| 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 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
1995 12-31 |
1994 12-31 |
1993 12-31 |
1992 12-31 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price Ratios | |||||||||||||||||||||||||||||||||||
| Price to Earnings Ratio | -47.99 | -330.7 | -244.4 | 30.91 | 174.5 | 5.19 | -2.68 | -14.84 | -1.96 | 175.2 | -1.6 | -7.55 | 16.64 | 28.28 | -0.743 | -1,437 | -9.07 | 0.933 | 53.49 | 5.31 | -6.34 | -4.27 | 26.08 | -0.622 | 1.27 | -0.53 | 126 | -4.19 | -40.7 | -30.64 | 12.36 | 27.55 | 54.17 | 8.58 | |
| Price to Sales Ratio | 24.15 | 40.77 | 33.76 | 26.39 | 120.9 | 98.48 | 64.41 | 10.53 | 8.03 | 11.01 | 1.1 | 1.35 | 1.68 | 1.2 | 2.25 | 3.75 | 4.89 | 4.06 | 1.11 | 1.62 | 1.07 | 0.836 | 1.15 | 1.18 | 0.264 | 0.137 | 0.25 | 0.697 | 5.95 | 4.94 | 8.63 | 4.96 | 4.84 | 4.69 | |
| Price to Book Ratio | 0.825 | 1.31 | 1.13 | 1.22 | 2.78 | 2.3 | 2.62 | 1.51 | 9.99 | 2.26 | 1.15 | 0.934 | 1 | 0.715 | 1.35 | 0.865 | 1.1 | 0.705 | 1.55 | 3.32 | 8.31 | 9.64 | 2.27 | 3.85 | 0.88 | 0.847 | 0.455 | 1.24 | 3.71 | 4.06 | 2.88 | 2.24 | 3.96 | 7.71 | |
| Price to Free Cash Flow Ratio | -30.04 | -70.87 | 466.5 | 30.4 | 99.3 | -18.59 | -20.56 | -11.28 | 33.1 | -22.98 | 19.84 | -10.03 | 5.9 | 16.27 | -11.38 | -96.99 | 31.88 | -1.23 | 6.94 | -8.77 | 20.3 | -2.44 | -3.38 | -1.25 | -0.303 | -3.62 | -7.62 | -3.59 | -22.1 | -8.36 | -15.93 | -9.72 | -23.9 | -17.92 | |
| Price to Operating Cash Flow Ratio | -35.87 | -93.02 | 233.3 | 30.4 | 99.3 | -18.59 | -26.41 | -11.28 | 31.46 | -26.79 | 7.26 | -20.85 | 4.42 | 9.48 | 15.48 | 152 | 27.25 | 33.85 | 6.29 | -10.8 | 17.61 | 24.98 | -11.91 | -1.34 | -3.16 | 23.38 | 25.32 | -6.66 | -35.69 | -133.7 | -27.56 | -13.4 | -35.33 | -29.02 | |
| Price Earnings to Growth Ratio | 0.621 | 22.6 | 2.35 | -0.061 | -4.04 | -0.057 | -0.007 | 0.158 | 0 | -1.73 | -0.007 | 0.027 | 0.115 | -0.279 | -0 | 14.44 | 0.08 | 0 | -0.56 | -0.023 | 0.116 | 0.005 | -0.254 | 0.004 | -0.006 | -0.004 | -2.56 | -0.102 | 7.75 | 0.194 | -0.134 | 0.006 | -0.615 | 0 | |
| EV to EBITDA | -28.43 | -17.94 | -26.43 | -2.12 | -31.6 | -1.78 | -49.93 | -99.32 | -6.44 | -7.54 | 53.48 | -10.07 | 527.2 | 134.2 | -28.25 | -135.5 | -25.51 | -38.96 | -6.49 | -79.35 | -51.59 | 9.56 | 33.99 | 131.2 | -73.51 | 13.07 | -51.44 | 208.1 | 6.92 | ||||||
| Liquidity Ratios | |||||||||||||||||||||||||||||||||||
| Current Ratio | 5.3 | 6.53 | 6.12 | 7.4 | 63.53 | 23.18 | 14.03 | 29.97 | 0.939 | 1.11 | 0.532 | 0.391 | 1.59 | 2.89 | 0.353 | 1.6 | 4.23 | 5.45 | 8.98 | 1.65 | 0.305 | 0.365 | 0.277 | 1.44 | 0.558 | 0.586 | 1.33 | 1.06 | 1.12 | 0.79 | 12.11 | 1.56 | 1.1 | 1.7 | |
