|
EBITDA Margin Growth (1y)
|
| | | -2292.00 | -7610.00 | 13,950.00 | -16777.00 | 4,181.00 | 16,980.00 | 324,836.00 | 19,177.00 | -26662.00 | -12466.00 | 146,447.00 | -6532.00 | 4,234.00 | -10240.00 | -144847.00 | -8422.00 | -108896.00 | -6748.00 | -48800.00 | | 35,714.00 | -310303.00 | -336727.00 | | 76,875.00 | 325,238.00 | 41,727.00 | -12500.00 | 23,866.00 | 2,857.00 | 13,727.00 | 19,015.00 | -38519.00 | -3095.00 | -22727.00 | -5057.00 | -3472.00 | -60833.00 | -130000.00 | -23125.00 | -118750.00 | 48,056.00 | 147,727.00 | 27,857.00 | 68,000.00 | -2222.00 | -11616.00 | -72857.00 | 36,286.00 | -43333.00 | -34444.00 | 1,667.00 | -32619.00 | -60000.00 | -4524.00 | -213667.00 | -51667.00 | 52,000.00 | -64643.00 | 212,000.00 |
|
EBITDA Margin Growth (3y)
|
| | | | | | | | | | | -24774.00 | -3096.00 | 485,233.00 | -4131.00 | -18247.00 | -5726.00 | 326,436.00 | 4,224.00 | -131324.00 | -29455.00 | -47200.00 | | -68947.00 | -327292.00 | -530374.00 | 12,593.00 | 3,693.00 | 8,187.00 | -343800.00 | 8,514.00 | 136,455.00 | 17,792.00 | -281273.00 | | 62,222.00 | 325,000.00 | 32,727.00 | 1,458.00 | -18125.00 | -61071.00 | -139000.00 | -9167.00 | -160741.00 | -15873.00 | -5000.00 | -325.00 | -54222.00 | -15000.00 | 6,111.00 | -68125.00 | -14464.00 | 2,500.00 | 101,667.00 | -43333.00 | 71,667.00 | -105556.00 | -50584.00 | -284857.00 | -48000.00 | -51333.00 | -103611.00 | 0.00 |
|
EBITDA Margin Growth (5y)
|
| | | | | | | | | | | | | | | | | | | -129435.00 | -20085.00 | 291,586.00 | | -91429.00 | -322778.00 | -59091.00 | 25,238.00 | -18735.00 | -14519.00 | -342200.00 | -6439.00 | 31,793.00 | 804.00 | -474920.00 | 19,108.00 | -10960.00 | 7,949.00 | -352800.00 | 22,473.00 | 94,464.00 | -46136.00 | -434000.00 | | -60000.00 | 312,222.00 | 50,455.00 | 6,190.00 | -68875.00 | -15238.00 | -2889.00 | -54167.00 | -56455.00 | -61429.00 | -51061.00 | -71515.00 | -50556.00 | -118333.00 | -32857.00 | -280125.00 | -98750.00 | -5500.00 | 32,500.00 | -45000.00 |
|
EBITDA Margin (QoQ)
|
0.00 | -21307.00 | 15,791.00 | 3,223.00 | -5317.00 | 253.00 | -14935.00 | 24,181.00 | 7,481.00 | 308,109.00 | -320594.00 | -21659.00 | 21,678.00 | 467,022.00 | -473573.00 | -10892.00 | 7,203.00 | 332,415.00 | -337148.00 | -111366.00 | 109,351.00 | 290,364.00 | | | -236667.00 | 263,939.00 | 69,394.00 | -19792.00 | 11,696.00 | -19571.00 | 15,167.00 | 16,574.00 | -9312.00 | -8701.00 | 20,455.00 | -40960.00 | 26,111.00 | -28333.00 | 38,125.00 | -39375.00 | -31250.00 | -97500.00 | 145,000.00 | -135000.00 | 135,556.00 | 2,172.00 | 25,130.00 | -94857.00 | 65,333.00 | -7222.00 | -36111.00 | 14,286.00 | -14286.00 | 1,667.00 | 0.00 | -20000.00 | -41667.00 | 57,143.00 | -209143.00 | 142,000.00 | 62,000.00 | -59500.00 | 67,500.00 |
