|
P/E ratio
|
0.00 |
0.00 |
0.00 |
200.70 |
71.65 |
281.07 |
130.38 |
87.30 |
52.90 |
30.87 |
|
P/S ratio
|
8.49 |
6.97 |
10.24 |
13.50 |
18.11 |
21.21 |
15.35 |
13.12 |
7.59 |
5.56 |
|
P/FCF ratio
|
9,737.73 |
192.52 |
188.35 |
148.17 |
126.15 |
19.10 |
146.62 |
92.82 |
48.53 |
24.04 |
|
P/Operating CF
|
366.08 |
121.49 |
313.54 |
138.69 |
202.86 |
490.90 |
337.18 |
355.63 |
101.56 |
88.09 |
|
P/B ratio
|
17.16 |
11.93 |
15.93 |
22.58 |
19.10 |
25.43 |
20.96 |
22.97 |
14.56 |
9.43 |
|
Price to Tangible BV
|
17.87 |
12.29 |
16.39 |
23.07 |
19.54 |
26.18 |
23.11 |
24.89 |
15.49 |
9.77 |
|
EV/Sales
|
8.28 |
6.66 |
9.88 |
13.19 |
17.58 |
20.92 |
15.19 |
13.08 |
7.29 |
5.42 |
|
EV/EBITDA
|
0.00 |
0.00 |
0.00 |
101.93 |
92.39 |
139.25 |
80.77 |
60.44 |
35.97 |
21.73 |
|
EV/Operating CF
|
84.47 |
52.02 |
82.73 |
61.91 |
71.21 |
115.74 |
66.00 |
63.28 |
29.73 |
17.55 |
|
EV/FCF
|
9,494.53 |
184.08 |
181.69 |
144.75 |
122.45 |
18.83 |
145.03 |
92.53 |
46.64 |
23.47 |
|
Quick Ratio
|
2.20 |
4.92 |
7.25 |
5.05 |
5.11 |
4.50 |
1.72 |
2.38 |
1.22 |
1.50 |
|
Current Ratio
|
2.73 |
5.36 |
7.64 |
5.47 |
5.58 |
5.11 |
1.99 |
2.84 |
1.47 |
1.88 |
|
Net Debt/EBITDA
|
2.41 |
8.37 |
2.39 |
(2.41) |
(2.79) |
(1.98) |
(0.89) |
(0.37) |
(1.64) |
(0.65) |
|
Debt/Assets
|
1.49% |
36.23% |
52.73% |
44.83% |
39.25% |
40.60% |
36.54% |
38.86% |
19.08% |
19.57% |
|
Debt/Equity
|
0.02 |
0.78 |
1.52 |
1.22 |
0.92 |
0.98 |
0.92 |
1.18 |
0.59 |
0.45 |
|
Asset Turnover
|
1.65 |
1.10 |
0.73 |
0.68 |
0.58 |
0.53 |
0.56 |
0.62 |
0.63 |
0.73 |
|
Operating CF/Net income
|
(0.86) |
(1.83) |
(0.97) |
3.11 |
0.87 |
2.04 |
1.96 |
1.38 |
1.72 |
1.72 |
|
Capex/Depreciation
|
(3.71) |
(4.10) |
(2.31) |
(3.70) |
(2.97) |
22.32 |
(2.34) |
(1.27) |
(1.65) |
(1.44) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
(25.98%) |
(14.28%) |
(23.48%) |
13.08% |
40.58% |
11.21% |
16.35% |
25.78% |
27.63% |
34.50% |
|
ROA
|
(18.88%) |
(7.68%) |
(9.01%) |
4.69% |
16.44% |
4.70% |
6.61% |
9.29% |
9.04% |
13.04% |
|
ROIC
|
(24.04%) |
(13.39%) |
(40.43%) |
21.03% |
23.31% |
12.65% |
14.86% |
21.00% |
49.33% |
28.66% |
|
Return on Tangible Assets
|
(22.86%) |
(6.68%) |
(7.66%) |
5.24% |
16.53% |
5.76% |
11.83% |
13.60% |
21.27% |
24.24% |
|
Average Days of Receivables
|
64.75 |
68.22 |
80.21 |
70.80 |
81.18 |
76.67 |
89.48 |
98.13 |
91.02 |
95.21 |
|
Research and Development Expense of Revenue
|
27.23% |
25.80% |
40.46% |
18.53% |
18.68% |
24.68% |
16.64% |
13.96% |
13.70% |
12.85% |
|
Selling, General and Administrative Expense of Revenue
|
49.92% |
48.60% |
41.95% |
34.94% |
32.09% |
33.10% |
34.63% |
32.73% |
31.88% |
27.69% |
|
Intangible Assets out of Total Assets
|
0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.04 |
0.03 |
0.02 |
0.02 |
|
Share Based Compensation of Revenue
|
19.33% |
14.78% |
9.88% |
6.96% |
6.20% |
4.63% |
4.35% |
4.16% |
4.23% |
3.42% |
|
Graham Net Nets
|
0.03 |
0.05 |
0.04 |
0.02 |
0.03 |
0.02 |
0.01 |
0.00 |
0.00 |
0.02 |
|
Graham Number
|
0.00 |
0.00 |
0.00 |
3.85 |
11.85 |
7.53 |
10.41 |
13.04 |
13.29 |
18.45 |
|
Earnings Yield
|
(1.34%) |
(1.02%) |
(1.20%) |
0.50% |
1.40% |
