| 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 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price Ratios | |||||||||||||||||||||||||
| Price to Earnings Ratio | -1,055 | -646.6 | -35 | 17.74 | 18.42 | 44.74 | -76.4 | 28.87 | 42.63 | 107.4 | 20.41 | 29.65 | 78.9 | 1,907 | -39.59 | -25.5 | -17.15 | -10.87 | -9.52 | -12.14 | -10.81 | -4.55 | 61.2 | -64.64 | |
| Price to Sales Ratio | 0 | 0.601 | 0.862 | 0.526 | 0.382 | 0.435 | 0.36 | 0.503 | 0.783 | 1.91 | 1.21 | 0.973 | 1.61 | 1.53 | 1.86 | 3.58 | 11.07 | 10.76 | 10.77 | 14.42 | 36.55 | 50.71 | 10.69 | 242.5 | |
| Price to Book Ratio | 6.16 | 3.77 | 5.32 | 5.38 | 3.5 | 3.52 | 2.87 | 3.53 | 4.84 | 11.9 | 6.06 | 6.28 | 9.78 | 9.44 | 11.55 | -16.02 | -39.95 | -17.45 | -9.39 | -15.2 | -19.12 | 0 | 0 | 0 | |
| Price to Free Cash Flow Ratio | 0 | 9.14 | -25.64 | 9.59 | 8.09 | 10.78 | 17.12 | 8.07 | -19.45 | 18.34 | 13.7 | 21.8 | 48.11 | 38.09 | -26.12 | 11.32 | 72.99 | -20.43 | -19.94 | -45.48 | 31.08 | -7.92 | -8.21 | -69.33 | |
| Price to Operating Cash Flow Ratio | 13.89 | 8.51 | -37.31 | 8.66 | 7.17 | 9.02 | 11.75 | 6.8 | -26.21 | 16.63 | 12.04 | 15.72 | 18.07 | 25.43 | -30.92 | 10.27 | 45.16 | -47.73 | -35.65 | -56.43 | 30.57 | -9.97 | -10.37 | -74.19 | |
| Price Earnings to Growth Ratio | -10.55 | 6.86 | 0.237 | 0.299 | 0.137 | -0.136 | 0.586 | 2.89 | 1.71 | -1.91 | 0.197 | 0.275 | 0.034 | -18.68 | 1.13 | 0.765 | 0.466 | 0.903 | -0.352 | 1.15 | 0.186 | 0.003 | -0.297 | 0 | |
| EV to EBITDA | 24.53 | 27.31 | -352.7 | 6.75 | 5.52 | 36.84 | -519.6 | -360.8 | -75.3 | -37.58 | 95.01 | -39.12 | |||||||||||||
| Liquidity Ratios | |||||||||||||||||||||||||
| Current Ratio | 1.43 | 1.43 | 1.4 | 1.15 | 1.19 | 1.18 | 1.18 | 1.11 | 1.11 | 1.27 | 1.28 | 1.2 | 1.15 | 1.16 | 1.18 | 1.16 | 1.19 | 1.46 | 0.686 | 1.9 | 0.797 | 0 | 0 | 0 | |
| Quick Ratio | 1.42 | 1.42 | 1.4 | 1.15 | 1.16 | 1.18 | 1.18 | 1.1 | 1.11 | 1.27 | 1.28 | 1.2 | 1.15 | 1.16 | 1.18 | 1.16 | 1.19 | 1.46 | 0.686 | 1.9 | 0.797 | 0 | 0 | 0 | |
| Cash Ratio | 1.12 | 1.12 | 1.17 | 0.725 | 0.853 | 0.839 | 0.75 | 0.898 | 0.846 | 1.03 | 0.899 | 0.786 | 0.796 | 0.705 | 0.755 | 0.6 | 1.01 | 1.08 | 0.555 | 1.74 | 0.708 | 0 | 0 | 0 | |
| Debt Ratio | 0.008 | 0.008 | 0.134 | 0.025 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0.001 | 0.251 | 0.311 | 0.292 | 0.578 | 0 | 0 | 0 | |
| Debt to Equity Ratio | 0.02 | 0.02 | 0.426 | 0.09 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | -0.001 | -0.011 | -1.64 | -1.05 | -1.54 | -1.72 | 0 | 0 | 0 | |
| Long Term Debt to Capitalization | 0 | 0 | 0.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 2.74 | -0.053 | 2.86 | 2.59 | 0 | 0 | 0 | |