|
EBIT Margin Growth (1y)
|
| | | -2292.00 | -7610.00 | 13,950.00 | -16777.00 | 4,181.00 | 15,889.00 | -11964.00 | 16,450.00 | -31399.00 | -14188.00 | -6753.00 | -5657.00 | 6,699.00 | -9736.00 | 7,553.00 | -6570.00 | -106623.00 | -4441.00 | 288,800.00 | | 35,714.00 | -310303.00 | -336727.00 | | 76,875.00 | 325,238.00 | 41,727.00 | -12500.00 | 23,866.00 | 2,857.00 | 13,727.00 | 19,015.00 | -38519.00 | -3095.00 | -22727.00 | -5057.00 | -3472.00 | -60833.00 | -130000.00 | -23125.00 | -118750.00 | 48,056.00 | 147,727.00 | 27,857.00 | 68,000.00 | -2222.00 | -11616.00 | -72857.00 | 36,286.00 | -43333.00 | -34444.00 | 1,667.00 | -32619.00 | -60000.00 | -4524.00 | -213667.00 | -51667.00 | 52,000.00 | -64643.00 | 212,000.00 |
|
EBIT Margin Growth (3y)
|
| | | | | | | | | | | -29510.00 | -5908.00 | -4767.00 | -5983.00 | -20519.00 | -8034.00 | -11164.00 | 4,224.00 | -131324.00 | -28364.00 | 289,600.00 | | -64211.00 | -324479.00 | -40374.00 | 14,444.00 | 5,966.00 | 10,495.00 | -6200.00 | 8,514.00 | 136,455.00 | 17,792.00 | -281273.00 | | 62,222.00 | 325,000.00 | 32,727.00 | 1,458.00 | -18125.00 | -61071.00 | -139000.00 | -9167.00 | -160741.00 | -15873.00 | -5000.00 | -325.00 | -54222.00 | -15000.00 | 6,111.00 | -68125.00 | -14464.00 | 2,500.00 | 101,667.00 | -43333.00 | 71,667.00 | -105556.00 | -50584.00 | -284857.00 | -48000.00 | -51333.00 | -103611.00 | 0.00 |
|
EBIT Margin Growth (5y)
|
| | | | | | | | | | | | | | | | | | | -129435.00 | -20085.00 | 291,586.00 | | -91429.00 | -322778.00 | -59091.00 | 25,238.00 | -18735.00 | -13429.00 | -5400.00 | -3712.00 | 36,530.00 | 3,616.00 | 15,080.00 | 20,960.00 | -8687.00 | 10,256.00 | -15200.00 | 22,473.00 | 94,464.00 | -46136.00 | -434000.00 | | -60000.00 | 312,222.00 | 50,455.00 | 6,190.00 | -68875.00 | -15238.00 | -2889.00 | -54167.00 | -56455.00 | -61429.00 | -51061.00 | -71515.00 | -50556.00 | -118333.00 | -32857.00 | -280125.00 | -98750.00 | -5500.00 | 32,500.00 | -45000.00 |
|
EBIT Margin (QoQ)
|