| Quick Ratio | 5.3 | 6.53 | 6.12 | 7.4 | 63.53 | 23.18 | 14.03 | 29.97 | 0.939 | 1.11 | 0.532 | 0.391 | 1.59 | 2.89 | 0.353 | 1.6 | 4.23 | 5.45 | 8.98 | 1.65 | 0.305 | 0.318 | 0.277 | 1.44 | 0.476 | 0.586 | 1.33 | 1.06 | 1.12 | 0.79 | 12.11 | 1.56 | 1.07 | 1.61 | |
| Cash Ratio | 4.87 | 6.37 | 5.96 | 6.92 | 4.2 | 0.165 | 0.076 | 2.41 | 0.754 | 0.288 | 0.387 | 0.168 | 1.28 | 1.89 | 0.13 | 0.247 | 0.054 | 0.089 | 0.649 | 0.287 | 0.135 | 0.055 | 0.056 | 0.426 | 0.18 | 0.347 | 1.19 | 0.769 | 0 | 0.235 | 8 | 0.444 | 0.045 | 0.179 | |
| Debt Ratio | 0 | 0 | 0 | 0 | 0 | 0.038 | 0.038 | 0.033 | 0.077 | 0.055 | 0.23 | 0.188 | 0.179 | 0.19 | 0.167 | 0.054 | 0.158 | 0.043 | 0.707 | 0.64 | 0.794 | 0.591 | 0.679 | 0.681 | 0.477 | 0.626 | 0.539 | 0.464 | 0.462 | 0.59 | 0.03 | 0.341 | 0.596 | 0.226 | |
| Debt to Equity Ratio | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.092 | 0.055 | 0.509 | 0.105 | 0.556 | 0.367 | 0.337 | 0.356 | 0.347 | 0.072 | 0.217 | 0.05 | 3.23 | 2.99 | 21.2 | 31.14 | 4.82 | 6.36 | 2.27 | 9.65 | 2.84 | 2.01 | 1.12 | 1.9 | 0.036 | 0.697 | 2.18 | 0.671 | |
| Long Term Debt to Capitalization | 0 | 0 | 0 | 0 | 0 | 0.027 | 0.068 | 0.041 | 0.276 | 0.074 | 0.248 | 0.185 | 0.237 | 0.263 | 0.258 | 0.067 | 0.179 | 0.048 | 0.764 | 0.745 | 0.947 | 0.955 | 0.446 | 0.863 | 0.643 | 0.903 | 0.73 | 0.659 | 0.468 | 0.644 | 0.035 | 0.047 | 0.551 | 0.06 | |
| Total Debt to Capitalization | 0 | 0 | 0 | 0 | 0 | 0.039 | 0.084 | 0.052 | 0.338 | 0.095 | 0.357 | 0.268 | 0.252 | 0.263 | 0.258 | 0.067 | 0.179 | 0.048 | 0.764 | 0.749 | 0.955 | 0.969 | 0.828 | 0.864 | 0.694 | 0.906 | 0.74 | 0.668 | 0.528 | 0.656 | 0.035 | 0.411 | 0.686 | 0.402 | |
| Interest Coverage Ratio | 0 | 0 | 0 | 0 | -67.2 | -30.58 | -25.4 | -28.61 | -136.2 | -20.24 | -64.03 | -9.78 | -7.39 | -8.76 | -14.21 | -0.355 | -22.19 | -0.526 | 0 | 0 | -0.548 | 0 | -1.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Cash Flow to Debt Ratio | 0 | 0 | 0 | 0 | 0 | -3.07 | -1.08 | -2.45 | 0.623 | -0.801 | 0.284 | -0.122 | 0.673 | 0.212 | 0.252 | 0.08 | 0.185 | 0.416 | 0.076 | -0.103 | 0.022 | 0.012 | -0.039 | -0.452 | -0.123 | 0.004 | 0.006 | -0.093 | -0.093 | -0.016 | -2.89 | -0.24 | -0.051 | -0.396 | |
| Margins | |||||||||||||||||||||||||||||||||||
| Gross Profit Margin | 90.85% | 100% | 100% | 100% | 100% | 100% | 37.76% | -23.75% | -29.84% | -54.58% | 8.7% | 20.49% | 18.95% | 16.71% | 30.27% | 40.26% | 7.08% | 24.13% | 27.61% | 6.3% | 25.27% | 34.97% | 13.91% | -4.57% | 26.69% | 28.11% | 39.81% | 14.95% | 20.51% | 22.15% | 93.98% | 103% | 94.64% | 85.38% | |