| Total Debt to Capitalization | 0.019 | 0.019 | 0.299 | 0.083 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.038 | 0 | 0 | -0.001 | -0.012 | 2.56 | 20.35 | 2.86 | 2.39 | 0 | 0 | 0 | |
| Interest Coverage Ratio | -0.02 | -0.02 | -6.2 | 79.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112.8 | -19 | -3.06 | -2.63 | -2.51 | -2.05 | -2.36 | -2.51 | -6.44 | -7.94 | -10.1 | 0 | |
| Cash Flow to Debt Ratio | 22.47 | 22.47 | -0.335 | 6.9 | 41.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.58 | 0 | 0 | 1,893 | 77.39 | -0.223 | -0.25 | -0.175 | 0.364 | 0 | 0 | 0 | |
| Margins | |||||||||||||||||||||||||
| Gross Profit Margin | 13.73% | 13.73% | 16.1% | 16.32% | 14.33% | 13.52% | 13.47% | 14.4% | 15.55% | 16.36% | 20.47% | 19.86% | 20.55% | 23.66% | 26.21% | 53.85% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | |
| Operating Profit Margin | -0.002% | -0.002% | -2.4% | 4.17% | 2.71% | 1.38% | 1.63% | 2.58% | 2.65% | 2.11% | 2.5% | 2.86% | 2.59% | -0.333% | -2.29% | -10.17% | -28.02% | -42.82% | -56.97% | -39.45% | -198.1% | -537.7% | -14.41% | -352.4% | |
| Pretax Profit Margin | -0.097% | -0.097% | -3.14% | 4.25% | 2.9% | 1.39% | 0.009% | 2.58% | 2.66% | 2.11% | 2.5% | 2.88% | 1.86% | -0.351% | -4.95% | -11.9% | -27.87% | -47.95% | -59.05% | 0% | 0% | -528.8% | -0.141% | -344.7% | |
| Net Profit Margin | -0.093% | -0.093% | -2.46% | 2.96% | 2.07% | 0.973% | -0.471% | 1.74% | 1.84% | 1.78% | 5.92% | 3.28% | 2.04% | 0.08% | -4.7% | -14.04% | -64.56% | -98.97% | -113% | -118.8% | -338.2% | -1,113% | 17.47% | -375.2% | |
| Operating Cash Flow Margin | 7.06% | 7.06% | -2.31% | 6.07% | 5.32% | 4.82% | 3.06% | 7.4% | -2.99% | 11.51% | 10.04% | 6.19% | 8.93% | 6.02% | -6.02% | 34.86% | 24.52% | -22.55% | -30.2% | -25.56% | 119.6% | -508.4% | -103% | -326.9% | |
| Free Cash Flow Margin | 6.58% | 6.58% | -3.36% | 5.48% | 4.72% | 4.04% | 2.1% | 6.24% | -4.03% | 10.44% | 8.82% | 4.46% | 3.35% | 4.02% | -7.13% | 31.62% | 15.17% | -52.68% | -54.01% | -31.71% | 117.6% | -640.2% | -130.2% | -349.8% | |
| Return | |||||||||||||||||||||||||
| Return on Assets | -0.231% | -0.231% | -4.78% | 8.57% | 6.36% | 2.84% | -1.47% | 5.17% | 5.51% | 3.8% | 10.49% | 6.27% | 3.73% | 0.136% | -8.32% | -9.08% | -19.45% | -24.53% | -29.19% | -23.78% | -59.42% | 0% | 0% | 0% | |
| Return on Equity | -0.731% | -0.584% | -15.21% | 30.34% | 19% | 7.87% | -3.76% | 12.24% | 11.36% | 11.08% | 29.69% | 21.17% | 12.4% | 0.495% | -29.18% | 62.81% | 232.9% | 160.4% | 98.57% | 125.1% | 176.9% | 0% | 0% | 0% | |
| Return on Capital Employed | -0.012% | -0.012% | -10.53% | 39.67% | 24.56% | 11% | 12.75% | 17.87% | 16.31% | 12.95% | 12.2% | 17.67% | 14.83% | -2.01% | -13.93% | -23.59% | -21.29% | -19.57% | -82.14% | -13.71% | -165.2% | 0% | 0% | 0% | |