0.00 | -21307.00 | 15,791.00 | 3,223.00 | -5317.00 | 253.00 | -14935.00 | 24,181.00 | 6,390.00 | -27600.00 | 13,479.00 | -23668.00 | 23,602.00 | -20165.00 | 14,575.00 | -11313.00 | 7,168.00 | -2877.00 | 452.00 | -111366.00 | 109,351.00 | 290,364.00 | | | -236667.00 | 263,939.00 | 69,394.00 | -19792.00 | 11,696.00 | -19571.00 | 15,167.00 | 16,574.00 | -9312.00 | -8701.00 | 20,455.00 | -40960.00 | 26,111.00 | -28333.00 | 38,125.00 | -39375.00 | -31250.00 | -97500.00 | 145,000.00 | -135000.00 | 135,556.00 | 2,172.00 | 25,130.00 | -94857.00 | 65,333.00 | -7222.00 | -36111.00 | 14,286.00 | -14286.00 | 1,667.00 | 0.00 | -20000.00 | -41667.00 | 57,143.00 | -209143.00 | 142,000.00 | 62,000.00 | -59500.00 | 67,500.00 |
|
EBT Margin Growth (1y)
|
| | | -2292.00 | -7610.00 | 13,950.00 | -16777.00 | 4,181.00 | 15,889.00 | -11964.00 | 16,450.00 | -31399.00 | -14188.00 | -6753.00 | -5657.00 | 6,699.00 | -9736.00 | 7,553.00 | -6570.00 | -106623.00 | -4441.00 | 288,800.00 | | 35,714.00 | -296970.00 | -336727.00 | | 81,250.00 | 315,476.00 | 41,727.00 | -12500.00 | 23,194.00 | -714.00 | 13,727.00 | 19,015.00 | -42222.00 | -3095.00 | -22727.00 | -5057.00 | -3472.00 | -60833.00 | -130000.00 | -23125.00 | -118750.00 | 48,056.00 | 147,727.00 | 27,857.00 | 68,000.00 | 1,111.00 | -7727.00 | -58242.00 | 72,000.00 | -1667.00 | 11,667.00 | 37,051.00 | -20000.00 | -20000.00 | -4524.00 | -203667.00 | -32500.00 | 29,000.00 | -47143.00 | 187,714.00 |
|
EBT Margin Growth (3y)
|
| | | | | | | | | | | -29510.00 | -5908.00 | -4767.00 | -5983.00 | -20519.00 | -8034.00 | -11164.00 | 4,224.00 | -131324.00 | -28364.00 | 289,600.00 | | -64211.00 | -311146.00 | -40374.00 | 14,444.00 | 10,341.00 | 14,066.00 | -6200.00 | 8,514.00 | 140,159.00 | 17,792.00 | -281273.00 | | 62,222.00 | 311,667.00 | 32,727.00 | 1,458.00 | -22500.00 | -64643.00 | -139000.00 | -9167.00 | -164444.00 | -15873.00 | -5000.00 | -325.00 | -54222.00 | -11667.00 | 10,000.00 | -53510.00 | 21,250.00 | 47,500.00 | 151,667.00 | 6,667.00 | 120,000.00 | -20556.00 | -584.00 | -224857.00 | 19,500.00 | 7,333.00 | -40000.00 | 21,099.00 |
|
EBT Margin Growth (5y)
|
| | | | | | | | | | | | | | | | | | | -129435.00 | -20085.00 | 291,586.00 | | -91429.00 | -309444.00 | -59091.00 | 25,238.00 | -14360.00 | -9857.00 | -5400.00 | -3712.00 | 40,234.00 | 3,616.00 | 15,080.00 | 20,960.00 | -8687.00 | 10,256.00 | -15200.00 | 22,473.00 | 94,464.00 | -46136.00 | -434000.00 | | -60000.00 | 298,889.00 | 50,455.00 | 6,190.00 | -73250.00 | -15476.00 | 1,000.00 | -39551.00 | -24444.00 | -16429.00 | -1061.00 | -21515.00 | -2222.00 | -33333.00 | 17,143.00 | -220125.00 | -31250.00 | 56,500.00 | 100,000.00 | -9286.00 |
