| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
338,016,328.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
338,016,328.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.13 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
119.10% |
32.64% |
-74.95% |
-83.31% |
-93.17% |
650.53% |
869.91% |
732.89% |
1,635.16% |
-94.72% |
-95.78% |
| EBITDA Growth |
|
-62.96% |
-65.39% |
-37.94% |
-61.76% |
41.13% |
-121.68% |
33.29% |
45.27% |
-1,028.41% |
60.01% |
-63.69% |
| EBIT Growth |
|
-62.03% |
-64.35% |
-36.97% |
-60.69% |
41.09% |
-120.55% |
33.37% |
45.20% |
-1,016.86% |
60.02% |
-63.11% |
| NOPAT Growth |
|
-40.57% |
-5.45% |
20.73% |
25.38% |
55.85% |
83.32% |
19.66% |
-2.88% |
-1,212.66% |
-513.43% |
-62.83% |
| Net Income Growth |
|
-17.53% |
-19.61% |
-35.02% |
-150.35% |
21.90% |
-219.46% |
36.78% |
49.48% |
-1,069.26% |
64.61% |
-53.59% |
| EPS Growth |
|
-13.04% |
-13.64% |
-31.25% |
-138.46% |
30.77% |
-208.00% |
47.62% |
58.06% |
-927.78% |
89.61% |
-27.27% |
| Operating Cash Flow Growth |
|
31.96% |
-66.84% |
22.37% |
8.15% |
54.01% |
63.92% |
31.96% |
7.52% |
-1,469.76% |
-671.11% |
-1,281.01% |
| Free Cash Flow Firm Growth |
|
-186.12% |
13.50% |
-94.47% |
164.92% |
183.16% |
75.65% |
-683.55% |
-192.22% |
-218.45% |
1,344.53% |
-269.44% |
| Invested Capital Growth |
|
6,989.74% |
-57.74% |
-129.40% |
-161.21% |
-215.16% |
62.70% |
135.29% |
109.01% |
-352.58% |
-2,864.85% |
3,140.01% |
| Revenue Q/Q Growth |
|
19.93% |
-34.39% |
-69.76% |
-29.88% |
-50.88% |
7,105.05% |
-60.92% |
-39.78% |
2.33% |
-78.06% |
-68.75% |
| EBITDA Q/Q Growth |
|
-67.95% |
-0.87% |
-26.16% |
-48.93% |
38.88% |
-279.85% |
80.70% |
-22.17% |
-1,157.82% |
86.50% |
21.23% |
| EBIT Q/Q Growth |
|
-67.29% |
-0.77% |
-25.60% |
-48.27% |
38.67% |
-277.28% |
80.58% |
-21.95% |
-1,149.80% |
86.49% |
20.90% |
| NOPAT Q/Q Growth |
|
-65.56% |
23.53% |
38.12% |
4.76% |
2.05% |
71.10% |
-197.99% |
-21.95% |
-1,149.80% |
86.49% |
20.90% |
| Net Income Q/Q Growth |
|
-96.17% |
3.23% |
14.82% |
-54.82% |
38.80% |
-295.83% |
83.14% |
-23.73% |
-1,316.27% |
88.02% |
26.84% |
| EPS Q/Q Growth |
|
-100.00% |
3.85% |
16.00% |
-47.62% |
41.94% |
-327.78% |
85.71% |
-18.18% |
-1,323.08% |
95.68% |
-75.00% |
| Operating Cash Flow Q/Q Growth |
|
29.45% |
-164.54% |
54.26% |
-7.59% |
64.68% |
-107.55% |
13.74% |
-46.23% |
-499.62% |
-1.95% |
-54.48% |
| Free Cash Flow Firm Q/Q Growth |
|
1.42% |
64.93% |
113.96% |
1,245.27% |
26.28% |
-110.27% |
-234.51% |
-112.59% |
-62.20% |
207.90% |
-199.30% |
| Invested Capital Q/Q Growth |
|
-10.91% |
-93.61% |
-311.40% |
-408.67% |
-67.60% |
109.03% |
-54.15% |
29.82% |
-8,521.52% |
44.85% |
153.73% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
14.53% |
15.79% |
46.70% |
12.10% |
37.89% |
91.07% |
52.35% |
22.11% |
32.87% |
-3.37% |
3.72% |
| EBITDA Margin |
|
-1,167.70% |
-1,795.13% |
-3,805.95% |
-8,083.14% |
-10,057.26% |
