| DEI Shares Outstanding |
|
- |
- |
0.00 |
- |
- |
521,716,108.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
0.00 |
- |
- |
521,716,108.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
0.00 |
- |
- |
-0.27 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
40.88% |
38.03% |
46.12% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
104.42% |
-3,737.88% |
-371.86% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
104.42% |
-3,663.59% |
-401.39% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
100.24% |
-2,301.51% |
-353.51% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
103.41% |
-6,933.05% |
-417.28% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
100.00% |
-3,785.71% |
-775.00% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-16.91% |
0.13% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
|
0.00% |
12.10% |
0.00% |
0.00% |
9.83% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
96.75% |
0.00% |
0.00% |
-2,919.79% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
96.67% |
0.00% |
0.00% |
-2,935.75% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
94.71% |
0.00% |
0.00% |
-53,133.21% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
98.12% |
0.00% |
0.00% |
-3,986.40% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
98.41% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
32.95% |
0.00% |
0.00% |
143.97% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-461.96% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-13.78% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
77.68% |
90.58% |
91.48% |
88.83% |
69.40% |
79.41% |
| EBITDA Margin |
|
-498.96% |
-14.45% |
21.21% |
15.64% |
-401.66% |
-39.46% |
| Operating Margin |
|
-504.68% |
-23.83% |
17.42% |
0.83% |
-414.62% |
-41.21% |
| EBIT Margin |
|
-498.96% |
-14.81% |
20.61% |
15.64% |
-403.93% |
-42.50% |
| Profit (Net Income) Margin |
|
-467.19% |
-7.85% |
19.67% |
11.31% |
-400.12% |
-42.71% |
| Tax Burden Percent |
|
93.63% |
53.01% |
95.45% |
72.28% |
99.06% |
100.48% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
4.55% |
27.72% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-98.68% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-21.54% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-21.64% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-98.68% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-626 |
-33 |
38 |
1.50 |
-796 |
-96 |
| NOPAT Margin |
|
-353.28% |
-16.68% |
16.63% |
0.60% |
-290.24% |
-28.84% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
3.35% |
-38.20% |
-5.64% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
0.11% |
-57.31% |
-6.60% |
| Cost of Revenue to Revenue |
|
22.32% |
9.42% |
8.52% |
11.17% |
30.60% |
20.59% |
| SG&A Expenses to Revenue |
|
124.16% |
22.05% |
13.25% |
15.59% |
135.47% |
31.08% |
| R&D to Revenue |
|
302.30% |
52.45% |
30.64% |
33.27% |
248.34% |
51.88% |
| Operating Expenses to Revenue |
|
582.36% |
114.41% |
74.06% |
88.00% |
484.03% |
120.61% |
| Earnings before Interest and Taxes (EBIT) |
|
-884 |
-29 |
47 |
39 |
-1,107 |
-142 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-884 |
-29 |
48 |
39 |
-1,101 |
-132 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.11 |
15.06 |
7.60 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.15 |
15.52 |
8.24 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.53 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.12 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
37.59 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-1.12 |
-1.14 |
-1.12 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.43 |
1.49 |
1.57 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.43 |
1.49 |
1.57 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
23.08% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
76.92% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.91 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
3.31 |
2.96 |
2.50 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
3.14 |
2.78 |
2.36 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
168 |
-607 |
85 |
| Operating Cash Flow to CapEx |
|
0.00% |
5,331.08% |
3,744.78% |
0.00% |
2,417.91% |
1,118.48% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.51 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.16 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
37.47 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
26.29 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
59.21 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.88 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
45.33 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
-166 |
-189 |
-182 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-12.79 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
-166 |
-189 |
-182 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
-45 |
19,337 |
9,428 |
| Market Capitalization |
|
1,219 |
1,219 |
1,219 |
1,219 |
20,915 |
11,066 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$5.10 |
$2.84 |
$2.79 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$4.93 |
$2.75 |
$2.57 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
1,427 |
1,389 |
1,457 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
-1,593 |
-1,578 |
-1,638 |
| Capital Expenditures (CapEx) |
|
0.00 |
1.16 |
2.60 |
0.00 |
2.12 |
8.70 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
-332 |
-356 |
-477 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
1,262 |
1,221 |
1,162 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
1,262 |
1,221 |
1,162 |
| Net Nonoperating Expense (NNE) |
|
202 |
-18 |
-6.94 |
-27 |
301 |
46 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-1,593 |
-1,578 |
-1,638 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.73 |
1.38 |
0.00 |
6.24 |
10 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-41.04% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.08% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.08% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($2.72) |
($0.27) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
215.06M |
403.21M |
523.49M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($2.72) |
($0.27) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
231.70M |
403.21M |
523.49M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
489.77M |
495.59M |
528.38M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-626 |
-33 |
38 |
1.50 |
-796 |
-96 |
| Normalized NOPAT Margin |
|
-353.28% |
-16.68% |
16.63% |
0.60% |
-290.24% |
-28.84% |
| Pre Tax Income Margin |
|
-498.96% |
-14.81% |
20.61% |
15.64% |
-403.93% |
-42.50% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |