| Period Ending: |
LTM
(Last Twelve Months) |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
|||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price Ratios | |||||||||||||||||||||||||||||||||||||
| Price to Earnings Ratio | 0.005 | -0.197 | -49.01 | -16.95 | -24.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Price to Sales Ratio | 0.003 | 0.018 | 2.25 | 2.75 | 3.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Price to Book Ratio | 0.004 | 0.032 | 3.05 | 2.44 | 2.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Price to Free Cash Flow Ratio | 0.029 | 0.544 | 251.6 | 9.49 | 22.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Price to Operating Cash Flow Ratio | 0.011 | 0.072 | 10.97 | 6.86 | 13.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Price Earnings to Growth Ratio | 0 | -0.005 | 0.503 | -0.282 | 0.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| EV to EBITDA | 1,786 | 2,086,608 | 1,885,689 | 54,040,042 | 27,253,229 | ||||||||||||||||||||||||||||||||
| Liquidity Ratios | |||||||||||||||||||||||||||||||||||||
| Current Ratio | 3.31 | 2.67 | 1.52 | 1.64 | 2.9 | 2.61 | 2.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Quick Ratio | 3.31 | 2.67 | 1.52 | 1.64 | 2.9 | 2.61 | 2.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Cash Ratio | 1.03 | 1.52 | 0.528 | 0.672 | 1.28 | 0.307 | 0.471 | 1.08 | 0.729 | 1.15 | 1.9 | 0.26 | 0.129 | 0.149 | 0.024 | 0.037 | |||||||||||||||||||||
| Debt Ratio | 0.795 | 0.754 | 0.757 | 0.74 | 0.752 | 0.71 | 0.728 | 0.729 | 0.694 | 0.652 | 0.622 | 0.706 | 0.754 | 0.604 | 0.819 | 0.834 | |||||||||||||||||||||
| Debt to Equity Ratio | 8.01 | 8.32 | 6.71 | 5.86 | 3.7 | 3.15 | 3.17 | 3.11 | 2.72 | 2.16 | 1.96 | 3.32 | 5.14 | 3.67 | 18.13 | 12.35 | |||||||||||||||||||||
| Long Term Debt to Capitalization | 0.887 | 0.889 | 0.864 | 0.844 | 0.779 | 0.752 | 0.754 | 0.752 | 0.725 | 0.675 | 0.653 | 0.718 | 0.827 | 0.686 | 0.936 | 0.893 | |||||||||||||||||||||
| Total Debt to Capitalization | 0.889 | 0.893 | 0.87 | 0.854 | 0.787 | 0.759 | 0.76 | 0.757 | 0.731 | 0.684 | 0.662 | 0.769 | 0.837 | 0.786 | 0.948 | 0.925 | |||||||||||||||||||||
| Interest Coverage Ratio | 1.16 | 0 | 1.06 | 1.15 | 0.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Cash Flow to Debt Ratio | 0.049 | 0.053 | 0.041 | 0.061 | 0.049 | 0.045 | 0.043 | 0.059 | 0.075 | 0.035 | -0.021 | -0.018 | -0.026 | -0.009 | 0.029 | 0.034 | |||||||||||||||||||||
| Margins | |||||||||||||||||||||||||||||||||||||
| Gross Profit Margin | 67.17% | 66.44% | 65.92% | 66.43% | 68% | 68.95% | 69.66% | 30.74% | 28.9% | 26.33% | 4.33% | 26.95% | 40.5% | 44.89% | 34.28% | 32.36% | |||||||||||||||||||||
| Operating Profit Margin | 36.54% | 35.89% | 28.74% | 32.09% | 31.82% | 30.28% | 17.22% | 21.52% | 4.39% | 11.33% | -19.98% | -68.45% | -21.56% | -49.53% | -28.81% | -13.92% | |||||||||||||||||||||