| Operating Profit Margin | -169.3% | -162.3% | -159.9% | -76.42% | -332.7% | -363.4% | -388.8% | -75.51% | -413.4% | -100.7% | -104% | -20.4% | -19.94% | -46.2% | -47.71% | -1.04% | -66.59% | -3.99% | 0.938% | -19.26% | -11.2% | -27.98% | -15.44% | -53.03% | -8.64% | -12.24% | 7.12% | -3.18% | -2.56% | -16.44% | 57.83% | -30% | -2.38% | 69.23% | |
| Pretax Profit Margin | -50.33% | -12.33% | -13.82% | 85.38% | 69.31% | -51.49% | 61.22% | -70.97% | -409.7% | 5.76% | -68.69% | -17.85% | 10.09% | 4.26% | -302.3% | -0.261% | -53.93% | 485.1% | 32.14% | 30.11% | -16.73% | -23.21% | 4.41% | -67.75% | 29.95% | -12.77% | 12.4% | -19.81% | -26.41% | -26.85% | 73.49% | 10% | 8.33% | 63.85% | |
| Net Profit Margin | -50.33% | -12.33% | -13.82% | 85.38% | 69.31% | 1,897% | -2,400% | -70.97% | -410.4% | 6.28% | -68.69% | -17.85% | 10.09% | 4.26% | -302.3% | -0.261% | -53.93% | 435.3% | 2.08% | 30.48% | -16.94% | -19.59% | 4.41% | -189.3% | 20.8% | -25.75% | 0.199% | -16.64% | -14.62% | -16.11% | 69.88% | 18% | 8.93% | 54.62% | |
| Operating Cash Flow Margin | -67.32% | -43.84% | 14.47% | 86.79% | 121.8% | -529.7% | -243.9% | -93.4% | 25.54% | -41.1% | 15.17% | -6.46% | 37.94% | 12.7% | 14.51% | 2.47% | 17.96% | 11.99% | 17.66% | -15% | 6.1% | 3.35% | -9.65% | -87.86% | -8.37% | 0.584% | 0.989% | -10.47% | -16.67% | -3.69% | -31.33% | -37% | -13.69% | -16.15% | |
| Free Cash Flow Margin | -80.39% | -57.53% | 7.24% | 86.79% | 121.8% | -529.7% | -313.3% | -93.4% | 24.27% | -47.91% | 5.55% | -13.43% | 28.45% | 7.4% | -19.74% | -3.87% | 15.35% | -330.2% | 16.02% | -18.46% | 5.29% | -34.35% | -33.99% | -94.3% | -87.09% | -3.77% | -3.29% | -19.44% | -26.92% | -59.06% | -54.22% | -51% | -20.24% | -26.15% | |
| Return | |||||||||||||||||||||||||||||||||||
| Return on Assets | -1.7% | -0.392% | -0.454% | 3.9% | 1.57% | 41.55% | -40.62% | -6.14% | -77.19% | 0.669% | -29.54% | -6.35% | 3.2% | 1.35% | -87.68% | -0.046% | -8.8% | 64.41% | 0.634% | 13.41% | -4.91% | -4.29% | 1.22% | -66.33% | 14.58% | -10.36% | 0.068% | -6.83% | -3.77% | -4.11% | 19.46% | 3.98% | 2% | 30.21% | |
| Return on Equity | -1.71% | -0.397% | -0.461% | 3.96% | 1.59% | 44.3% | -97.63% | -10.17% | -510.4% | 1.29% | -71.42% | -12.38% | 6.02% | 2.53% | -182% | -0.06% | -12.09% | 75.61% | 2.9% | 62.58% | -131.1% | -225.8% | 8.69% | -619.8% | 69.24% | -159.6% | 0.361% | -29.57% | -9.12% | -13.26% | 23.29% | 8.14% | 7.32% | 89.87% | |
