| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
356,724,119.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
356,724,119.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.18 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
7.92% |
12.18% |
| EBITDA Growth |
0.00% |
0.00% |
-18,856.62% |
438.09% |
| EBIT Growth |
0.00% |
0.00% |
-10,129.26% |
1,402.49% |
| NOPAT Growth |
0.00% |
0.00% |
-11,364.52% |
46.09% |
| Net Income Growth |
0.00% |
0.00% |
-3,821.63% |
316.58% |
| EPS Growth |
0.00% |
0.00% |
-2,746.67% |
150.00% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
0.00% |
88.49% |
| 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% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
205.94% |
0.00% |
2,580.46% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
81.66% |
84.29% |
78.53% |
85.24% |
| EBITDA Margin |
-1.65% |
2.51% |
-289.79% |
12.03% |
| Operating Margin |
2.80% |
6.75% |
-292.28% |
5.79% |
| EBIT Margin |
-3.07% |
0.87% |
-291.16% |
11.65% |
| Profit (Net Income) Margin |
-7.61% |
-5.58% |
-276.56% |
10.77% |
| Tax Burden Percent |
66.25% |
72.31% |
92.42% |
106.26% |
| Interest Burden Percent |
373.96% |
-887.13% |
102.78% |
87.02% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
-6.26% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
11.10% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
-126.18% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
1.88% |
| Return on Equity (ROE) |
0.00% |
0.00% |
0.00% |
12.98% |
| 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% |
3.90% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
3.61% |
| Return on Common Equity (ROCE) |
0.00% |
0.00% |
0.00% |
10.06% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
8.50 |
19 |
-958 |
27 |
| NOPAT Margin |
1.96% |
4.72% |
-204.59% |
6.15% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
258.74% |
137.28% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
-28.63% |
0.90% |
| Cost of Revenue to Revenue |
18.34% |
15.71% |
21.47% |
14.76% |
| SG&A Expenses to Revenue |
26.50% |
20.89% |
309.38% |
27.04% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
78.86% |
77.54% |
370.81% |
79.45% |
| Earnings before Interest and Taxes (EBIT) |
-13 |
3.46 |
-1,363 |
52 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-7.16 |
9.98 |
-1,357 |
54 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
3.11 |
1.51 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
1.32 |
| 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 |
2.32 |
1.40 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
1.55 |
| 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 |
8.37 |
| 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 |
0.67 |
0.74 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.67 |
0.74 |
| Financial Leverage |
0.00 |
0.00 |
0.11 |
-0.01 |
| Leverage Ratio |
0.00 |
0.00 |
2.29 |
2.65 |
| Compound Leverage Factor |
0.00 |
0.00 |
2.35 |
2.31 |
| Debt to Total Capital |
0.00% |
0.00% |
40.28% |
42.58% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
40.28% |
42.58% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
18.47% |
12.93% |
| Common Equity to Total Capital |
0.00% |
0.00% |
41.25% |
44.49% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
-1.08 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.02 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
-1.08 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
-1.59 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.03 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
-1.59 |
| Altman Z-Score |
0.00 |
0.00 |
0.00 |
-0.05 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
22.52% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.00 |
1.14 |
1.10 |
| Quick Ratio |
0.00 |
0.00 |
1.10 |
1.04 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.00 |
-3,669 |
-1,960 |
| Operating Cash Flow to CapEx |
0.00% |
2,350.37% |
0.00% |
3,826.83% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-72.21 |
-113.53 |
| Operating Cash Flow to Interest Expense |
0.00 |
3.73 |
0.00 |
17.28 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
3.57 |
0.00 |
16.83 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
0.34 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
186.54 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
35.98 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
20.54 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
4.96 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
1.96 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
10.14 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
73.57 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
-61.47 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
0.00 |
2,711 |
1,988 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
1.80 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.00 |
2,711 |
1,988 |
| Enterprise Value (EV) |
0.00 |
0.00 |
6,289 |
2,785 |
| Market Capitalization |
800 |
800 |
5,270 |
2,361 |
| Book Value per Share |
$0.00 |
$0.00 |
$5.43 |
$4.38 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
($6.10) |
($5.66) |
| Total Capital |
0.00 |
0.00 |
4,104 |
3,514 |
| Total Debt |
0.00 |
0.00 |
1,653 |
1,496 |
| Total Long-Term Debt |
0.00 |
0.00 |
1,653 |
1,496 |
| Net Debt |
0.00 |
0.00 |
260 |
-30 |
| Capital Expenditures (CapEx) |
0.00 |
6.74 |
0.00 |
7.80 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.00 |
-1,219 |
-1,376 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.00 |
174 |
150 |
| Net Working Capital (NWC) |
0.00 |
0.00 |
174 |
150 |
| Net Nonoperating Expense (NNE) |
42 |
41 |
337 |
-21 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.00 |
260 |
-30 |
| Total Depreciation and Amortization (D&A) |
6.17 |
6.52 |
6.41 |
1.72 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
-76.71% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
8.39% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
8.39% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($4.27) |
$0.09 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
311.63M |
359.36M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($4.27) |
$0.06 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
312.96M |
378.31M |
| 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 |
345.54M |
375.44M |
| Normalized Net Operating Profit after Tax (NOPAT) |
8.50 |
19 |
-958 |
18 |
| Normalized NOPAT Margin |
1.96% |
4.72% |
-204.59% |
4.05% |
| Pre Tax Income Margin |
-11.49% |
-7.72% |
-299.25% |
10.14% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
-0.28 |
0.08 |
-26.82 |
3.01 |
| NOPAT to Interest Expense |
0.18 |
0.44 |
-18.85 |
1.59 |
| EBIT Less CapEx to Interest Expense |
0.00 |
-0.08 |
0.00 |
2.56 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.28 |
0.00 |
1.14 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
-0.76% |