|
P/E ratio
|
0.00 |
0.00 |
14.47 |
26.33 |
0.00 |
0.00 |
19.54 |
17.22 |
0.00 |
0.00 |
|
P/S ratio
|
0.22 |
0.22 |
0.49 |
0.53 |
2.68 |
2.79 |
1.65 |
1.56 |
1.83 |
1.44 |
|
P/FCF ratio
|
3.11 |
4.75 |
7.03 |
13.00 |
0.00 |
38.66 |
16.95 |
0.00 |
626.88 |
18.28 |
|
P/Operating CF
|
8.77 |
12.24 |
15.26 |
16.67 |
(63.96) |
71.01 |
22.21 |
24.19 |
56.66 |
635.47 |
|
P/B ratio
|
0.55 |
0.58 |
0.86 |
0.90 |
1.93 |
3.25 |
3.81 |
3.80 |
3.34 |
2.03 |
|
Price to Tangible BV
|
1.53 |
1.88 |
4.83 |
16.36 |
0.00 |
3.31 |
3.94 |
4.06 |
3.80 |
2.83 |
|
EV/Sales
|
0.25 |
0.31 |
0.59 |
0.69 |
3.13 |
2.61 |
1.63 |
1.65 |
1.88 |
1.50 |
|
EV/EBITDA
|
4.36 |
4.34 |
4.34 |
5.49 |
77.25 |
58.01 |
9.48 |
11.39 |
22.23 |
42.03 |
|
EV/Operating CF
|
2.84 |
4.32 |
6.46 |
10.04 |
(63.55) |
19.66 |
10.05 |
19.48 |
53.64 |
13.05 |
|
EV/FCF
|
3.55 |
6.61 |
8.47 |
17.08 |
(39.81) |
36.08 |
16.80 |
(30.83) |
642.88 |
19.03 |
|
Quick Ratio
|
1.10 |
1.03 |
1.19 |
0.93 |
0.97 |
1.81 |
1.14 |
1.13 |
1.28 |
1.28 |
|
Current Ratio
|
2.50 |
2.53 |
2.58 |
2.24 |
2.26 |
3.04 |
2.02 |
2.05 |
2.19 |
2.39 |
|
Net Debt/EBITDA
|
0.54 |
1.22 |
0.73 |
1.31 |
11.06 |
(4.14) |
(0.09) |
0.59 |
0.55 |
1.65 |
|
Debt/Assets
|
7.97% |
10.55% |
13.10% |
15.11% |
17.05% |
4.03% |
5.14% |
17.20% |
10.39% |
9.68% |
|
Debt/Equity
|
0.21 |
0.28 |
0.28 |
0.35 |
0.41 |
0.06 |
0.08 |
0.31 |
0.17 |
0.14 |
|
Asset Turnover
|
0.93 |
0.83 |
0.82 |
0.75 |
0.45 |
0.82 |
1.54 |
1.58 |
1.15 |
0.92 |
|
Operating CF/Net income
|
(3.98) |
(0.49) |
2.51 |
3.67 |
63.43 |
(21.50) |
1.90 |
0.91 |
(0.36) |
(2.80) |
|
Capex/Depreciation
|
(0.31) |
(0.09) |
(0.42) |
(0.35) |
(0.59) |
(1.22) |
(2.58) |
(4.59) |
(0.22) |
(0.52) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
(5.46%) |
(28.57%) |
6.64% |
3.30% |
(0.07%) |
(0.77%) |
22.22% |
25.39% |
(17.28%) |
(5.64%) |
|
ROA
|
(2.06%) |
(12.14%) |
2.98% |
1.40% |
(0.04%) |
(0.51%) |
13.15% |
14.74% |
(11.23%) |
(3.77%) |
|
ROIC
|
(0.03%) |
(26.68%) |
7.92% |
3.84% |
(0.31%) |
(0.40%) |
21.99% |
14.41% |
(6.68%) |
(2.71%) |
|
Return on Tangible Assets
|
(4.49%) |
(31.05%) |
7.97% |
4.25% |
(0.08%) |
(0.69%) |
18.79% |
18.72% |
(16.51%) |
(6.52%) |
|
Average Days of Receivables
|
56.08 |
58.69 |
53.90 |
52.69 |
100.94 |
49.96 |
55.87 |
66.76 |
93.65 |
75.86 |
|
Research and Development Expense of Revenue
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
Selling, General and Administrative Expense of Revenue
|
18.04% |
16.90% |
17.30% |
18.09% |
22.60% |
23.13% |
16.46% |
18.75% |
23.72% |
24.43% |
|
Intangible Assets out of Total Assets
|
0.24 |
0.26 |
0.38 |
0.41 |
0.46 |
0.01 |
0.02 |
0.04 |
0.07 |
0.20 |
|
Share Based Compensation of Revenue
|
0.91% |
1.07% |
1.43% |
1.54% |
2.53% |
2.48% |
1.31% |
1.10% |
1.54% |
1.47% |
|
Graham Net Nets
|
(0.81) |
(0.91) |
(0.42) |
(0.62) |
(0.38) |
0.09 |
0.06 |
0.05 |
0.09 |
0.10 |
|
Graham Number
|
0.00 |
0.00 |
24.36 |
17.26 |
0.00 |
0.00 |
24.72 |
20.60 |
0.00 |
0.00 |
|
Earnings Yield
|
(13.30%) |
(109.80%) |
6.91% |
3.80% |
(0.58%) |
(0.21%) |
5.12% |
5.81% |
(5.33%) |
(2.79%) |
