00 |
471 |
513 |
| Net Working Capital (NWC) |
0.00 |
0.00 |
471 |
513 |
| Net Nonoperating Expense (NNE) |
14 |
119 |
19 |
449 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.00 |
-682 |
-756 |
| Total Depreciation and Amortization (D&A) |
22 |
4.40 |
27 |
8.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.05 |
($6.99) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
166.19M |
206.06M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.04 |
($6.99) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
205.95M |
206.06M |
| 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 |
219.99M |
221.82M |
| Normalized Net Operating Profit after Tax (NOPAT) |
5.25 |
12 |
32 |
-918 |
| Normalized NOPAT Margin |
4.04% |
8.11% |
14.80% |
-343.38% |
| Pre Tax Income Margin |
-3.31% |
0.85% |
10.18% |
-507.67% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
-0.43 |
1.42 |
9.92 |
-521.12 |
| NOPAT to Interest Expense |
1.75 |
41.52 |
12.97 |
-353.15 |
| EBIT Less CapEx to Interest Expense |
0.00 |
-2.19 |
0.00 |
-525.92 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
37.91 |
0.00 |
-357.96 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |