| DEI Shares Outstanding |
|
0.00 |
0.00 |
2,674,523,454.00 |
2,711,688,179.00 |
2,518,277,404.00 |
2,493,971,704.00 |
2,464,548,904.00 |
2,464,803,304.00 |
2,452,092,304.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
222,876,955.00 |
225,974,015.00 |
209,856,450.00 |
2,493,971,704.00 |
2,464,548,904.00 |
2,464,803,304.00 |
2,452,092,304.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.27 |
-1.38 |
-0.24 |
-0.04 |
-0.01 |
0.00 |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-4.95% |
4.14% |
-26.65% |
-37.43% |
-27.45% |
-36.52% |
-34.28% |
-12.36% |
| EBITDA Growth |
|
0.00% |
18.73% |
40.66% |
-344.86% |
95.14% |
-349.17% |
68.90% |
45.47% |
-33.96% |
| EBIT Growth |
|
0.00% |
14.26% |
36.07% |
-481.13% |
77.58% |
-62.12% |
74.19% |
59.83% |
-27.11% |
| NOPAT Growth |
|
0.00% |
14.26% |
36.07% |
-240.56% |
77.58% |
-62.12% |
74.19% |
59.83% |
-27.11% |
| Net Income Growth |
|
0.00% |
35.57% |
35.61% |
-331.37% |
84.02% |
-103.13% |
73.21% |
65.83% |
9.99% |
| EPS Growth |
|
0.00% |
106.10% |
61.50% |
-331.37% |
84.02% |
67.17% |
74.11% |
72.55% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
59.00% |
2.37% |
9.72% |
72.92% |
-52.26% |
91.86% |
-281.41% |
-67.01% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
70.90% |
115.92% |
-179.77% |
75.38% |
39.39% |
-372.29% |
48.68% |
| Invested Capital Growth |
|
0.00% |
0.00% |
64.83% |
-68.12% |
-18.98% |
-76.29% |
-72.97% |
171.89% |
-5.04% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
65.96% |
67.35% |
70.79% |
451.82% |
62.04% |
52.71% |
50.93% |
43.13% |
39.98% |
| EBITDA Margin |
|
-48.19% |
-41.21% |
-34.24% |
-207.64% |
-16.13% |
-99.84% |
-48.92% |
-40.60% |
-62.05% |
| Operating Margin |
|
-96.53% |
-87.07% |
-106.90% |
-496.31% |
-88.92% |
-198.68% |
-80.77% |
-49.38% |
-71.61% |
| EBIT Margin |
|
-96.53% |
-87.07% |
-53.45% |
-248.16% |
-88.92% |
-198.68% |
-80.77% |
-49.38% |
-71.61% |
| Profit (Net Income) Margin |
|
-84.62% |
-57.35% |
-90.53% |
-532.41% |
-67.99% |
-190.35% |
-80.32% |
-41.76% |
-42.89% |
| Tax Burden Percent |
|
89.71% |
173.96% |
286.47% |
105.38% |
101.59% |
97.87% |
98.49% |
101.93% |
105.92% |
| Interest Burden Percent |
|
97.71% |
75.73% |
181.59% |
209.52% |
75.26% |
97.89% |
100.97% |
82.97% |
56.54% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-89.49% |
-43.18% |
-179.16% |
-45.91% |
-134.43% |
-142.49% |
-72.33% |
-64.50% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-93.99% |
14.56% |
69.20% |
-43.11% |
-111.91% |
-134.54% |
-70.35% |
-66.69% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
50.75% |
7.91% |
37.41% |
25.93% |
76.95% |
118.78% |
62.19% |
54.01% |
| Return on Equity (ROE) |
|
0.00% |
-38.73% |
-27.38% |
-141.77% |
-19.98% |
-57.48% |
-23.70% |
-10.14% |
-10.49% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-289.49% |
-141.12% |
27.54% |
-24.95% |
-11.09% |
-27.61% |
-164.77% |
-59.33% |
| Operating Return on Assets (OROA) |
|
0.00% |
-23.69% |
-25.57% |
-56.63% |
-20.96% |
-45.60% |
-16.48% |
-7.91% |
-11.23% |
| Return on Assets (ROA) |
|
0.00% |
-15.60% |
-11.58% |
-60.75% |
-16.03% |
-43.68% |
-16.38% |
-6.69% |
-6.73% |
| Return on Common Equity (ROCE) |
|
0.00% |
60.51% |
1.40% |
-141.77% |
-19.98% |
-56.39% |
-22.50% |
-9.67% |
-10.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
12.40% |
-12.01% |
-224.56% |
-22.54% |
-81.34% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-109 |
-94 |
-60 |
-204 |
-46 |
-74 |
-19 |
-7.68 |
-9.76 |
| NOPAT Margin |
|
-67.57% |
-60.95% |
-37.41% |
-173.71% |
-62.24% |
-139.08% |
-56.54% |
-34.56% |
-50.13% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
4.50% |
-4.99% |
-101.85% |
-2.81% |
-22.52% |
-7.95% |
-1.98% |