-530.22% |
-261.79% |
-531.13% |
-6,528.25% |
-4,017.09% |
-10,125.84% |
| Operating Margin |
|
-1,336.92% |
-1,558.25% |
-3,188.76% |
-4,330.71% |
-8,635.58% |
-34.64% |
-264.13% |
-534.91% |
-6,532.88% |
-4,022.23% |
-10,181.24% |
| EBIT Margin |
|
-1,177.55% |
-1,808.53% |
-3,844.67% |
-8,129.37% |
-10,149.47% |
-531.45% |
-264.13% |
-534.91% |
-6,532.88% |
-4,022.23% |
-10,180.53% |
| Profit (Net Income) Margin |
|
-839.25% |
-1,237.79% |
-3,486.58% |
-7,697.83% |
-9,590.32% |
-526.87% |
-227.25% |
-466.96% |
-6,462.58% |
-3,529.42% |
-8,262.83% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.03% |
101.08% |
101.14% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
71.27% |
68.44% |
90.69% |
94.69% |
94.47% |
98.08% |
85.07% |
87.30% |
98.92% |
87.75% |
81.16% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-643.78% |
-3,720.45% |
-4,135.77% |
-3,103.17% |
0.00% |
-172.13% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,687.96% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-646.86% |
-3,717.04% |
-4,126.04% |
-3,072.09% |
0.00% |
-111.99% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,687.13% |
| Return on Net Nonoperating Assets (RNNOA) |
|
565.15% |
3,594.71% |
3,904.38% |
2,810.16% |
0.00% |
109.98% |
0.00% |
0.00% |
0.00% |
0.00% |
2,524.86% |
| Return on Equity (ROE) |
|
-78.64% |
-125.73% |
-231.39% |
-293.01% |
-166.45% |
-62.15% |
-100.49% |
-99.25% |
-297.54% |
-84.82% |
-163.10% |
| Cash Return on Invested Capital (CROIC) |
|
-798.12% |
-2,803.24% |
0.00% |
0.00% |
0.00% |
-1,908.57% |
-3,455.41% |
-3,598.47% |
0.00% |
0.00% |
-1,194.58% |
| Operating Return on Assets (OROA) |
|
-71.66% |
-143.86% |
-255.54% |
-418.20% |
-266.69% |
-51.17% |
-30.55% |
-71.85% |
-734.62% |
-129.39% |
-215.19% |
| Return on Assets (ROA) |
|
-51.07% |
-98.46% |
-231.74% |
-396.00% |
-251.99% |
-50.73% |
-26.29% |
-62.73% |
-726.72% |
-113.53% |
-174.66% |
| Return on Common Equity (ROCE) |
|
-32.88% |
-64.39% |
-144.55% |
-227.37% |
-164.11% |
-75.99% |
-126.58% |
-138.98% |
-560.45% |
-96.78% |
-186.13% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-161.32% |
0.00% |
-153.99% |
-174.06% |
-140.26% |
0.00% |
-46.97% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-65 |
-50 |
-31 |
-29 |
-29 |
-8.30 |
-25 |
-30 |
-377 |
-51 |
-40 |
| NOPAT Margin |
|
-935.84% |
-1,090.77% |
-2,232.13% |
-3,031.50% |
-6,044.91% |
-24.25% |
-184.89% |
-374.44% |
-4,573.02% |
-2,815.56% |
-7,126.87% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.08% |
-3.41% |
-9.74% |
-31.07% |
-12.06% |
-60.14% |
-1.71% |
-2.36% |
-33.83% |
-1.48% |
-0.83% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-38.46% |
- |
- |
- |
-1.83% |
-4.67% |
-6.05% |
-86.68% |
-4.57% |
-3.63% |
| Cost of Revenue to Revenue |
|
85.47% |
84.21% |
53.30% |
87.90% |
62.11% |
8.93% |
47.65% |
77.89% |
67.13% |
103.37% |
96.28% |
| SG&A Expenses to Revenue |
|
434.55% |