|
Free Cash Flow Yield
|
32.13% |
21.03% |
14.22% |
7.69% |
(2.93%) |
2.59% |
5.90% |
(3.42%) |
0.16% |
5.47% |
|
Revenue per Share
|
30.63 |
32.69 |
36.87 |
33.78 |
14.77 |
15.49 |
27.27 |
22.47 |
13.44 |
11.23 |
|
Operating CF per Share
|
2.69 |
2.37 |
3.38 |
2.32 |
(0.73) |
2.05 |
4.43 |
1.90 |
0.47 |
1.29 |
|
Capex per Share
|
(0.54) |
(0.82) |
(0.80) |
(0.96) |
(0.43) |
(0.93) |
(1.78) |
(3.10) |
(0.43) |
(0.40) |
|
Free Cash Flow per Share
|
2.15 |
1.55 |
2.58 |
1.36 |
(1.16) |
1.12 |
2.65 |
(1.20) |
0.04 |
0.88 |
|
Cash per Share
|
1.60 |
0.73 |
2.24 |
1.30 |
1.75 |
3.65 |
1.40 |
0.92 |
0.63 |
0.45 |
|
Shareholders Equity per Share
|
12.16 |
12.76 |
21.04 |
19.66 |
20.47 |
13.31 |
11.81 |
9.24 |
7.37 |
7.96 |
|
Interest Debt per Share
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Book value per Share
|
12.16 |
12.76 |
21.04 |
19.66 |
20.47 |
13.31 |
11.81 |
9.24 |
7.37 |
7.96 |
|
Free Cash Flow
|
42.80 |
30.41 |
50.30 |
26.41 |
(20.45) |
16.55 |
38.65 |
(17.46) |
0.56 |
12.48 |
|
Working Capital
|
172.05 |
174.92 |
200.35 |
158.82 |
133.38 |
96.20 |
72.93 |
67.65 |
54.33 |
42.61 |
|
Capital Expenditures
|
(10.73) |
(16.19) |
(15.63) |
(18.52) |
(7.64) |
(13.82) |
(25.95) |
(45.09) |
(6.18) |
(5.72) |
|
Net Current Asset Value
|
(107.41) |
(131.34) |
(147.39) |
(211.46) |
(264.69) |
60.58 |
39.07 |
26.08 |
32.65 |
23.21 |
|
EV/EBIT
|
0.00 |
0.00 |
6.96 |
15.04 |
0.00 |
0.00 |
11.11 |
14.38 |
0.00 |
0.00 |
|
Capex to Sales
|
0.02 |
0.03 |
0.02 |
0.03 |
0.03 |
0.06 |
0.07 |
0.14 |
0.03 |
0.04 |
|
Net Profit Margin
|
(2.21%) |
(14.69%) |
3.65% |
1.87% |
(0.08%) |
(0.62%) |
8.56% |
9.34% |
(9.78%) |
(4.10%) |
|
Price to Operating Income
|
0.00 |
0.00 |
5.78 |
11.45 |
0.00 |
0.00 |
11.21 |
13.64 |
0.00 |
0.00 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.27 |
1.37 |
0.29 |
0.40 |
0.11 |
0.10 |
0.09 |
0.10 |
0.48 |
0.19 |
|
Cash ROIC
|
(22.74%) |
(24.60%) |
(11.12%) |
(15.69%) |
(25.04%) |
(30.16%) |
(21.11%) |
(35.71%) |
(40.02%) |
(28.94%) |
|
Accounts Receivable Turnover
|
6.19 |
6.14 |
7.17 |
7.86 |
5.04 |
4.97 |
6.59 |
5.98 |
4.68 |
4.61 |
|
Accounts Payable Turnover
|
10.18 |
11.55 |
11.66 |
10.76 |
6.94 |
6.59 |
8.56 |
9.79 |
8.06 |
8.60 |
|
Inventory Turnover
|
3.19 |
3.08 |
3.14 |
3.34 |
2.27 |
3.24 |
4.82 |
4.97 |
4.13 |
3.73 |
|
Average Days of Payables
|
37.06 |
33.41 |
28.93 |
36.46 |
73.27 |
37.23 |
50.22 |
41.02 |
54.24 |
40.37 |
|
Days of Inventory on Hand
|
111.17 |
113.13 |
119.99 |
121.96 |
225.97 |
111.37 |
77.63 |
86.41 |
97.79 |
87.78 |
|
Average Receivables
|
98.53 |
104.78 |
100.31 |
83.17 |
51.65 |
46.11 |
60.28 |
54.59 |
41.21 |
34.38 |
|
Average Payables
|
46.62 |
42.63 |
43.51 |
43.55 |
28.93 |
26.17 |
29.50 |
22.03 |
16.54 |
13.94 |
|
Average Inventory
|
148.57 |
159.65 |
161.65 |
140.40 |
88.39 |
53.15 |
52.40 |
43.41 |
32.29 |
32.14 |
|
Average Assets
|
653.58 |
777.92 |
881.74 |
871.70 |
572.03 |
278.53 |
258.92 |
206.75 |
167.82 |
172.37 |
|
Average Common Equity
|
246.51 |
330.63 |
395.47 |
370.59 |
278.72 |
184.53 |
153.21 |
120.03 |
109.09 |
115.42 |