2.19% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
-19.54% |
-9.02% |
-13.18% |
| Cost of Revenue to Revenue |
|
34.04% |
32.65% |
29.21% |
35.17% |
37.96% |
47.29% |
49.07% |
56.87% |
60.02% |
| SG&A Expenses to Revenue |
|
11.12% |
10.29% |
15.67% |
52.70% |
21.36% |
23.46% |
27.34% |
34.39% |
40.13% |
| R&D to Revenue |
|
37.71% |
29.72% |
67.70% |
20.49% |
21.45% |
24.49% |
15.97% |
16.67% |
21.22% |
| Operating Expenses to Revenue |
|
162.49% |
154.43% |
124.24% |
1,077.80% |
150.96% |
251.39% |
131.70% |
92.50% |
111.60% |
| Earnings before Interest and Taxes (EBIT) |
|
-156 |
-134 |
-85 |
-291 |
-65 |
-106 |
-27 |
-11 |
-14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-78 |
-63 |
-55 |
-244 |
-12 |
-53 |
-17 |
-9.02 |
-12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.27 |
134.79 |
0.95 |
0.24 |
3.49 |
2.29 |
3.11 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
3.48 |
0.89 |
1.64 |
0.29 |
3.56 |
2.29 |
3.11 |
| Price to Revenue (P/Rev) |
|
0.41 |
0.43 |
222.09 |
1.04 |
2.87 |
0.56 |
9.59 |
8.39 |
11.20 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
4.71 |
1.47 |
338.41 |
0.88 |
0.00 |
41.55 |
7.76 |
11.03 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
6.42 |
217.13 |
0.00 |
1.07 |
0.00 |
7.02 |
5.42 |
8.35 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
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 |
0.01 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.54 |
-0.48 |
-0.48 |
-0.60 |
-0.69 |
-0.88 |
-0.88 |
-0.81 |
| Leverage Ratio |
|
0.00 |
1.24 |
2.36 |
2.33 |
1.25 |
1.32 |
1.45 |
1.52 |
1.56 |
| Compound Leverage Factor |
|
0.00 |
0.94 |
1.05 |
1.19 |
0.94 |
1.29 |
1.46 |
1.26 |
0.88 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.19% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.19% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
256.22% |
0.00% |
0.00% |
0.00% |
5.04% |
5.06% |
4.24% |
5.22% |
| Common Equity to Total Capital |
|
0.00% |
-156.22% |
200.00% |
100.00% |
100.00% |
93.77% |
94.94% |
95.76% |
94.78% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.07 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
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 |
-0.02 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.49 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
-1.58 |
123.85 |
-5.28 |
-4.02 |
-11.20 |
-8.24 |
-10.59 |
-11.60 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
256.22% |
110.21% |
0.00% |
0.00% |
1.90% |
5.08% |
4.68% |
4.70% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
2.47 |
3.24 |
3.01 |
2.70 |
2.23 |
1.98 |
1.58 |
1.51 |
| Quick Ratio |
|
0.00 |
2.19 |
5.87 |
5.55 |
2.49 |
2.06 |
1.77 |
1.40 |
1.28 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-303 |
-195 |
31 |
-25 |
-6.11 |
-3.70 |
-17 |
-8.97 |
| Operating Cash Flow to CapEx |
|
-3,772.07% |
0.00% |
-10,867.51% |
-7,436.83% |
-51.70% |
-208.00% |
-55.52% |
-43.74% |
-700.16% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-42.52 |
-661.00 |
-65,030.54 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-16.87 |
-211.84 |
-67,819.38 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-47.26 |
-696.13 |
-77,505.59 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.27 |
0.51 |
0.23 |
0.24 |
0.23 |
0.20 |
0.16 |
0.16 |
| Accounts Receivable Turnover |
|
0.00 |
135.56 |
228.61 |
1,710.44 |
157.81 |
104.09 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
2,888.43 |
121.66 |
71.03 |
124.53 |
1,028.30 |
992.09 |
731.29 |
1,548.22 |
| Fixed Asset Turnover |
|
0.00 |
58.94 |
162.67 |
124.66 |
40.53 |
37.30 |
2.29 |
0.64 |
0.48 |
| Accounts Payable Turnover |
|
0.00 |
9.81 |
10.17 |
10.11 |
6.91 |
6.67 |
6.96 |
11.80 |
14.88 |