744.58% |
2,281.51% |
3,088.21% |
6,113.47% |
98.33% |
248.21% |
410.49% |
6,431.63% |
3,269.69% |
7,918.58% |
| R&D to Revenue |
|
916.91% |
829.45% |
953.95% |
1,254.60% |
2,560.00% |
27.38% |
68.27% |
146.54% |
134.12% |
749.17% |
2,266.37% |
| Operating Expenses to Revenue |
|
1,351.45% |
1,574.04% |
3,235.46% |
4,342.81% |
8,673.47% |
125.71% |
316.48% |
557.03% |
6,565.75% |
4,018.86% |
10,184.96% |
| Earnings before Interest and Taxes (EBIT) |
|
-82 |
-82 |
-53 |
-79 |
-48 |
-182 |
-35 |
-43 |
-538 |
-73 |
-58 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-81 |
-82 |
-52 |
-78 |
-48 |
-181 |
-35 |
-43 |
-538 |
-73 |
-57 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
10.60 |
8.14 |
9.95 |
20.84 |
18.03 |
7.40 |
5.68 |
16.24 |
12.38 |
3.62 |
3.14 |
| Price to Tangible Book Value (P/TBV) |
|
11.61 |
9.03 |
10.73 |
22.32 |
19.10 |
7.51 |
5.75 |
16.45 |
12.51 |
3.65 |
3.16 |
| Price to Revenue (P/Rev) |
|
51.78 |
33.37 |
66.58 |
205.02 |
390.94 |
123.60 |
81.55 |
200.45 |
160.51 |
134.36 |
196.27 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
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% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
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) |
|
17.36 |
169.04 |
0.00 |
0.00 |
0.00 |
613.62 |
1,112.74 |
2,744.69 |
0.00 |
0.00 |
27.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
49.77 |
29.44 |
59.44 |
192.10 |
359.55 |
107.07 |
67.25 |
188.17 |
142.46 |
91.55 |
138.91 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
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 |
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 |
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 |
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 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.87 |
-0.97 |
-0.95 |
-0.91 |
-1.03 |
-0.98 |
-1.01 |
-1.07 |
-1.75 |
-1.11 |
-0.94 |
| Leverage Ratio |
|
1.43 |
1.41 |
1.50 |
1.70 |
2.08 |
1.32 |
1.29 |
1.41 |
2.16 |
1.25 |
1.08 |
| Compound Leverage Factor |
|
1.02 |
0.97 |
1.36 |
1.61 |
1.97 |
1.30 |
1.10 |
1.23 |
2.14 |
1.10 |
0.87 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
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% |
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% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
41.04% |
27.74% |
2.82% |
-46.10% |
-77.61% |
-36.54% |
-32.96% |
-38.89% |
-90.59% |
-4.97% |
-5.13% |
| Common Equity to Total Capital |
|
58.96% |
72.26% |
97.18% |
146.10% |
177.61% |
136.54% |
132.96% |
138.89% |
190.59% |
104.97% |
105.13% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
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 |
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 |
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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
3.72 |
2.53 |
5.51 |
10.24 |
8.82 |
28.84 |
26.97 |
62.32 |
11.08 |
8.44 |
