|
P/E ratio
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
P/S ratio
|
2.89 |
2.41 |
3.13 |
7.75 |
20.62 |
13.52 |
4.62 |
6.58 |
11.63 |
13.58 |
|
P/FCF ratio
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
285.13 |
287.05 |
|
P/Operating CF
|
(20.69) |
(17.95) |
(63.03) |
(155.66) |
(109.99) |
(85.65) |
(46.69) |
(123.61) |
373.30 |
423.90 |
|
P/B ratio
|
5.76 |
19.86 |
25.11 |
8.41 |
16.58 |
12.95 |
5.37 |
9.30 |
16.52 |
18.29 |
|
Price to Tangible BV
|
5.76 |
19.86 |
25.11 |
8.41 |
16.58 |
12.95 |
5.37 |
9.30 |
16.67 |
26.15 |
|
EV/Sales
|
2.53 |
2.43 |
3.00 |
6.70 |
19.38 |
12.59 |
3.96 |
6.10 |
11.28 |
13.27 |
|
EV/EBITDA
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
EV/Operating CF
|
(7.25) |
(5.20) |
(10.95) |
(31.93) |
(41.52) |
(23.49) |
(7.53) |
(26.75) |
141.09 |
142.18 |
|
EV/FCF
|
(5.52) |
(4.73) |
(10.38) |
(29.62) |
(37.49) |
(20.92) |
(6.78) |
(23.08) |
276.45 |
280.55 |
|
Quick Ratio
|
1.67 |
1.54 |
1.94 |
2.75 |
4.10 |
4.73 |
3.68 |
3.77 |
3.73 |
3.11 |
|
Current Ratio
|
1.81 |
1.71 |
2.11 |
2.91 |
4.33 |
4.99 |
3.90 |
4.10 |
4.00 |
3.39 |
|
Net Debt/EBITDA
|
1.04 |
(0.03) |
0.33 |
2.96 |
2.40 |
1.30 |
1.04 |
1.23 |
4.65 |
3.74 |
|
Debt/Assets
|
23.55% |
57.39% |
46.06% |
21.24% |
27.09% |
26.72% |
25.96% |
25.20% |
4.84% |
3.35% |
|
Debt/Equity
|
0.47 |
4.85 |
3.84 |
0.44 |
0.52 |
0.51 |
0.51 |
0.47 |
0.07 |
0.05 |
|
Asset Turnover
|
0.89 |
0.99 |
1.07 |
0.71 |
0.52 |
0.58 |
0.62 |
0.76 |
1.09 |
1.14 |
|
Operating CF/Net income
|
0.74 |
0.71 |
0.55 |
0.51 |
0.79 |
0.71 |
0.79 |
0.57 |
(0.71) |
(1.03) |
|
Capex/Depreciation
|
(3.04) |
(1.21) |
(0.48) |
(0.54) |
(1.35) |
(2.02) |
(2.09) |
(1.48) |
(2.45) |
(3.20) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
(68.90%) |
(208.70%) |
(445.14%) |
(80.31%) |
(60.07%) |
(82.79%) |
(80.62%) |
(59.11%) |
(19.42%) |
(14.32%) |
|
ROA
|
(42.16%) |
(64.72%) |
(53.09%) |
(29.34%) |
(30.33%) |
(43.50%) |
(41.64%) |
(30.66%) |
(12.28%) |
(10.26%) |
|
ROIC
|
(710.26%) |
(285.12%) |
0.00% |
0.00% |
(10,224.90%) |
(422.60%) |
(199.67%) |
(111.70%) |
(45.18%) |
(27.03%) |
|
Return on Tangible Assets
|
(91.22%) |
(131.41%) |
(84.94%) |
(34.05%) |
(32.96%) |
(50.20%) |
(55.12%) |
(40.92%) |
(15.95%) |
(16.05%) |
|
Average Days of Receivables
|
23.01 |
76.77 |
88.15 |
64.41 |
73.34 |
71.24 |
108.75 |
93.83 |
67.58 |
46.93 |
|
Research and Development Expense of Revenue
|
19.70% |
23.88% |
19.93% |
16.99% |
25.58% |
42.24% |
38.58% |
29.62% |
23.82% |
27.06% |
|
Selling, General and Administrative Expense of Revenue
|
64.06% |
74.09% |
60.11% |
68.20% |
77.65% |
81.70% |
71.76% |
57.11% |
49.58% |
51.05% |
|
Intangible Assets out of Total Assets
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.21 |
|
Share Based Compensation of Revenue
|
4.99% |
5.44% |
5.51% |
9.47% |
12.83% |
18.42% |
18.58% |
17.72% |
16.17% |
15.37% |
|
Graham Net Nets
|
0.11 |
(0.02) |
0.01 |
0.09 |
0.05 |
0.06 |
0.14 |
0.08 |
0.05 |
0.03 |
|
Graham Number
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Earnings Yield
|
(15.56%) |
(27.24%) |