| Days Sales Outstanding (DSO) |
|
0.00 |
2.69 |
4.91 |
0.43 |
2.31 |
3.51 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.13 |
3.00 |
10.28 |
2.93 |
0.36 |
0.37 |
0.50 |
0.24 |
| Days Payable Outstanding (DPO) |
|
0.00 |
37.19 |
35.88 |
36.11 |
52.85 |
54.75 |
52.42 |
30.94 |
24.54 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-34.37 |
-56.04 |
-60.49 |
-47.61 |
-50.89 |
-52.05 |
-30.44 |
-24.30 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
209 |
345 |
110 |
89 |
21 |
5.71 |
16 |
15 |
| Invested Capital Turnover |
|
0.00 |
1.47 |
0.58 |
0.52 |
0.74 |
0.97 |
2.52 |
2.09 |
1.29 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
209 |
136 |
-235 |
-21 |
-68 |
-15 |
9.81 |
-0.78 |
| Enterprise Value (EV) |
|
0.00 |
986 |
507 |
-46 |
78 |
-74 |
237 |
120 |
162 |
| Market Capitalization |
|
67 |
67 |
764 |
122 |
210 |
30 |
324 |
186 |
218 |
| Book Value per Share |
|
$0.00 |
($1.29) |
$0.48 |
$0.10 |
$0.08 |
$0.05 |
$0.04 |
$0.03 |
$0.03 |
| Tangible Book Value per Share |
|
$0.00 |
($1.77) |
$0.18 |
$0.05 |
$0.05 |
$0.04 |
$0.04 |
$0.03 |
$0.03 |
| Total Capital |
|
0.00 |
455 |
602 |
278 |
221 |
133 |
98 |
85 |
74 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.59 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-246 |
-258 |
-168 |
-132 |
-110 |
-92 |
-70 |
-59 |
| Capital Expenditures (CapEx) |
|
3.21 |
-5.07 |
0.89 |
1.18 |
23 |
8.68 |
2.65 |
13 |
1.34 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-58 |
-39 |
-31 |
-28 |
-36 |
-34 |
-32 |
-30 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
155 |
183 |
123 |
95 |
64 |
48 |
26 |
23 |
| Net Working Capital (NWC) |
|
0.00 |
155 |
183 |
123 |
95 |
63 |
48 |
26 |
23 |
| Net Nonoperating Expense (NNE) |
|
28 |
-5.52 |
13 |
108 |
4.22 |
27 |
8.04 |
1.60 |
-1.41 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-246 |
-258 |
-168 |
-132 |
-110 |
-92 |
-70 |
-59 |
| Total Depreciation and Amortization (D&A) |
|
78 |
70 |
31 |
48 |
53 |
53 |
11 |
1.95 |
1.86 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-37.99% |
-48.39% |
-26.33% |
-37.59% |
-67.89% |
-100.36% |
-146.33% |
-152.53% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
101.29% |
114.48% |
360.01% |
128.90% |
120.65% |
142.17% |
115.99% |
116.61% |
| Net Working Capital to Revenue |
|
0.00% |
101.29% |
352.41% |
104.81% |
128.90% |
117.67% |
142.17% |
115.99% |
116.61% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($10.44) |
($1.44) |
($0.24) |
($0.04) |
($0.07) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
104.00M |
226.57M |
219.20M |
2.52B |
2.55B |
2.60B |
2.63B |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($10.44) |
($1.44) |
($0.24) |
($0.04) |
($0.07) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
104.00M |
226.57M |
219.20M |
2.52B |
2.55B |
2.60B |
2.63B |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
222.88M |
225.97M |
209.86M |
2.49B |
2.46B |
2.46B |
2.45B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-98 |
-94 |
-60 |
-68 |
-46 |
-48 |
-10 |
-6.71 |
-8.02 |
| Normalized NOPAT Margin |
|
-60.59% |
-60.95% |
-37.41% |
-115.77% |
-62.24% |
-90.25% |
-30.99% |
-30.22% |
-41.23% |
| Pre Tax Income Margin |
|
-94.32% |
-65.94% |
-47.40% |
-505.23% |
-66.92% |
-194.49% |
-81.56% |
-40.97% |
-40.49% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-313.46 |
-414.52 |
-100,996.12 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-219.42 |
-290.16 |
-70,697.28 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-343.85 |
-898.80 |
-110,682.32 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-249.81 |
-774.45 |
-80,383.49 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-0.33% |
-36.55% |
-1.51% |
-0.72% |
0.00% |
-1.36% |