| Pretax Profit Margin | 56.12% | 0.734% | 5.99% | -11.05% | -15.25% | 0.472% | -12.89% | -27.01% | -24.19% | -29.34% | -81.05% | -68.45% | -50.25% | -49.53% | -28.81% | -13.92% | |||||||||||||||||||||
| Net Profit Margin | 49.2% | -9.16% | -4.58% | -16.25% | -15.4% | 0.403% | -12.75% | -25.08% | -23.23% | -26.93% | -75.93% | -61.48% | -42.04% | -47.73% | -28.81% | -13.92% | |||||||||||||||||||||
| Operating Cash Flow Margin | 23.72% | 24.85% | 20.46% | 40.13% | 27.79% | 25.94% | 24.19% | 33.44% | 40.73% | 25.14% | -15.29% | -14.43% | -28.15% | -11.91% | 18.16% | 22.63% | |||||||||||||||||||||
| Free Cash Flow Margin | 11.41% | 3.31% | 0.892% | 29.03% | 17.34% | 22.21% | 19.89% | 24.97% | 28.14% | 20.7% | -17.3% | -17.47% | -36.28% | -373.5% | 16.43% | 20.11% | |||||||||||||||||||||
| Return | |||||||||||||||||||||||||||||||||||||
| Return on Assets | 8.02% | -1.46% | -0.701% | -1.82% | -2.03% | 0.05% | -1.66% | -3.25% | -2.97% | -2.43% | -6.48% | -5.26% | -2.92% | -2.21% | -3.74% | -1.74% | |||||||||||||||||||||
| Return on Equity | 87.64% | -16.16% | -6.22% | -14.42% | -10% | 0.222% | -7.23% | -13.86% | -11.65% | -8.07% | -20.38% | -24.78% | -19.89% | -13.37% | -82.86% | -25.81% | |||||||||||||||||||||
| Return on Capital Employed | 6.22% | 6% | 4.64% | 3.83% | 4.36% | 3.97% | 2.3% | 2.88% | 0.583% | 1.05% | -1.76% | -7.24% | -1.61% | -3.1% | -5.33% | -2.76% | |||||||||||||||||||||
| Return on Invested Capital | 6.51% | 6.43% | 4.74% | 4.01% | 4.6% | 4.03% | 2.33% | 3% | 0.606% | 1.09% | -1.87% | -7.72% | -1.63% | -3.27% | -5.38% | -2.82% | |||||||||||||||||||||
| Turnover Ratios | |||||||||||||||||||||||||||||||||||||
| Receivables Turnover Ratio | 6.96 | 7.12 | 7.8 | 5.66 | 6.64 | 6.65 | 9.13 | 6.24 | 4.74 | 2.53 | 7.64 | 8.64 | 5.46 | 3.2 | 3.36 | 3.33 | |||||||||||||||||||||
| Payables Turnover Ratio | 1.65 | 2.05 | 2.04 | 1.4 | 1.77 | 1.68 | 2 | 3.76 | 3.93 | 4.21 | 3.35 | 2.46 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Inventory Turnover Ratio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Fixed Asset Turnover Ratio | 0.201 | 10.37 | 9.68 | 4.64 | 4.34 | 0.15 | 0.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Asset Turnover Ratio | 0.163 | 0.16 | 0.153 | 0.112 | 0.132 | 0.124 | 0.13 | 0.129 | 0.128 | 0.09 | 0.085 | 0.086 | 0.069 | 0.046 | 0.13 | 0.125 | |||||||||||||||||||||
| Per Share Items () | |||||||||||||||||||||||||||||||||||||
| Revenue Per Share | 629.9 | 786,271 | 410,944 | 15,329,000 | 15,327,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Operating Cash Flow Per Share | 149.4 | 195,398 | 84,072 | 6,151,600 | 4,260,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Free Cash Flow Per Share | 71.85 | 26,030 | 3,667 | 4,449,400 | 2,657,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Cash & Short Term Investments | 167.5 | 323,038 | 73,912 | 5,698,200 | 5,724,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Earnings Per Share | 309.9 | -72,000 | -18,823 | -2,490,800 | -2,360,750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| EBITDA Per Share | 1.63 | 1.63 | 1.53 | 2.55 | 5.15 | 14.44 | 14.94 | 14.93 | 15.67 | 15.75 | 9.56 | 9.65 | 9.03 | 8.5 | 6.88 | 9.13 | 8.14 | 11.1 | 11.15 | 9.19 | 5.11 | 3.21 | -1.82 | 0.175 | 0.3 | 0.165 | 0.081 | 0.067 | 0.09 | 0.093 | 0.115 | 0.453 | 0.442 | 0.41 | 0.356 | 0.388 | 0.41 |