| Return on Capital Employed | -5.78% | -5.22% | -5.33% | -3.54% | -7.65% | -8.25% | -6.93% | -6.66% | -89.61% | -11.33% | -51.88% | -8.48% | -7% | -14.85% | -14.76% | -0.185% | -12.26% | -0.648% | 0.294% | -9.59% | -4.28% | -12.02% | -13.39% | -21.18% | -7.19% | -5.26% | 2.61% | -1.39% | -0.773% | -4.68% | 16.61% | -11.41% | -0.792% | 53.57% | |
| Return on Invested Capital | -6.21% | -5.68% | -5.92% | -3.91% | -8.11% | -8.3% | -6.96% | -7.69% | -101.2% | -11.53% | -55.93% | -11.96% | -8.08% | -15.34% | -14.89% | -0.185% | -12.35% | -0.587% | 0.215% | -6.57% | -9.97% | -12.84% | -81.09% | -28.16% | -5.17% | -11.09% | 1.25% | -1.2% | -0.466% | -3.36% | 21.39% | -15.08% | -0.868% | 49.35% | |
| Turnover Ratios | |||||||||||||||||||||||||||||||||||
| Receivables Turnover Ratio | 0 | 0 | 0 | 0.06 | 0.028 | 0.027 | 0.024 | 0.165 | 7.68 | 2.35 | 27.07 | 20.2 | 21.65 | 18.78 | 23.36 | 18.89 | 0.359 | 0.324 | 1.36 | 137.7 | 9.02 | 4.73 | 1.99 | 3.51 | 74.01 | 87.79 | 226.7 | 133.8 | 1.68 | 49.67 | 0 | 4.76 | 4.2 | 1.44 | |
| Payables Turnover Ratio | 0.519 | 0 | 0 | 0 | 0 | 0 | 0.27 | 14.31 | 2.3 | 4.96 | 14.46 | 5.15 | 28.28 | 86.45 | 6.45 | 30.33 | 24.73 | 13.37 | 24 | 9.11 | 5.17 | 10.46 | 4.5 | 11.42 | 21.71 | 20.53 | 11.99 | 25.28 | 16.32 | 6.11 | 1.25 | -0.231 | 0.346 | 19 | |
| Inventory Turnover Ratio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.16 | 0 | 0 | 39.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.29 | 3.17 | |
| Fixed Asset Turnover Ratio | 0.244 | 0.23 | 0.242 | 0.336 | 0.157 | 0.154 | 0.147 | 0.218 | 0.234 | 0.121 | 0.568 | 0.424 | 0.397 | 0.348 | 0.305 | 0.318 | 2.76 | 0.294 | 22.78 | 0.625 | 0.705 | 0.344 | 0.399 | 0.667 | 0.915 | 0.518 | 0.487 | 0.57 | 0.398 | 0.349 | 3.19 | 5.26 | 0.636 | 8.12 | |
| Asset Turnover Ratio | 0.034 | 0.032 | 0.033 | 0.046 | 0.023 | 0.022 | 0.017 | 0.087 | 0.188 | 0.106 | 0.43 | 0.355 | 0.317 | 0.316 | 0.29 | 0.175 | 0.163 | 0.148 | 0.305 | 0.44 | 0.29 | 0.219 | 0.278 | 0.35 | 0.701 | 0.402 | 0.344 | 0.41 | 0.258 | 0.255 | 0.279 | 0.221 | 0.224 | 0.553 | |
| Per Share Items () | |||||||||||||||||||||||||||||||||||
| Revenue Per Share | 0.03 | 0.028 | 0.03 | 0.041 | 0.02 | 0.02 | 0.019 | 0.133 | 0.388 | 0.392 | 1.96 | 2.24 | 2.17 | 2.03 | 2 | 2.16 | 2.1 | 2.05 | 3.02 | 4.32 | 5.96 | 11.31 | 7.13 | 6.16 | 38.29 | 54.91 | 54.91 | 73.54 | 59.25 | 56.73 | 23.45 | 26.47 | 51.69 | 61.34 | |
| Operating Cash Flow Per Share | -0.02 | -0.012 | 0.004 | 0.036 | 0.024 | -0.104 | -0.047 | -0.124 | 0.099 | -0.161 | 0.297 | -0.145 | 0.823 | 0.257 | 0.291 | 0.053 | 0.378 | 0.246 | 0.534 | -0.648 | 0.363 | 0.379 | -0.688 | -5.41 | -3.2 | 0.321 | 0.543 | -7.7 | -9.88 | -2.09 | -7.35 | -9.79 | -7.08 | -9.91 | |