(15.97%) |
(5.37%) |
(2.82%) |
(5.54%) |
(14.47%) |
(6.12%) |
(0.97%) |
(0.67%) |
|
Free Cash Flow Yield
|
(15.85%) |
(21.33%) |
(9.22%) |
(2.92%) |
(2.51%) |
(4.45%) |
(12.65%) |
(4.02%) |
0.35% |
0.35% |
|
Revenue per Share
|
4.12 |
3.93 |
4.45 |
4.35 |
4.83 |
6.91 |
8.33 |
9.41 |
13.61 |
16.87 |
|
Operating CF per Share
|
(1.44) |
(1.83) |
(1.22) |
(0.91) |
(2.25) |
(3.70) |
(4.38) |
(2.15) |
1.09 |
1.57 |
|
Capex per Share
|
(0.45) |
(0.19) |
(0.07) |
(0.07) |
(0.24) |
(0.45) |
(0.48) |
(0.34) |
(0.62) |
(1.02) |
|
Free Cash Flow per Share
|
(1.88) |
(2.02) |
(1.29) |
(0.98) |
(2.49) |
(4.15) |
(4.87) |
(2.49) |
0.47 |
0.56 |
|
Cash per Share
|
2.85 |
2.23 |
2.74 |
6.34 |
9.10 |
10.10 |
9.13 |
7.64 |
7.76 |
7.87 |
|
Shareholders Equity per Share
|
2.06 |
0.48 |
0.56 |
4.01 |
6.00 |
7.21 |
7.17 |
6.66 |
9.59 |
12.52 |
|
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
|
2.06 |
0.48 |
0.56 |
4.01 |
6.00 |
7.21 |
7.17 |
6.66 |
9.59 |
12.52 |
|
Free Cash Flow
|
(97.19) |
(107.69) |
(74.46) |
(68.41) |
(202.12) |
(376.27) |
(479.20) |
(286.15) |
58.75 |
76.11 |
|
Working Capital
|
77.70 |
75.06 |
126.54 |
343.29 |
663.61 |
874.18 |
901.32 |
951.28 |
1,031.78 |
1,055.71 |
|
Capital Expenditures
|
(23.14) |
(9.87) |
(3.88) |
(4.97) |
(19.60) |
(41.03) |
(47.70) |
(39.20) |
(76.92) |
(139.19) |
|
Net Current Asset Value
|
69.91 |
(8.57) |
4.51 |
219.22 |
416.75 |
509.96 |
523.09 |
582.18 |
910.51 |
811.01 |
|
EV/EBIT
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Capex to Sales
|
0.11 |
0.05 |
0.02 |
0.02 |
0.05 |
0.07 |
0.06 |
0.04 |
0.05 |
0.06 |
|
Net Profit Margin
|
(47.21%) |
(65.65%) |
(49.74%) |
(41.29%) |
(58.76%) |
(75.42%) |
(66.79%) |
(40.16%) |
(11.22%) |
(9.03%) |
|
Price to Operating Income
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.24 |
0.27 |
0.33 |
0.39 |
0.44 |
0.31 |
0.25 |
0.24 |
0.19 |
0.18 |
|
Cash ROIC
|
(35.06%) |
(47.66%) |
(30.22%) |
(10.28%) |
(14.62%) |
(21.11%) |
(26.65%) |
(17.84%) |
(1.18%) |
(0.90%) |
|
Accounts Receivable Turnover
|
22.07 |
7.29 |
4.85 |
5.23 |
5.93 |
6.23 |
4.48 |
4.14 |
5.73 |
7.55 |
|
Accounts Payable Turnover
|
14.41 |
13.95 |
14.37 |
15.13 |
24.39 |
18.04 |
15.64 |
25.56 |
26.99 |
23.88 |
|
Inventory Turnover
|
18.69 |
18.12 |
14.68 |
13.48 |
12.56 |
13.57 |
14.64 |
15.49 |
15.76 |
14.36 |
|
Average Days of Payables
|
30.90 |
22.30 |
32.06 |
17.90 |
14.51 |
31.19 |
24.92 |
9.28 |
18.92 |
14.89 |
|
Days of Inventory on Hand
|
17.27 |
23.53 |
29.97 |
25.78 |
35.91 |
30.85 |
28.32 |
25.22 |
24.24 |
30.73 |
|
Average Receivables
|
9.63 |
28.74 |
53.16 |
57.79 |
65.96 |
100.32 |
183.23 |
261.34 |
296.23 |
305.35 |
|
Average Payables
|
9.41 |
10.00 |
11.56 |
11.60 |
8.35 |
17.65 |
29.18 |
23.07 |
24.96 |
34.04 |
|
Average Inventory
|
7.25 |
7.71 |
11.32 |
13.01 |
16.21 |
23.47 |
31.16 |
38.08 |
42.75 |
56.59 |
|
Average Assets
|
237.96 |
212.65 |
241.39 |
425.41 |
757.40 |
1,084.32 |
1,315.48 |
1,418.09 |
1,551.22 |
2,029.54 |
|
Average Common Equity
|
145.62 |
65.95 |
28.79 |
155.44 |
382.47 |
569.77 |
679.52 |
735.54 |
980.37 |
1,453.92 |