| Return on Invested Capital | 0.017% | 0.017% | 17.53% | -42.1% | -26.39% | -16.67% | 5,065% | -59.9% | 101.4% | -11.56% | -49.84% | -26.81% | -23.18% | -0.569% | 10.21% | 50.38% | 56.33% | -290.9% | 73.07% | 48.93% | 99.99% | 0% | 0% | 0% | |
| Turnover Ratios | |||||||||||||||||||||||||
| Receivables Turnover Ratio | 17.75 | 17.75 | 23.24 | 11.09 | 16.48 | 14.84 | 21.9 | 30.44 | 28.34 | 19.32 | 11.42 | 9.28 | 14.33 | 10.28 | 10.06 | 9.6 | 5.3 | 3.66 | 3.85 | 5.48 | 8.63 | 0 | 0 | 0 | |
| Payables Turnover Ratio | 3.77 | 3.77 | 3.23 | 3.65 | 4.07 | 4.09 | 4.67 | 4.59 | 5.09 | 2.78 | 2.24 | 28.51 | 20.1 | 0 | 0 | 4.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Inventory Turnover Ratio | 11,007 | 11,007 | 9,599 | 1,776 | 149.6 | 5,182 | 1,719 | 1,164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Fixed Asset Turnover Ratio | 180 | 180 | 64.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.81 | 12.04 | 0 | 0 | 0 | |
| Asset Turnover Ratio | 2.49 | 2.49 | 1.94 | 2.89 | 3.07 | 2.92 | 3.12 | 2.97 | 3 | 2.13 | 1.77 | 1.91 | 1.82 | 1.69 | 1.77 | 0.647 | 0.301 | 0.248 | 0.258 | 0.2 | 0.176 | 0 | 0 | 0 | |
| Per Share Items () | |||||||||||||||||||||||||
| Revenue Per Share | 25.47 | 25.47 | 16.64 | 29.02 | 26.11 | 23.65 | 21.24 | 19.06 | 16.33 | 13.28 | 9.22 | 8.17 | 6.38 | 6.73 | 5.53 | 2.88 | 0.93 | 0.957 | 0.957 | 0.714 | 0.282 | 0.203 | 0.964 | 0.042 | |
| Operating Cash Flow Per Share | 1.8 | 1.8 | -0.385 | 1.76 | 1.39 | 1.14 | 0.65 | 1.41 | -0.488 | 1.53 | 0.925 | 0.506 | 0.57 | 0.405 | -0.333 | 1 | 0.228 | -0.216 | -0.289 | -0.183 | 0.337 | -1.03 | -0.993 | -0.139 | |
| Free Cash Flow Per Share | 1.68 | 1.68 | -0.56 | 1.59 | 1.23 | 0.955 | 0.446 | 1.19 | -0.658 | 1.39 | 0.813 | 0.365 | 0.214 | 0.27 | -0.394 | 0.91 | 0.141 | -0.504 | -0.517 | -0.226 | 0.331 | -1.3 | -1.25 | -0.149 | |
| Cash & Short Term Investments | 6.86 | 6.86 | 5.59 | 5.06 | 4.8 | 4.32 | 3.73 | 3.3 | 2.36 | 4.21 | 2.98 | 2.48 | 2.04 | 2.3 | 1.73 | 2.59 | 1.88 | 2.13 | 1.69 | 2.63 | 0.896 | 0 | 0 | 0 | |
| Earnings Per Share | -0.024 | -0.024 | -0.41 | 0.86 | 0.541 | 0.23 | -0.1 | 0.332 | 0.3 | 0.237 | 0.546 | 0.268 | 0.131 | 0.005 | -0.26 | -0.404 | -0.601 | -0.947 | -1.08 | -0.848 | -0.953 | -2.26 | 0.168 | -0.159 | |
| EBITDA Per Share | 0.537 | 0.312 | -0.028 | 1.55 | 0.941 | 0.597 | 0.646 | 0.719 | 0.571 | 0.496 | 0.415 | 0.387 | 0.225 | 0.043 | -0.039 | -0.015 | -0.023 | -0.121 | -0.26 | 0.092 | -0.264 | -0.771 | -0.018 | -0.148 | |
| 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 | |
| Enterprise Value Per Share | 13.18 | 8.53 | 9.91 | 10.45 | 5.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.3 | 0 | 0 | 7.71 | 8.43 | 9.14 | 9.77 | 8.71 | 10.33 | 0 | 0 | 0 | |
