| DEI Shares Outstanding |
|
0.00 |
0.00 |
960,366,140.00 |
1,016,063,370.00 |
974,870,638.00 |
774,709,846.00 |
888,625,076.00 |
1,084,459,676.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
48,018,307.00 |
203,212,674.00 |
194,974,128.00 |
774,709,846.00 |
888,625,076.00 |
1,084,459,676.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-13.38 |
-1.11 |
-0.13 |
-0.06 |
-0.03 |
-0.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
28.97% |
241.32% |
72.19% |
-77.54% |
-68.73% |
7.65% |
-41.51% |
| EBITDA Growth |
|
0.00% |
-41.09% |
-45.03% |
-9.53% |
89.16% |
-91.00% |
40.78% |
18.86% |
| EBIT Growth |
|
0.00% |
-41.11% |
-46.01% |
-11.21% |
88.08% |
-74.34% |
40.08% |
18.63% |
| NOPAT Growth |
|
0.00% |
-41.03% |
-42.90% |
-12.68% |
86.76% |
-57.69% |
39.32% |
20.16% |
| Net Income Growth |
|
0.00% |
-44.90% |
-48.94% |
-9.79% |
88.60% |
-70.28% |
39.81% |
16.46% |
| EPS Growth |
|
0.00% |
-44.90% |
-48.94% |
-9.79% |
88.60% |
-88.95% |
31.32% |
32.67% |
| Operating Cash Flow Growth |
|
0.00% |
-48.67% |
11.25% |
-193.93% |
71.55% |
55.59% |
36.15% |
127.99% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-100.35% |
-127.14% |
67.82% |
52.26% |
36.13% |
119.45% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-90.69% |
55.69% |
109.37% |
-7.91% |
22.60% |
-436.37% |
| Revenue Q/Q Growth |
|
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% |
| EBIT Q/Q Growth |
|
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% |
| Net Income Q/Q Growth |
|
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% |
| Operating Cash Flow Q/Q Growth |
|
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% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
66.22% |
57.30% |
61.71% |
59.80% |
61.17% |
47.21% |
36.58% |
47.75% |
| EBITDA Margin |
|
-217.02% |
-237.40% |
-100.88% |
-64.17% |
-30.97% |
-189.18% |
-104.07% |
-144.38% |
| Operating Margin |
|
-225.14% |
-246.18% |
-103.07% |
-67.45% |
-39.76% |
-200.48% |
-113.00% |
-154.26% |
| EBIT Margin |
|
-222.09% |
-242.98% |
-103.94% |
-67.13% |
-35.63% |
-198.64% |
-110.56% |
-153.81% |
| Profit (Net Income) Margin |
|
-211.15% |
-237.23% |
-103.52% |
-66.01% |
-33.49% |
-182.37% |
-101.96% |
-145.64% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
95.08% |
97.63% |
99.59% |
98.32% |
94.00% |
91.81% |
92.23% |
94.69% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-844.38% |
-480.11% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-832.59% |
-469.81% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
795.49% |
437.33% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-446.90% |
-118.29% |
-102.26% |
-21.94% |
-48.89% |
-42.79% |
-46.53% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1,682.04% |
-836.14% |
-500.42% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-107.49% |
-63.36% |
-59.82% |
-14.06% |
-40.10% |
-33.38% |
-29.20% |
| Return on Assets (ROA) |
|
0.00% |
-104.95% |
-63.10% |
-58.82% |
-13.22% |
-36.81% |
-30.79% |
-27.65% |
| Return on Common Equity (ROCE) |
|
0.00% |
9,354.93% |
112.25% |
-102.26% |
-21.94% |
-48.89% |
-42.79% |
-46.53% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
21.61% |
-64.91% |
-180.91% |
-23.44% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-71 |
-101 |
-144 |
-162 |
-21 |
-34 |
-21 |
-16 |
| NOPAT Margin |
|
-157.59% |
-172.33% |
-72.15% |
-47.22% |
-27.83% |
-140.34% |
-79.10% |
-107.98% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-90.54% |
-24.90% |
-21.93% |
-3.17% |
-11.79% |
-10.31% |
-10.77% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-19.29% |
-47.61% |
-38.02% |
-38.64% |
| Cost of Revenue to Revenue |
|
