| Period Ending: |
LTM
(Last Twelve Months) |
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 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price Ratios | ||||||||||||||||||||||||||||||
| Price to Earnings Ratio | 10.76 | 8.08 | -2.69 | -0.915 | -1.2 | -5.95 | -3.86 | -10.08 | -9.23 | -0.205 | -0.213 | -0.005 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | |
| Price to Sales Ratio | 0 | 2.1 | 3.17 | 4.62 | 23.84 | 0 | 490.3 | 399.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.089 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Price to Book Ratio | -3.17 | -2.38 | -1.2 | -1.9 | 6.67 | 7.74 | 4.95 | 3.39 | 4.06 | 0.481 | 0.514 | -0.004 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Price to Free Cash Flow Ratio | 0 | 5.63 | -2.82 | -1.24 | -1.55 | -7.26 | -4.96 | -15.65 | -14.98 | -0.77 | -0.774 | -0.033 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | |
| Price to Operating Cash Flow Ratio | 7.49 | 5.63 | -2.82 | -1.25 | -1.57 | -8.04 | -5.15 | -16.78 | -15.28 | -0.777 | -0.774 | -0.033 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | |
| Price Earnings to Growth Ratio | 0.108 | -0.058 | 0.04 | 0.02 | -0.027 | -0.31 | -0.056 | -0.297 | 0.097 | -0.051 | 0.002 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | |
| EV to EBITDA | -243.3 | 4.85 | -2.69 | -0.456 | 0.21 | 0.719 | 1.06 | 2.79 | 0.554 | 0.802 | 1.18 | 1.75 | 2.61 | 1.16 | 1.72 | 0.592 | 2.15 | 0.989 | ||||||||||||
| Liquidity Ratios | ||||||||||||||||||||||||||||||
| Current Ratio | 3.82 | 3.82 | 2.95 | 3.96 | 5.95 | 5.07 | 6.91 | 26.46 | 24.16 | 7.96 | 15.88 | 0.329 | 1.08 | 7.79 | 1.17 | 3.85 | 7.04 | 20.18 | 3.78 | 7.92 | 7.69 | 15.13 | 12.37 | 9.84 | 5.97 | 7.08 | 8.19 | 12.58 | 8.94 | |
| Quick Ratio | 3.46 | 3.46 | 2.47 | 3.87 | 5.88 | 5.07 | 6.91 | 26.46 | 24.16 | 7.96 | 15.88 | 0.329 | 1.08 | 7.79 | 1.17 | 3.85 | 7.04 | 20.18 | 3.78 | 7.92 | 7.69 | 15.13 | 12.37 | 9.84 | 5.97 | 7.08 | 8.19 | 12.58 | 8.94 | |
| Cash Ratio | 2.65 | 2.65 | 1.72 | 3.57 | 5.67 | 4.9 | 6.74 | 26.24 | 23.34 | 7.89 | 15.76 | 0.325 | 1.07 | 6.85 | 0.548 | 0.417 | 0.614 | 1.75 | 0.453 | 0.963 | 0.807 | 3.16 | 2.46 | 3.66 | 2.8 | 3.08 | 1.83 | 10.42 | 7.12 | |
| Debt Ratio | 0.026 | 0.026 | 0.007 | 0.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.303 | 0.012 | 0.008 | 0.008 | 0.05 | 0.051 | 0.026 | 0.003 | 0.001 | 0.017 | 0 | 0.003 | 0.025 | 0.064 | 0.135 | |
| Debt to Equity Ratio | -0.04 | -0.04 | -0.006 | -0.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.86 | 0.016 | 0.009 | 0.008 | 0.064 | 0.059 | 0.03 | 0.003 | 0.001 | 0.019 | 0 | 0.004 | 0.029 | 0.072 | 0.167 | |
| Long Term Debt to Capitalization | -0.002 | -0.002 | -0.004 | -0.897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.059 | 0.011 | 0.005 | 0.002 | 0.027 | 0.036 | 0.02 | 0 | 0 | 0.003 | 0 | 0 | 0.007 | 0.037 | 0.104 | |
| Total Debt to Capitalization | -0.041 | -0.041 | -0.006 | -1.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.65 | 0.016 | 0.009 | 0.008 | 0.06 | 0.056 | 0.029 | 0.003 | 0.001 | 0.019 | 0 | 0.004 | 0.028 | 0.067 | 0.143 | |