| Book Value Per Share | 3.24 | 4.06 | 2.7 | 2.83 | 2.85 | 2.92 | 2.66 | 2.71 | 2.64 | 2.14 | 1.84 | 1.27 | 1.05 | 1.09 | 0.892 | -0.643 | -0.258 | -0.59 | -1.1 | -0.678 | -0.539 | 0 | 0 | 0 | |
| Price Per Share | 19.96 | 15.31 | 14.35 | 15.26 | 9.96 | 10.29 | 7.64 | 9.59 | 12.79 | 25.41 | 11.14 | 7.95 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 0 | 0 | 0 | |
| Effective Tax Rate | 4.44% | 4.44% | 21.42% | 30.25% | 28.49% | 30.18% | 5,150% | 32.39% | 30.83% | 15.59% | -136.5% | -13.74% | -9.64% | 122.9% | 38.63% | -17.95% | -40.69% | -32.85% | -37.46% | 0% | 0% | -14.48% | 12,484% | -2.23% | |
| Short Term Coverage Ratio | 23 | 23 | -1.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.58 | 0 | 0 | 1,893 | 89.6 | -5.34 | -0.263 | 0 | 6.78 | 0 | 0 | 0 | |
| Capital Expenditure Coverage Ratio | 14.65 | 14.65 | -2.2 | 10.25 | 8.8 | 6.13 | 3.19 | 6.35 | -2.88 | 10.73 | 8.25 | 3.59 | 1.6 | 3.01 | -5.44 | 10.77 | 2.62 | -0.748 | -1.27 | -4.15 | 60.61 | -3.86 | -3.79 | -14.28 | |
| EBIT Per Revenue | -0 | -0 | -0.024 | 0.042 | 0.027 | 0.014 | 0.016 | 0.026 | 0.027 | 0.021 | 0.025 | 0.029 | 0.026 | -0.003 | -0.023 | -0.102 | -0.28 | -0.428 | -0.57 | -0.394 | -1.98 | -5.38 | -0.144 | -3.52 | |
| EBITDA Per Revenue | 0.019 | 0.012 | -0.002 | 0.053 | 0.036 | 0.025 | 0.03 | 0.038 | 0.035 | 0.037 | 0.045 | 0.047 | 0.035 | 0.006 | -0.007 | -0.005 | -0.025 | -0.127 | -0.272 | 0.128 | -0.937 | -3.8 | -0.019 | -3.48 | |
| Days of Sales Outstanding | 20.56 | 20.56 | 15.71 | 32.9 | 22.15 | 24.6 | 16.67 | 11.99 | 12.88 | 18.89 | 31.97 | 39.34 | 25.48 | 35.51 | 36.28 | 38.03 | 68.85 | 99.7 | 94.83 | 66.62 | 42.31 | 0 | 0 | 0 | |
| Days of Inventory Outstanding | 0.033 | 0.033 | 0.038 | 0.205 | 2.44 | 0.07 | 0.212 | 0.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Days of Payables Outstanding | 96.71 | 96.71 | 112.9 | 100.1 | 89.72 | 89.33 | 78.09 | 79.61 | 71.68 | 131.3 | 163.1 | 12.8 | 18.16 | 0 | 0 | 85.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Cash Conversion Cycle | -76.12 | -76.12 | -97.12 | -66.95 | -65.14 | -64.66 | -61.21 | -67.3 | -58.81 | -112.4 | -131.2 | 26.54 | 7.32 | 35.51 | 36.28 | -47.68 | 68.85 | 99.7 | 94.83 | 66.62 | 42.31 | 0 | 0 | 0 | |
| Cash Conversion Ratio | -75.96 | -75.96 | 0.938 | 2.05 | 2.57 | 4.96 | -6.5 | 4.25 | -1.63 | 6.46 | 1.7 | 1.89 | 4.37 | 74.98 | 1.28 | -2.48 | -0.38 | 0.228 | 0.267 | 0.215 | -0.354 | 0.457 | -5.9 | 0.871 | |
| Free Cash Flow to Earnings | -70.77 | -70.77 | 1.37 | 1.85 | 2.28 | 4.15 | -4.46 | 3.58 | -2.19 | 5.86 | 1.49 | 1.36 | 1.64 | 50.06 | 1.52 | -2.25 | -0.235 | 0.532 | 0.478 | 0.267 | -0.348 | 0.575 | -7.46 | 0.932 | |