|
EBT Margin (QoQ)
|
0.00 | -21307.00 | 15,791.00 | 3,223.00 | -5317.00 | 253.00 | -14935.00 | 24,181.00 | 6,390.00 | -27600.00 | 13,479.00 | -23668.00 | 23,602.00 | -20165.00 | 14,575.00 | -11313.00 | 7,168.00 | -2877.00 | 452.00 | -111366.00 | 109,351.00 | 290,364.00 | | | -223333.00 | 250,606.00 | 69,394.00 | -15417.00 | 10,893.00 | -23143.00 | 15,167.00 | 20,278.00 | -13016.00 | -8701.00 | 20,455.00 | -40960.00 | 26,111.00 | -28333.00 | 38,125.00 | -39375.00 | -31250.00 | -97500.00 | 145,000.00 | -135000.00 | 135,556.00 | 2,172.00 | 25,130.00 | -94857.00 | 68,667.00 | -6667.00 | -25385.00 | 35,385.00 | -5000.00 | 6,667.00 | 0.00 | -21667.00 | -5000.00 | 22,143.00 | -199143.00 | 149,500.00 | 56,500.00 | -54000.00 | 35,714.00 |
|
Enterprise Value Growth (1y)
|
| | | 9.57% | 10.10% | 22.33% | | 7.73% | 6.07% | -10.37% | 3.67% | 3.88% | 3.88% | 2.35% | 1.90% | 1.81% | 1.79% | 3.09% | 3.49% | 4.08% | 3.90% | 3.48% | 3.95% | 3.87% | 4.81% | 5.11% | 5.20% | 5.40% | 5.29% | 4.98% | 4.79% | 4.18% | 3.87% | 3.19% | 2.62% | 2.07% | 0.31% | 0.35% | 0.71% | 1.94% | 4.34% | 5.52% | 6.36% | 7.14% | 7.47% | 4.86% | 4.08% | -17.95% | -18.43% | -15.76% | -14.00% | 6.07% | 5.52% | 5.34% | 3.69% | 4.19% | -19.09% | -19.00% | -18.43% | -18.82% | 4.13% | 4.18% | 4.38% |
|
Enterprise Value Growth (3y)
|
| | | | | | | | | | | 7.09% | 6.72% | 5.76% | | 4.50% | 3.93% | -1.46% | 3.02% | 3.26% | 3.19% | 2.97% | 3.12% | 3.26% | 3.51% | 3.90% | 4.21% | 4.45% | 4.67% | 4.52% | 4.65% | 4.48% | 4.66% | 4.43% | 4.21% | 3.89% | 3.18% | 2.86% | 2.72% | 2.73% | 2.86% | 3.04% | 3.26% | 3.75% | 4.09% | 3.60% | 3.74% | -2.41% | -1.58% | -1.34% | -0.79% | -0.95% | -1.16% | -1.40% | -1.74% | -2.01% | -10.04% | -9.25% | -9.15% | -2.26% | -2.56% | -2.58% | -2.94% |
|
Enterprise Value Growth (5y)
|
| | | | | | | | | | | | | | | | | | | 5.45% | 5.19% | 4.77% | | 4.29% | 4.10% | 0.88% | 3.65% | 3.81% | 3.94% | 3.81% | 3.87% | 3.87% | 3.94% | 3.97% | 4.01% | 3.92% | 3.65% | 3.44% | 3.47% | 3.50% | 3.74% | 3.85% | 3.95% | 4.17% | 4.28% | 3.80% | 3.73% | -0.16% | -0.09% | -0.08% | 0.20% | 0.24% | 0.25% | 0.37% | 0.42% | 0.68% | -3.35% | -3.23% | -3.15% | -3.21% | -3.40% | -3.52% | -3.59% |
|
Enterprise Value (QoQ)
|