| Free Cash Flow Per Share | -0.024 | -0.016 | 0.002 | 0.036 | 0.024 | -0.104 | -0.06 | -0.124 | 0.094 | -0.188 | 0.109 | -0.301 | 0.617 | 0.15 | -0.395 | -0.084 | 0.323 | -6.77 | 0.484 | -0.798 | 0.315 | -3.88 | -2.42 | -5.81 | -33.34 | -2.07 | -1.8 | -14.3 | -15.95 | -33.51 | -12.72 | -13.5 | -10.46 | -16.04 | |
| Cash & Short Term Investments | 0.06 | 0.071 | 0.087 | 0.085 | 0.049 | 0.005 | 0.004 | 0.07 | 0.206 | 0.058 | 0.243 | 0.154 | 0.833 | 0.204 | 0.056 | 0.03 | 0.08 | 0.109 | 0.174 | 0.328 | 0.665 | 1.38 | 0.975 | 0.921 | 2.91 | 3.04 | 11.73 | 8.25 | 0 | 5.33 | 20.34 | 22.24 | 3.38 | 5.66 | |
| Earnings Per Share | -0.015 | -0.004 | -0.004 | 0.035 | 0.014 | 0.373 | -0.458 | -0.094 | -1.59 | 0.025 | -1.35 | -0.4 | 0.219 | 0.086 | -6.06 | -0.006 | -1.14 | 8.92 | 0.063 | 1.32 | -1.01 | -2.22 | 0.314 | -11.66 | 7.96 | -14.14 | 0.109 | -12.23 | -8.66 | -9.14 | 16.39 | 4.76 | 4.62 | 33.5 | |
| EBITDA Per Share | -0.044 | -0.045 | -0.029 | -0.063 | -0.069 | -0.071 | -0.052 | -1.45 | -0.141 | -1.67 | -0.081 | -0.041 | -0.536 | -0.742 | 0.164 | -1.22 | 0.017 | 0.076 | -0.459 | -0.163 | -1.51 | -0.633 | -2.82 | -0.419 | -1.74 | 9.2 | 3.71 | 3.49 | -5.52 | 14.13 | -2.91 | 1.85 | 44.35 | ||
| Dividend Per Share | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.199 | 1.94 | 2.17 | 2.2 | 0 | 0.571 | 0.565 | 0.529 | 0 | 0 | |
| Enterprise Value Per Share | 0 | 0 | 0 | 0 | 0 | 1.97 | 1.27 | 1.38 | 3.07 | 4.46 | 2.97 | 4.05 | 4.03 | 3.45 | 5.6 | 8.76 | 12.26 | 8.8 | 10.2 | 12.97 | 22.05 | 38.65 | 24.67 | 18.3 | 33.28 | 89.95 | 88 | 126.2 | 458.5 | 405.8 | 184.7 | 149.8 | 384.2 | 306.8 | |
| Book Value Per Share | 0.878 | 0.884 | 0.888 | 0.892 | 0.856 | 0.843 | 0.469 | 0.928 | 0.312 | 1.91 | 1.89 | 3.23 | 3.63 | 3.41 | 3.33 | 9.38 | 9.39 | 11.8 | 2.17 | 2.11 | 0.77 | 0.982 | 3.62 | 1.88 | 11.5 | 8.86 | 30.24 | 41.37 | 94.96 | 68.92 | 70.36 | 58.5 | 63.08 | 37.27 | |
| Price Per Share | 0.725 | 1.16 | 1 | 1.09 | 2.38 | 1.94 | 1.23 | 1.4 | 3.12 | 4.32 | 2.16 | 3.02 | 3.64 | 2.44 | 4.5 | 8.12 | 10.3 | 8.32 | 3.36 | 7 | 6.4 | 9.46 | 8.2 | 7.25 | 10.12 | 7.5 | 13.75 | 51.25 | 352.5 | 280 | 202.5 | 131.2 | 250 | 287.5 | |
| Effective Tax Rate | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -10.12% | 0% | 0% | -1.14% | -36.97% | 0% | 0% | 0% | 0% | 0% | 10.27% | 28.15% | 34.01% | -123.3% | -1.25% | -433.8% | -25% | 30.56% | -105.7% | 55.82% | 17.92% | 39.81% | 30% | 3.28% | 10% | -7.14% | 14.46% | |
| Short Term Coverage Ratio | 0 | 0 | 0 | 0 | 0 | -10.29 | -5.43 | -10.8 | 2.49 | -3.27 | 0.697 | -0.32 | 8.66 | 0 | 0 | 0 | 0 | 0 | 0 | -4.74 | 0.149 | 0.039 | -0.047 | -34.38 | -0.598 | 0.095 | 0.123 | -2.43 | -0.436 | -0.324 | 0 | -0.259 | -0.118 | -0.438 | |