0.36% |
0.77% |
1.15% |
1.89% |
3.24% |
|
Free Cash Flow Yield
|
0.01% |
0.52% |
0.53% |
0.67% |
0.79% |
5.24% |
0.68% |
1.08% |
2.06% |
4.16% |
|
Revenue per Share
|
1.71 |
2.08 |
2.92 |
4.05 |
5.10 |
6.33 |
7.47 |
9.38 |
10.25 |
11.95 |
|
Operating CF per Share
|
0.17 |
0.27 |
0.35 |
0.86 |
1.26 |
1.14 |
1.72 |
1.94 |
2.51 |
3.69 |
|
Capex per Share
|
(0.17) |
(0.19) |
(0.19) |
(0.49) |
(0.53) |
5.89 |
(0.94) |
(0.61) |
(0.91) |
(0.93) |
|
Free Cash Flow per Share
|
0.00 |
0.08 |
0.16 |
0.37 |
0.73 |
7.03 |
0.78 |
1.33 |
1.60 |
2.76 |
|
Cash per Share
|
0.37 |
1.59 |
3.93 |
4.21 |
7.17 |
7.06 |
6.31 |
7.06 |
6.55 |
5.12 |
|
Shareholders Equity per Share
|
0.85 |
1.21 |
1.88 |
2.42 |
4.84 |
5.28 |
5.47 |
5.36 |
5.34 |
7.04 |
|
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
|
0.85 |
1.21 |
1.88 |
2.42 |
4.84 |
5.28 |
5.47 |
5.36 |
5.34 |
7.04 |
|
Free Cash Flow
|
0.50 |
26.00 |
56.10 |
134.50 |
276.60 |
2,719.60 |
304.70 |
511.90 |
630.70 |
1,077.20 |
|
Working Capital
|
177.60 |
605.80 |
1,477.10 |
1,609.20 |
2,810.70 |
2,963.60 |
1,829.50 |
2,869.90 |
1,369.40 |
1,890.80 |
|
Capital Expenditures
|
(55.70) |
(66.00) |
(67.10) |
(180.00) |
(199.00) |
2,277.10 |
(364.80) |
(236.60) |
(358.80) |
(363.50) |
|
Net Current Asset Value
|
161.00 |
260.00 |
446.80 |
457.00 |
960.80 |
793.20 |
408.90 |
230.00 |
(80.50) |
439.40 |
|
EV/EBIT
|
0.00 |
0.00 |
0.00 |
136.82 |
113.08 |
192.68 |
112.96 |
79.25 |
49.02 |
27.73 |
|
Capex to Sales
|
0.10 |
0.09 |
0.07 |
0.12 |
0.10 |
(0.93) |
0.13 |
0.07 |
0.09 |
0.08 |
|
Net Profit Margin
|
(11.44%) |
(6.99%) |
(12.32%) |
6.85% |
28.53% |
8.86% |
11.73% |
14.95% |
14.29% |
17.94% |
|
Price to Operating Income
|
0.00 |
0.00 |
0.00 |
140.05 |
116.50 |
195.40 |
114.20 |
79.49 |
51.02 |
28.40 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.14 |
0.11 |
0.16 |
0.15 |
0.13 |
0.13 |
0.15 |
0.17 |
0.16 |
0.16 |
|
Cash ROIC
|
(12.87%) |
(4.14%) |
(1.96%) |
(0.19%) |
(0.64%) |
(5.30%) |
(5.89%) |
(5.05%) |
(5.92%) |
(1.99%) |
|
Accounts Receivable Turnover
|
6.52 |
6.09 |
5.72 |
5.75 |
5.39 |
5.19 |
4.74 |
4.29 |
4.07 |
4.20 |
|
Accounts Payable Turnover
|
3.64 |
2.92 |
3.14 |
2.70 |
1.75 |
1.46 |
1.39 |
1.19 |
1.09 |
1.05 |
|
Inventory Turnover
|
4.84 |
5.00 |
6.35 |
5.72 |
3.65 |
2.59 |
3.09 |
3.08 |
2.89 |
3.18 |
|
Average Days of Payables
|
127.53 |
140.58 |
146.02 |
171.88 |
271.58 |
272.32 |
320.60 |
368.31 |
362.78 |
381.46 |
|
Days of Inventory on Hand
|
85.02 |
72.87 |
70.18 |
80.31 |
132.49 |
169.81 |
109.03 |
153.18 |
124.18 |
123.45 |
|
Average Receivables
|
87.90 |
118.00 |
180.50 |
256.50 |
357.40 |
471.40 |
613.80 |
843.60 |
989.80 |
1,110.90 |
|
Average Payables
|
53.50 |
77.65 |
117.15 |
201.75 |
368.75 |
527.05 |
737.40 |
1,123.65 |
1,465.30 |
1,764.55 |
|
Average Inventory
|
40.30 |
45.30 |
57.95 |
95.25 |
177.25 |
296.00 |
332.00 |
433.15 |
551.10 |
585.85 |
|
Average Assets
|
347.40 |
653.45 |
1,410.05 |
2,155.50 |
3,342.75 |
4,611.90 |
5,162.50 |
5,828.10 |
6,374.50 |
6,412.20 |
|
Average Common Equity
|
252.50 |
351.60 |
541.35 |
772.95 |
1,354.55 |
1,934.30 |
2,086.95 |
2,100.20 |
2,085.60 |
2,424.30 |