| Interest Coverage Ratio | 2.09 | 2.09 | -3.57 | -10.19 | -26.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -664.9 | -661.8 | 0 | 0 | 0 | 214.4 | 187.1 | 875.3 | 916.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Cash Flow to Debt Ratio | 10.69 | 10.69 | -70.22 | -2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.42 | -77.58 | -76.91 | -42.44 | -21.75 | -18.54 | -23.78 | -143.8 | -271.7 | -48.09 | 0 | -2 | -14.75 | -4.29 | -4.17 | |
| Margins | ||||||||||||||||||||||||||||||
| Gross Profit Margin | 82.19% | 82.19% | 76.6% | 89.62% | 83.66% | 0% | 100% | 100% | 0% | 0% | 0% | 0% | 0% | 100% | 0% | 100% | 100% | 100% | 0% | 0% | 0% | 0% | 38,200% | 107.6% | 104.7% | 108.1% | 120% | 126.7% | 216.7% | |
| Operating Profit Margin | 28.83% | 28.83% | -107.2% | -476.3% | -1,930% | 0% | -12,723% | -3,971% | 0% | 0% | 0% | 0% | 0% | -106.4% | 0% | -101.1% | -118.1% | -78.32% | 0% | 0% | 0% | 0% | -1,563,800% | -211.9% | -105.8% | -77.78% | -265% | -306.7% | -1,650% | |
| Pretax Profit Margin | 26.03% | 26.03% | -118% | -505.4% | -1,984% | 0% | -12,692% | -3,965% | 0% | 0% | 0% | 0% | 0% | -106.3% | 0% | -96.31% | -76.53% | -76.53% | 0% | 0% | 0% | 0% | 0% | 0% | -91.86% | -63.64% | -235% | -276.7% | 0% | |
| Net Profit Margin | 25.96% | 25.96% | -118% | -505.4% | -1,984% | 0% | -12,692% | -3,965% | 0% | 0% | 0% | 0% | 0% | -106.3% | 0% | -96.31% | -76.53% | -76.53% | 0% | 0% | 0% | 0% | -1,379,900% | -195.1% | -91.86% | -64.65% | -240% | -286.7% | -1,717% | |
| Operating Cash Flow Margin | 37.3% | 37.3% | -112.6% | -368.5% | -1,515% | 0% | -9,525% | -2,382% | 0% | 0% | 0% | 0% | 0% | -203.5% | 0% | -75.46% | -81.53% | -76.33% | 0% | 0% | 0% | 0% | -1,195,500% | -249.1% | -83.72% | -2.02% | -295% | -243.3% | -1,600% | |
| Free Cash Flow Margin | 37.29% | 37.29% | -112.6% | -371.5% | -1,538% | 0% | -9,885% | -2,554% | 0% | 0% | 0% | 0% | 0% | -203.8% | 0% | -76.1% | -82.46% | -76.67% | 0% | 0% | 0% | 0% | -1,249,600% | -253% | -84.88% | -3.03% | -300% | -250% | -1,650% | |
| Return | ||||||||||||||||||||||||||||||
| Return on Assets | 19.42% | 19.42% | -54.57% | -88.1% | -97.64% | -96.04% | -110.4% | -32.4% | -42.17% | -205% | -225.6% | -226.4% | -54.23% | -178.4% | -301.6% | -119.5% | -55.25% | -33.81% | -122.8% | -92.59% | -70.02% | -47.76% | -32.08% | -65.15% | -30.62% | -21.62% | -30.28% | -32.58% | -60.23% | |
| Return on Equity | -25.4% | -29.46% | 44.75% | 208.1% | -555.3% | -130.2% | -128.1% | -33.66% | -43.98% | -234.4% | -240.7% | 74.23% | -780.1% | -204.6% | -1,854% | -158.3% | -63.5% | -35.48% | -155.9% | -106.6% | -80.52% | -50.85% | -34.72% | -71.52% | -36.07% | -24.9% | -34.41% | -36.44% | -74.64% | |
| Return on Capital Employed | 26.12% | 26.12% | -59.82% | -102% | -111.6% | -114.3% | -128.4% | -33.7% | -44.04% | -234.4% | -334.1% | 21.81% | -742.5% | -204.9% | -1,763% | -164.2% | -97.55% | -36.24% | -152.5% | -104% | -81.3% | -56.64% | -39.35% | -77.43% | -41.74% | -29.96% | -37.72% | -37.55% | -63.87% | |