33.78% |
42.70% |
38.29% |
40.20% |
38.83% |
52.79% |
63.42% |
52.25% |
| SG&A Expenses to Revenue |
|
65.38% |
38.84% |
32.46% |
20.39% |
41.62% |
90.23% |
71.31% |
70.71% |
| R&D to Revenue |
|
128.30% |
120.93% |
47.50% |
36.63% |
44.41% |
98.23% |
38.05% |
52.98% |
| Operating Expenses to Revenue |
|
291.35% |
303.48% |
164.78% |
127.25% |
100.93% |
247.69% |
149.58% |
202.01% |
| Earnings before Interest and Taxes (EBIT) |
|
-100 |
-142 |
-207 |
-230 |
-27 |
-48 |
-29 |
-23 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-98 |
-138 |
-201 |
-220 |
-24 |
-46 |
-27 |
-22 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
22.11 |
0.48 |
3.77 |
1.16 |
4.57 |
15.52 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
22.11 |
0.48 |
3.77 |
1.16 |
4.57 |
15.52 |
| Price to Revenue (P/Rev) |
|
6.36 |
4.93 |
35.26 |
0.18 |
5.38 |
3.35 |
9.50 |
41.97 |
| Price to Earnings (P/E) |
|
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% |
| Earnings Yield |
|
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 |
0.00 |
0.00 |
0.00 |
74.08 |
3.89 |
41.91 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
15.14 |
33.16 |
0.00 |
4.01 |
0.62 |
7.60 |
38.22 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
108.56 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
139.40 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.49 |
0.06 |
0.13 |
0.01 |
0.02 |
0.00 |
0.03 |
| Long-Term Debt to Equity |
|
0.00 |
0.10 |
0.06 |
0.13 |
0.01 |
0.02 |
0.00 |
0.03 |
| Financial Leverage |
|
0.00 |
-2.70 |
-1.44 |
-1.33 |
-1.17 |
-0.96 |
-0.93 |
-1.12 |
| Leverage Ratio |
|
0.00 |
4.26 |
1.87 |
1.74 |
1.66 |
1.33 |
1.39 |
1.68 |
| Compound Leverage Factor |
|
0.00 |
4.16 |
1.87 |
1.71 |
1.56 |
1.22 |
1.28 |
1.59 |
| Debt to Total Capital |
|
0.00% |
33.01% |
5.41% |
11.18% |
0.98% |
1.92% |
0.00% |
3.27% |
| Short-Term Debt to Total Capital |
|
0.00% |
26.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
6.61% |
5.41% |
11.18% |
0.98% |
1.92% |
0.00% |
3.27% |
| Preferred Equity to Total Capital |
|
0.00% |
16.85% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
1,452.35% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-1,402.21% |
94.59% |
88.82% |
99.02% |
98.08% |
100.00% |
96.73% |
| Debt to EBITDA |
|
0.00 |
-0.11 |
-0.09 |
-0.07 |
-0.05 |
-0.03 |
0.00 |
-0.06 |
| Net Debt to EBITDA |
|
0.00 |
0.60 |
2.08 |
0.77 |
4.44 |
1.44 |
0.00 |
2.60 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.02 |
-0.09 |
-0.07 |
-0.05 |
-0.03 |
0.00 |
-0.06 |
| Debt to NOPAT |
|
0.00 |
-0.15 |
-0.13 |
-0.10 |
-0.05 |
-0.04 |
0.00 |
-0.08 |
| Net Debt to NOPAT |
|
0.00 |
0.83 |
2.91 |
1.05 |
4.94 |
1.95 |
0.00 |
3.47 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.03 |
-0.13 |
-0.10 |
-0.05 |
-0.04 |
0.00 |
-0.08 |
| Altman Z-Score |
|
0.00 |
-8.31 |
16.81 |
-9.82 |
-6.15 |
-20.41 |
-20.63 |
-17.31 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
2,193.28% |
194.90% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.11 |
2.53 |
1.97 |
4.27 |
3.49 |
3.36 |
1.87 |
| Quick Ratio |
|
0.00 |
0.96 |
2.35 |
1.73 |
3.56 |
2.97 |
2.81 |
1.53 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-48 |
-96 |
-218 |
-70 |
-33 |
-21 |
4.16 |
| Operating Cash Flow to CapEx |
|
-1,233.88% |
-1,299.11% |
-584.32% |
-1,281.17% |
0.00% |
-1,942.79% |
-1,537.64% |
598.08% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-687.23 |
-213.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-1,301.63 |
-178.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-1,401.83 |
-209.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.44 |
0.61 |
0.89 |
0.39 |
0.20 |
0.30 |