57.03 |
| Noncontrolling Interest Sharing Ratio |
|
58.19% |
48.79% |
37.53% |
22.40% |
1.40% |
-22.27% |
-25.97% |
-40.03% |
-88.36% |
-14.10% |
-14.12% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.95 |
1.77 |
1.84 |
2.66 |
2.24 |
5.25 |
6.23 |
4.22 |
1.62 |
4.30 |
29.36 |
| Quick Ratio |
|
1.69 |
1.49 |
1.61 |
2.37 |
2.04 |
5.16 |
6.13 |
4.13 |
1.59 |
4.26 |
29.05 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-126 |
-44 |
6.18 |
83 |
105 |
-11 |
-36 |
-77 |
-124 |
134 |
-133 |
| Operating Cash Flow to CapEx |
|
-51,250.00% |
-143,552.94% |
0.00% |
0.00% |
0.00% |
-60,038.64% |
-34,008.96% |
0.00% |
0.00% |
-55,505.18% |
-20,675.30% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.74 |
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 |
-9.15 |
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 |
-9.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.06 |
0.08 |
0.07 |
0.05 |
0.03 |
0.10 |
0.12 |
0.13 |
0.11 |
0.03 |
0.02 |
| Accounts Receivable Turnover |
|
1.01 |
2.14 |
1.43 |
0.83 |
0.53 |
2.37 |
5.32 |
5.30 |
5.53 |
2.14 |
1.71 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
4.52 |
5.13 |
4.64 |
3.30 |
2.00 |
11.33 |
16.80 |
22.47 |
26.22 |
14.49 |
6.83 |
| Accounts Payable Turnover |
|
0.52 |
0.52 |
0.36 |
0.48 |
0.21 |
0.11 |
0.23 |
0.38 |
0.10 |
0.12 |
0.41 |
| Days Sales Outstanding (DSO) |
|
361.87 |
170.63 |
254.89 |
438.53 |
694.84 |
153.86 |
68.63 |
68.84 |
65.98 |
170.92 |
213.17 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
697.19 |
701.43 |
1,004.30 |
757.46 |
1,715.79 |
3,433.08 |
1,612.90 |
955.13 |
3,620.71 |
3,044.66 |
887.75 |
| Cash Conversion Cycle (CCC) |
|
-335.32 |
-530.81 |
-749.41 |
-318.92 |
-1,020.95 |
-3,279.23 |
-1,544.28 |
-886.29 |
-3,554.74 |
-2,873.74 |
-674.59 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
62 |
3.97 |
-8.40 |
-43 |
-72 |
6.46 |
2.96 |
3.85 |
-324 |
-179 |
96 |
| Invested Capital Turnover |
|
0.69 |
3.41 |
1.85 |
1.02 |
-1.57 |
7.10 |
-18.05 |
-2.89 |
-0.32 |
-0.37 |
0.38 |
| Increase / (Decrease) in Invested Capital |
|
61 |
-5.43 |
-37 |
-113 |
-134 |
2.49 |
11 |
47 |
-252 |
-185 |
93 |
| Enterprise Value (EV) |
|
1,079 |
672 |
1,111 |
2,662 |
2,654 |
3,966 |
3,298 |
10,562 |
9,103 |
2,882 |
2,593 |
| Market Capitalization |
|
1,123 |
761 |
1,244 |
2,841 |
2,886 |
4,579 |
3,999 |
11,251 |
10,256 |
4,229 |
3,664 |
| Book Value per Share |
|
$0.46 |
$0.40 |
$0.53 |
$0.56 |
$0.64 |
$2.42 |
$2.49 |
$2.44 |
$2.91 |
$3.92 |
$3.45 |
| Tangible Book Value per Share |
|
$0.42 |
$0.36 |
$0.50 |
$0.52 |
$0.61 |
$2.39 |
$2.46 |
$2.41 |
$2.88 |
$3.89 |
$3.43 |
| Total Capital |
|
180 |
129 |
129 |
93 |
90 |
453 |
529 |
499 |
435 |
1,114 |
1,110 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-117 |
-125 |
-137 |
-136 |
-162 |
-447 |
-527 |
-495 |
-759 |
-1,292 |
-1,014 |
| Capital Expenditures (CapEx) |
|
0.05 |
0.05 |
0.00 |
0.00 |
0.00 |
0.04 |
0.07 |
0.00 |