| Return on Invested Capital | 58.97% | 58.97% | -92.64% | -553.4% | -15,683% | 0% | 1,675% | 2,166% | 0% | 0% | 0% | 0% | 0% | 24,800% | 0% | -188.6% | -165.1% | -39.52% | 0% | 0% | 0% | 0% | -49.36% | -117.9% | -85.85% | -68.69% | -55.6% | -217% | -241.5% | |
| Turnover Ratios | ||||||||||||||||||||||||||||||
| Receivables Turnover Ratio | 8.79 | 8.79 | 5.73 | 7.79 | 7.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
| Payables Turnover Ratio | 5.92 | 5.92 | 2.83 | 0.573 | 0.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.814 | -1.59 | -0.308 | -0.615 | -0.533 | -1.14 | -1.17 | |
| Inventory Turnover Ratio | 2.15 | 2.15 | 1.3 | 1.08 | 0.813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Fixed Asset Turnover Ratio | 175.7 | 175.7 | 44.5 | 0.68 | 0.452 | 0 | 0.196 | 0.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.36 | 15.33 | 8.86 | 0 | 0 | 0 | 0 | 0.001 | 7.13 | 12.29 | 11 | 2.86 | 1.58 | 0.261 | |
| Asset Turnover Ratio | 0.748 | 0.748 | 0.463 | 0.174 | 0.049 | 0 | 0.009 | 0.008 | 0 | 0 | 0 | 0 | 0 | 1.68 | 0 | 1.24 | 0.722 | 0.442 | 0 | 0 | 0 | 0 | 0 | 0.334 | 0.333 | 0.334 | 0.126 | 0.114 | 0.035 | |
| Per Share Items () | ||||||||||||||||||||||||||||||
| Revenue Per Share | 2.22 | 2.22 | 1.22 | 0.85 | 0.396 | 0 | 0.036 | 0.068 | 0 | 0 | 0 | 0 | 0 | 62,023 | 0 | 697,570 | 550,077 | 550,077 | 0 | 0 | 0 | 0 | 90.91 | 586,250 | 1,075,000 | 1,414,286 | 666,667 | 600,000 | 200,000 | |
| Operating Cash Flow Per Share | 0.826 | 0.826 | -1.38 | -3.13 | -5.99 | -4 | -3.41 | -1.61 | -1.21 | -10.42 | -10.47 | -247.4 | -17,942 | -126,191 | -478,694 | -526,380 | -448,462 | -419,877 | -1,437,240 | -2,000,450 | -2,385,375 | -1,715,714 | -1,086,818 | -1,460,625 | -900,000 | -28,571 | -1,966,667 | -1,460,000 | -3,200,000 | |
| Free Cash Flow Per Share | 0.826 | 0.826 | -1.38 | -3.16 | -6.09 | -4.43 | -3.53 | -1.73 | -1.23 | -10.51 | -10.47 | -247.4 | -17,942 | -126,374 | -484,297 | -530,861 | -453,615 | -421,769 | -1,512,520 | -2,090,900 | -2,706,812 | -1,811,500 | -1,136,000 | -1,483,125 | -912,500 | -42,857 | -2,000,000 | -1,500,000 | -3,300,000 | |
| Cash & Short Term Investments | 1.37 | 1.37 | 0.777 | 3.24 | 6.79 | 4.29 | 3.82 | 8.08 | 4.55 | 18.99 | 16.7 | 682.9 | 36,328 | 32,473 | 175,198 | 498,215 | 660,138 | 1,121,185 | 922,600 | 1,606,650 | 3,295,312 | 3,354,286 | 3,627,182 | 1,425,375 | 1,400,000 | 1,714,286 | 1,100,000 | 3,960,000 | 3,800,000 | |
| Earnings Per Share | 0.575 | 0.575 | -1.44 | -4.3 | -7.85 | 0 | -4.54 | -2.68 | 0 | 0 | 0 | 0 | 0 | -65,908 | 0 | -671,848 | -420,969 | -420,969 | 0 | 0 | 0 | 0 | -1,254,455 | -1,143,625 | -987,500 | -914,286 | -1,600,000 | -1,720,000 | -3,433,333 | |
| EBITDA Per Share | -0.024 | 0.694 | -1.16 | -3.88 | -7.46 | -5.38 | -4.51 | -2.66 | -2 | -39.47 | -37.94 | -1,565 | -19,894 | -65,092 | -563,486 | -683,620 | -619,046 | -398,369 | -1,546,160 | -1,868,750 | -2,703,062 | -1,915,143 | -1,387,000 | -1,197,875 | -1,087,500 | -985,714 | -1,633,333 | -1,680,000 | -3,066,667 | |