0.19 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.60 |
2.96 |
1.98 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
6.23 |
15.59 |
25.26 |
9.85 |
5.24 |
6.38 |
4.44 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
101.47 |
123.43 |
183.94 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
101.47 |
123.43 |
183.94 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-53 |
-100 |
-44 |
4.17 |
3.84 |
4.70 |
-16 |
| Invested Capital Turnover |
|
0.00 |
-2.22 |
-2.60 |
-4.73 |
-3.82 |
6.02 |
6.07 |
-2.73 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-53 |
-48 |
56 |
49 |
-0.33 |
0.87 |
-21 |
| Enterprise Value (EV) |
|
0.00 |
883 |
6,602 |
-110 |
309 |
15 |
197 |
579 |
| Market Capitalization |
|
288 |
288 |
7,020 |
60 |
415 |
81 |
246 |
636 |
| Book Value per Share |
|
$0.00 |
($11.29) |
$3.40 |
$0.13 |
$0.11 |
$0.07 |
$0.07 |
$0.08 |
| Tangible Book Value per Share |
|
$0.00 |
($11.29) |
$3.40 |
$0.13 |
$0.11 |
$0.07 |
$0.07 |
$0.08 |
| Total Capital |
|
0.00 |
46 |
336 |
141 |
111 |
71 |
54 |
42 |
| Total Debt |
|
0.00 |
15 |
18 |
16 |
1.09 |
1.36 |
0.00 |
1.38 |
| Total Long-Term Debt |
|
0.00 |
3.06 |
18 |
16 |
1.09 |
1.36 |
0.00 |
1.38 |
| Net Debt |
|
0.00 |
-84 |
-418 |
-170 |
-106 |
-66 |
-49 |
-57 |
| Capital Expenditures (CapEx) |
|
4.94 |
6.98 |
14 |
18 |
-1.54 |
1.54 |
1.24 |
0.89 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-76 |
-153 |
-82 |
-5.57 |
-3.74 |
-0.27 |
-22 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
23 |
283 |
104 |
101 |
63 |
49 |
37 |
| Net Working Capital (NWC) |
|
0.00 |
11 |
283 |
104 |
101 |
63 |
49 |
37 |
| Net Nonoperating Expense (NNE) |
|
24 |
38 |
62 |
64 |
4.36 |
10 |
5.93 |
5.71 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-84 |
-418 |
-170 |
-106 |
-66 |
-49 |
-57 |
| Total Depreciation and Amortization (D&A) |
|
2.29 |
3.26 |
6.11 |
10 |
3.59 |
2.28 |
1.68 |
1.43 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-129.67% |
-76.80% |
-23.86% |
-7.23% |
-15.53% |
-1.06% |
-141.95% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
39.86% |
142.24% |
30.20% |
131.67% |
263.29% |
188.83% |
241.90% |
| Net Working Capital to Revenue |
|
0.00% |
18.93% |
142.24% |
30.20% |
131.67% |
263.29% |
188.83% |
241.90% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($137.00) |
($14.60) |
($1.75) |
($0.68) |
($0.07) |
($0.04) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
48.02M |
203.21M |
100.56M |
458.64M |
401.92M |
501.07M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($137.00) |
($14.60) |
($1.75) |
($0.68) |
($0.07) |
($0.04) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
48.02M |
203.21M |
100.56M |
458.64M |
401.92M |
501.07M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($137.00) |
($14.60) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
4.68M |
98.81M |
194.97M |
774.71M |
888.63M |
1.08B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-71 |
-101 |
-144 |
-149 |
-21 |
-34 |
-21 |
-16 |
| Normalized NOPAT Margin |
|
-157.59% |
-172.33% |
-72.15% |
-43.33% |
-27.83% |
-140.34% |
-79.10% |
-107.98% |
| Pre Tax Income Margin |
|
-211.15% |
-237.23% |
-103.52% |
-66.01% |
-33.49% |
-182.37% |
-101.96% |
-145.64% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-2,035.27 |
-459.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
-1,443.46 |
-319.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-2,135.46 |
-490.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-1,543.66 |
-349.88 |
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% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-3.21% |
0.00% |
0.00% |
0.00% |
-19.09% |
-16.48% |
-0.55% |
-2.28% |