| DEI Shares Outstanding |
0.00 |
0.00 |
11,543,296,014.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
11,543,296,014.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.02 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
9.47% |
| EBITDA Growth |
0.00% |
-456.48% |
-299.09% |
| EBIT Growth |
0.00% |
-454.43% |
-217.79% |
| NOPAT Growth |
0.00% |
-454.43% |
-217.79% |
| Net Income Growth |
0.00% |
-1,052.50% |
-215.74% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
-35.11% |
76.58% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
99.70% |
| Invested Capital Growth |
0.00% |
0.00% |
-35.67% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
0.00% |
100.00% |
100.00% |
| EBITDA Margin |
0.00% |
-42.46% |
-154.80% |
| Operating Margin |
0.00% |
-59.28% |
-172.08% |
| EBIT Margin |
0.00% |
-59.28% |
-172.08% |
| Profit (Net Income) Margin |
0.00% |
-59.25% |
-170.90% |
| Tax Burden Percent |
154.46% |
103.10% |
99.22% |
| Interest Burden Percent |
31.13% |
96.96% |
100.09% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-22.66% |
-43.82% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
96.25% |
360.83% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-7.26% |
-15.65% |
| Return on Equity (ROE) |
0.00% |
-29.92% |
-59.48% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-222.66% |
-0.41% |
| Operating Return on Assets (OROA) |
0.00% |
-12.60% |
-47.67% |
| Return on Assets (ROA) |
0.00% |
-12.59% |
-47.34% |
| Return on Common Equity (ROCE) |
0.00% |
-25.01% |
-50.77% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-10 |
-56 |
-177 |
| NOPAT Margin |
0.00% |
-41.49% |
-120.46% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-118.91% |
-404.65% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-10.09% |
-48.65% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
159.28% |
272.08% |
| Earnings before Interest and Taxes (EBIT) |
-14 |
-80 |
-253 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-10 |
-57 |
-227 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.04 |
0.16 |
| Long-Term Debt to Equity |
0.00 |
0.02 |
0.03 |
| Financial Leverage |
0.00 |
-0.08 |
-0.04 |
| Leverage Ratio |
0.00 |
1.19 |
1.26 |
| Compound Leverage Factor |
0.00 |
1.15 |
1.26 |
| Debt to Total Capital |
0.00% |
3.71% |
14.02% |
| Short-Term Debt to Total Capital |
0.00% |
1.87% |
11.35% |
| Long-Term Debt to Total Capital |
0.00% |
1.83% |
2.67% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
15.81% |
9.99% |
| Common Equity to Total Capital |
0.00% |
80.49% |
75.99% |
| Debt to EBITDA |
0.00 |
-0.36 |
-0.22 |
| Net Debt to EBITDA |
0.00 |
0.70 |
-0.02 |
| Long-Term Debt to EBITDA |
0.00 |
-0.18 |
-0.04 |
| Debt to NOPAT |
0.00 |
-0.37 |
-0.29 |
| Net Debt to NOPAT |
0.00 |
0.72 |
-0.02 |
| Long-Term Debt to NOPAT |
0.00 |
-0.18 |
-0.05 |
| Altman Z-Score |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
16.41% |
14.64% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
2.46 |
1.38 |
| Quick Ratio |
0.00 |
1.34 |
0.89 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-547 |
-1.64 |
| Operating Cash Flow to CapEx |
-36.31% |
-60.69% |
-75.21% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-202.42 |
-0.51 |
| Operating Cash Flow to Interest Expense |
-30.62 |
-15.37 |
-3.03 |
| Operating Cash Flow Less CapEx to Interest Expense |
-114.97 |
-40.69 |
-7.06 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.21 |
0.28 |
| Accounts Receivable Turnover |
0.00 |
7.29 |
7.30 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.28 |
0.37 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
50.06 |
50.01 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
50.06 |
50.01 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
491 |
316 |
| Invested Capital Turnover |
0.00 |
0.55 |
0.36 |
| Increase / (Decrease) in Invested Capital |
0.00 |
491 |
-175 |
| Enterprise Value (EV) |
0.00 |
0.00 |
0.00 |
| Market Capitalization |
0.00 |
0.00 |
0.00 |
| Book Value per Share |
$0.00 |
$0.00 |
$0.02 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$0.02 |
| Total Capital |
0.00 |
552 |
363 |
| Total Debt |
0.00 |
20 |
51 |
| Total Long-Term Debt |
0.00 |
10 |
9.71 |
| Net Debt |
0.00 |
-40 |
3.46 |
| Capital Expenditures (CapEx) |
85 |
68 |
13 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
36 |
23 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
97 |
71 |
| Net Working Capital (NWC) |
0.00 |
86 |
29 |
| Net Nonoperating Expense (NNE) |
-3.14 |
24 |
74 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-40 |
3.46 |
| Total Depreciation and Amortization (D&A) |
4.11 |
23 |
25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
26.95% |
15.70% |
| Debt-free Net Working Capital to Revenue |
0.00% |
72.07% |
48.06% |
| Net Working Capital to Revenue |
0.00% |
64.37% |
19.96% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($2.69) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
11.54B |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($2.69) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
11.54B |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
11.54B |
| Normalized Net Operating Profit after Tax (NOPAT) |
1.99 |
97 |
108 |
| Normalized NOPAT Margin |
0.00% |
72.14% |
73.55% |
| Pre Tax Income Margin |
0.00% |
-57.47% |
-172.24% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-14.29 |
-29.43 |
-78.73 |
| NOPAT to Interest Expense |
-10.00 |
-20.60 |
-55.11 |
| EBIT Less CapEx to Interest Expense |
-98.64 |
-54.75 |
-82.76 |
| NOPAT Less CapEx to Interest Expense |
-94.35 |
-45.92 |
-59.14 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
-96.23% |
-1.02% |
-0.54% |