| 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 | 0 | 0 | 0 | 0 | 0 | |
| Enterprise Value Per Share | 5.89 | 3.36 | 3.12 | 1.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -118,360 | -491,422 | -654,300 | -1,111,284 | -856,520 | -1,498,750 | -3,195,000 | -3,342,357 | -3,623,174 | -1,394,992 | 0 | -1,699,992 | -966,659 | -3,619,992 | -3,033,325 | |
| Book Value Per Share | -2.26 | -1.95 | -3.22 | -2.07 | 1.41 | 0 | 3.54 | 7.96 | 0 | 0 | 0 | 0 | 0 | 32,206 | 0 | 424,316 | 662,908 | 1,186,615 | 0 | 0 | 0 | 0 | 3,612,909 | 1,599,125 | 2,737,500 | 3,671,429 | 4,650,000 | 4,720,000 | 4,600,000 | |
| Price Per Share | 7.18 | 4.65 | 3.88 | 3.93 | 9.43 | 0 | 17.53 | 27 | 0 | 0 | 0 | 0 | 0 | 8.1 | 0 | 8.1 | 8.1 | 8.1 | 0 | 0 | 0 | 0 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | |
| Effective Tax Rate | 0.249% | 0.249% | 0% | 0% | -0.945% | -0.544% | -0.239% | -0.136% | -0.127% | -0.022% | 0% | 0% | 0% | -0.417% | 0% | 0% | -54.31% | 0% | -0.476% | 0% | 0% | 0% | 0% | 0% | 0% | -22.22% | -12.77% | -10.84% | 0% | |
| Short Term Coverage Ratio | 11.39 | 11.39 | -184.5 | -30.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.72 | -281 | -159.3 | -54.48 | -38.39 | -48.97 | -77.26 | -143.8 | -271.7 | -58.72 | 0 | -2 | -19.67 | 0 | 0 | |
| Capital Expenditure Coverage Ratio | 3,138 | 3,138 | 0 | -121.7 | -65.11 | -9.23 | -26.45 | -13.87 | -49.92 | -110.1 | 0 | 0 | 0 | -688.8 | -85.43 | -117.5 | -87.01 | -221.9 | -19.09 | -22.12 | -7.42 | -17.91 | -22.1 | -64.92 | -72 | -2 | -59 | -36.5 | -32 | |
| EBIT Per Revenue | 0.288 | 0.288 | -1.07 | -4.76 | -19.3 | 0 | -127.2 | -39.71 | 0 | 0 | 0 | 0 | 0 | -1.06 | 0 | -1.01 | -1.18 | -0.783 | 0 | 0 | 0 | 0 | -15,638 | -2.12 | -1.06 | -0.778 | -2.65 | -3.07 | -16.5 | |
| EBITDA Per Revenue | -0.017 | 0.313 | -0.95 | -4.57 | -18.86 | None | -126 | -39.38 | None | None | None | None | None | -1.05 | None | -0.98 | -1.13 | -0.724 | None | None | None | None | -15,257 | -2.04 | -1.01 | -0.697 | -2.45 | -2.8 | -15.33 | |
| Days of Sales Outstanding | 41.5 | 41.5 | 63.72 | 46.86 | 50.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 365 | 0 | 0 | |
| Days of Inventory Outstanding | 170 | 170 | 280.7 | 337.4 | 448.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Days of Payables Outstanding | 61.64 | 61.64 | 128.9 | 637.4 | 1,904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -448.3 | -230 | -1,186 | -593.1 | -684.4 | -319.4 | -312.9 | |
| Cash Conversion Cycle | 149.8 | 149.8 | 215.5 | -253.1 | -1,405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 448.3 | 230 | 1,186 | 593.1 | 1,049 | 319.4 | 312.9 | |
| Cash Conversion Ratio | 1.44 | 1.44 | 0.955 | 0.729 | 0.764 | 0 | 0.75 | 0.601 | 0 | 0 | 0 | 0 | 0 | 1.91 | 0 | 0.783 | 1.07 | 0.997 | 0 | 0 | 0 | 0 | 0.866 | 1.28 | 0.911 | 0.031 | 1.23 | 0.849 | 0.932 | |
| Free Cash Flow to Earnings | 1.44 | 1.44 | 0.955 | 0.735 | 0.776 | 0 | 0.779 | 0.644 | 0 | 0 | 0 | 0 | 0 | 1.92 | 0 | 0.79 | 1.08 | 1 | 0 | 0 | 0 | 0 | 0.906 | 1.3 | 0.924 | 0.047 | 1.25 | 0.872 | 0.961 | |