| Dividend Per Share | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Enterprise Value Per Share | 2,907 | 3,395,906 | 2,879,669 | 137,820,591 | 140,374,856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Book Value Per Share | 353.6 | 445,534 | 302,859 | 17,271,200 | 23,602,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Price Per Share | 1.54 | 14,154 | 922,588 | 42,223,791 | 58,669,356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Dividend Ratios | |||||||||||||||||||||||||||||||||||||
| Dividend Payout Ratio | 6.43% | 0% | 0% | 0% | 0% | 0% | 0% | -88.43% | -152.6% | -148.8% | -70.87% | -51.49% | -78.86% | -10.85% | -50.74% | -124.4% | |||||||||||||||||||||
| Effective Tax Rate | 0.045% | 0.13% | 0.783% | 0% | -0.021% | 0% | -0.185% | -0.225% | -0.968% | -0.829% | 0% | 0% | 0% | 0% | 0% | 0% | |||||||||||||||||||||
| Short Term Coverage Ratio | 0 | 4.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0.599 | 0.636 | 0 | -0.127 | -0.382 | -0.023 | 0.146 | 0.105 | |||||||||||||||||||||
| Capital Expenditure Coverage Ratio | 1.47 | 1.15 | 1.05 | 3.61 | 2.66 | 6.95 | 5.63 | 3.95 | 3.24 | 5.67 | -7.59 | -4.75 | -3.47 | -0.033 | 10.49 | 8.97 | |||||||||||||||||||||
| EBIT Per Revenue | 0.365 | 0.359 | 0.287 | 0.321 | 0.318 | 0.303 | 0.172 | 0.215 | 0.044 | 0.113 | -0.2 | -0.685 | -0.216 | -0.495 | -0.288 | -0.139 | |||||||||||||||||||||
| EBITDA Per Revenue | 0.724 | 0.646 | 0.605 | 1.01 | 0.534 | 0.987 | 0.961 | 0.91 | 0.995 | 0.966 | 0.594 | 0.604 | 0.603 | 0.561 | 0.471 | 0.538 | 0.415 | 0.59 | 0.676 | 0.673 | 0.601 | 0.583 | -0.638 | 0.125 | 0.546 | 0.475 | 0.298 | 0.243 | 0.336 | 0.39 | 0.43 | 1.75 | 1.78 | 1.73 | 1.83 | 1.71 | 1.65 |
| Days of Sales Outstanding | 52.42 | 51.28 | 46.82 | 64.5 | 54.97 | 54.93 | 39.98 | 58.47 | 77.06 | 144.1 | 47.78 | 42.23 | 66.85 | 114.1 | 108.6 | 109.8 | |||||||||||||||||||||
| Days of Inventory Outstanding | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Days of Payables Outstanding | 221.8 | 178.1 | 178.6 | 261 | 205.7 | 217 | 182.4 | 97.06 | 92.78 | 86.78 | 109 | 148.1 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Cash Conversion Cycle | -169.4 | -126.9 | -131.8 | -196.5 | -150.7 | -162.1 | -142.4 | -38.59 | -15.72 | 57.37 | -61.19 | -105.8 | 66.85 | 114.1 | 108.6 | 109.8 | |||||||||||||||||||||
| Cash Conversion Ratio | 0.482 | -2.71 | -4.47 | -2.47 | -1.8 | 64.41 | -1.9 | -1.33 | -1.75 | -0.934 | 0.201 | 0.235 | 0.67 | 0.25 | -0.631 | -1.63 | |||||||||||||||||||||
| Free Cash Flow to Earnings | 0.232 | -0.362 | -0.195 | -1.79 | -1.13 | 55.14 | -1.56 | -0.996 | -1.21 | -0.769 | 0.228 | 0.284 | 0.863 | 7.83 | -0.57 | -1.44 | |||||||||||||||||||||