0.00 |
0.37 |
1.52 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-40 |
-58 |
-65 |
-39 |
-62 |
-65 |
-70 |
-88 |
-423 |
-283 |
-18 |
| Debt-free Net Working Capital (DFNWC) |
|
78 |
67 |
72 |
97 |
100 |
381 |
456 |
338 |
274 |
977 |
878 |
| Net Working Capital (NWC) |
|
78 |
67 |
72 |
97 |
100 |
381 |
456 |
338 |
274 |
977 |
878 |
| Net Nonoperating Expense (NNE) |
|
-6.71 |
6.70 |
17 |
45 |
17 |
172 |
5.67 |
7.45 |
156 |
13 |
6.42 |
| Net Nonoperating Obligations (NNO) |
|
-117 |
-125 |
-137 |
-136 |
-162 |
-447 |
-527 |
-495 |
-759 |
-1,292 |
-1,014 |
| Total Depreciation and Amortization (D&A) |
|
0.69 |
0.61 |
0.53 |
0.45 |
0.44 |
0.42 |
0.31 |
0.31 |
0.38 |
0.09 |
0.31 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-183.51% |
-255.49% |
-350.17% |
-278.41% |
-836.36% |
-176.11% |
-143.48% |
-157.16% |
-661.55% |
-898.38% |
-94.82% |
| Debt-free Net Working Capital to Revenue |
|
358.12% |
294.12% |
383.56% |
703.36% |
1,354.78% |
1,029.60% |
930.15% |
601.54% |
429.13% |
3,102.12% |
4,700.45% |
| Net Working Capital to Revenue |
|
358.12% |
294.12% |
383.56% |
703.36% |
1,354.78% |
1,029.60% |
930.15% |
601.54% |
429.13% |
3,102.12% |
4,700.45% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.26) |
($0.25) |
($0.21) |
($0.31) |
($0.18) |
($0.77) |
($0.11) |
($0.13) |
($1.85) |
($0.08) |
($0.14) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
74.84M |
73.39M |
79.59M |
89.55M |
95.20M |
93.25M |
127.72M |
133.42M |
147.69M |
163.73M |
319.71M |
| Adjusted Diluted Earnings per Share |
|
($0.26) |
($0.25) |
($0.21) |
($0.31) |
($0.18) |
($0.77) |
($0.11) |
($0.13) |
($1.85) |
($0.08) |
($0.14) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
74.84M |
73.39M |
79.59M |
89.55M |
95.20M |
93.25M |
127.72M |
133.42M |
147.69M |
163.73M |
319.71M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$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 |
|
231.33M |
234.29M |
243.01M |
249.18M |
255.36M |
282.43M |
284.39M |
284.88M |
298.48M |
338.02M |
365.48M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-65 |
-50 |
-31 |
-29 |
-29 |
-8.30 |
-25 |
-30 |
-377 |
-51 |
-40 |
| Normalized NOPAT Margin |
|
-935.84% |
-1,090.77% |
-2,232.13% |
-3,031.50% |
-6,044.91% |
-24.25% |
-184.89% |
-374.44% |
-4,573.02% |
-2,815.56% |
-7,126.87% |
| Pre Tax Income Margin |
|
-839.25% |
-1,237.79% |
-3,486.58% |
-7,697.83% |
-9,587.79% |
-521.25% |
-224.70% |
-466.96% |
-6,462.58% |
-3,529.42% |
-8,262.83% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-63.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.87 |
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 |
-63.02 |
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 |
-2.89 |
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% |
-0.75% |
0.00% |
0.00% |
0.00% |
-0.06% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.75% |
0.00% |
0.00% |
0.00% |
-0.06% |
0.00% |