| Capital Expenditure Coverage Ratio | -5.15 | -3.2 | 2 | 0 | 0 | 0 | -3.51 | 0 | 20.2 | -6.04 | 1.58 | -0.928 | 4 | 2.4 | 0.424 | 0.39 | 6.88 | 0.035 | 10.76 | -4.32 | 7.55 | 0.089 | -0.397 | -13.63 | -0.106 | 0.134 | 0.231 | -1.17 | -1.62 | -0.067 | -1.37 | -2.64 | -2.09 | -1.62 | |
| EBIT Per Revenue | -1.69 | -1.62 | -1.6 | -0.764 | -3.33 | -3.63 | -3.89 | -0.755 | -4.13 | -1.01 | -1.04 | -0.204 | -0.199 | -0.462 | -0.477 | -0.01 | -0.666 | -0.04 | 0.009 | -0.193 | -0.112 | -0.28 | -0.154 | -0.53 | -0.086 | -0.122 | 0.071 | -0.032 | -0.026 | -0.164 | 0.578 | -0.3 | -0.024 | 0.692 | |
| EBITDA Per Revenue | -1.53 | -1.51 | -0.708 | -3.2 | -3.51 | -3.7 | -0.393 | -3.74 | -0.36 | -0.851 | -0.036 | -0.019 | -0.264 | -0.37 | 0.076 | -0.578 | 0.008 | 0.025 | -0.106 | -0.027 | -0.134 | -0.089 | -0.458 | -0.011 | -0.032 | 0.168 | 0.05 | 0.059 | -0.097 | 0.602 | -0.11 | 0.036 | 0.723 | ||
| Days of Sales Outstanding | 0 | 0 | 0 | 6,098 | 12,865 | 13,310 | 15,069 | 2,213 | 47.53 | 155.3 | 13.48 | 18.07 | 16.86 | 19.43 | 15.63 | 19.32 | 1,016 | 1,126 | 269.1 | 2.65 | 40.44 | 77.24 | 183.8 | 104 | 4.93 | 4.16 | 1.61 | 2.73 | 217.1 | 7.35 | 0 | 76.65 | 86.9 | 252.7 | |
| Days of Inventory Outstanding | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.23 | 0 | 0 | 9.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 283.9 | 115.3 | |
| Days of Payables Outstanding | 703.9 | 0 | 0 | 0 | 0 | 0 | 1,352 | 25.52 | 158.5 | 73.56 | 25.24 | 70.81 | 12.91 | 4.22 | 56.63 | 12.04 | 14.76 | 27.3 | 15.21 | 40.07 | 70.65 | 34.9 | 81.19 | 31.97 | 16.81 | 17.78 | 30.45 | 14.44 | 22.37 | 59.78 | 292 | -1,582 | 1,054 | 19.21 | |
| Cash Conversion Cycle | -703.9 | 0 | 0 | 6,098 | 12,865 | 13,310 | 13,717 | 2,187 | -111 | 81.71 | -11.76 | -52.74 | 3.95 | 15.21 | -41 | 7.28 | 1,001 | 1,099 | 253.9 | -37.42 | -30.21 | 101.6 | 102.6 | 72.03 | -2.65 | -13.62 | -28.84 | -11.71 | 194.8 | -52.44 | -292 | 1,658 | -683.7 | 348.7 | |
| Cash Conversion Ratio | 1.34 | 3.56 | -1.05 | 1.02 | 1.76 | -0.279 | 0.102 | 1.32 | -0.062 | -6.54 | -0.221 | 0.362 | 3.76 | 2.98 | -0.048 | -9.45 | -0.333 | 0.028 | 8.5 | -0.492 | -0.36 | -0.171 | -2.19 | 0.464 | -0.402 | -0.023 | 4.98 | 0.629 | 1.14 | 0.229 | -0.448 | -2.06 | -1.53 | -0.296 | |
| Free Cash Flow to Earnings | 1.6 | 4.67 | -0.524 | 1.02 | 1.76 | -0.279 | 0.131 | 1.32 | -0.059 | -7.62 | -0.081 | 0.752 | 2.82 | 1.74 | 0.065 | 14.82 | -0.285 | -0.759 | 7.71 | -0.606 | -0.312 | 1.75 | -7.71 | 0.498 | -4.19 | 0.146 | -16.54 | 1.17 | 1.84 | 3.67 | -0.776 | -2.83 | -2.27 | -0.479 | |