2.16% | 3.43% | | | 2.73% | 16.56% | -13.89% | 0.17% | 0.99% | 1.96% | 0.60% | 0.39% | 0.99% | 0.39% | 0.14% | 0.29% | 0.97% | 1.71% | 0.56% | 0.89% | 0.79% | 1.29% | 1.04% | 0.81% | 1.76% | 1.59% | 1.13% | 1.02% | 1.65% | 1.26% | 0.94% | 0.39% | 1.34% | 0.57% | 0.35% | -0.18% | -0.44% | 0.61% | 0.71% | 1.07% | 2.02% | 1.83% | 1.59% | 1.90% | 2.37% | -0.94% | 0.79% | -20.63% | 1.97% | 1.34% | 2.29% | 0.61% | 1.40% | 1.15% | 0.58% | 1.13% | -22.56% | 1.23% | 1.05% | 0.80% | 1.11% | 1.28% | 1.26% |
|
FCF Margin Growth (1y)
|
| | | | -6492.00 | 24,287.00 | -31896.00 | 15,685.00 | 18,894.00 | -2245.00 | 45,206.00 | -4570.00 | -3477.00 | 2,847.00 | 3,670.00 | 2,153.00 | -1635.00 | -4847.00 | -5040.00 | -29221.00 | 839.00 | 69,200.00 | -47478.00 | 9,524.00 | -133788.00 | -85636.00 | 44,476.00 | 7,708.00 | 114,762.00 | -3364.00 | -5476.00 | 12,292.00 | 6,429.00 | 29,727.00 | 11,364.00 | 13,333.00 | 32,143.00 | -8881.00 | -6364.00 | -40000.00 | -122500.00 | -113846.00 | -32500.00 | -103333.00 | 58,056.00 | 128,636.00 | 34,881.00 | 67,333.00 | 1,111.00 | -17525.00 | 696.00 | 46,000.00 | 0.00 | 3,889.00 | -14744.00 | -21667.00 | -21667.00 | -9286.00 | -34333.00 | -10833.00 | 17,000.00 | -38214.00 | 10,286.00 |
|
FCF Margin Growth (3y)
|
| | | | | | | | | | | | 8,924.00 | 24,888.00 | 16,980.00 | 13,268.00 | 13,782.00 | -4245.00 | 43,835.00 | -31638.00 | -4273.00 | 67,200.00 | -48848.00 | -17544.00 | -134583.00 | -21283.00 | -8042.00 | -11989.00 | -18187.00 | -19800.00 | -8478.00 | 29,524.00 | -12597.00 | -59273.00 | 50,364.00 | 33,333.00 | 153,333.00 | 17,483.00 | -476.00 | -14375.00 | -83929.00 | -93000.00 | -27500.00 | -130000.00 | -32302.00 | 5,909.00 | -3983.00 | -76000.00 | -63333.00 | -2735.00 | 3,077.00 | 10,000.00 | 59,167.00 | 115,000.00 | 20,833.00 | 91,667.00 | -20556.00 | -22922.00 | -48381.00 | 13,500.00 | -4667.00 | -43611.00 | -38791.00 |
|
FCF Margin Growth (5y)
|
| | | | | | | | | | | | | | | | | | | | 8,129.00 | 89,241.00 | -35538.00 | -6429.00 | -119167.00 | -20682.00 | 40,833.00 | -14405.00 | -23299.00 | -21800.00 | -9848.00 | 2,456.00 | -13393.00 | 5,080.00 | -2155.00 | 13,636.00 | 20,385.00 | 1,046.00 | -3478.00 | 2,857.00 | -102955.00 | -182000.00 | 11,500.00 | -110000.00 | 88,889.00 | 32,273.00 | 1,905.00 | -50375.00 | -24762.00 | 18,111.00 | 8,077.00 | -16667.00 | -31190.00 | -7727.00 | -18030.00 | -51667.00 | -85000.00 | -8132.00 | -46000.00 | -22500.00 | 54,500.00 | 67,500.00 | -3214.00 |
|
FCF Margin (QoQ)
|
| -9567.00 | 8,780.00 | 1,557.00 | -7262.00 | 21,212.00 | -47403.00 | 49,138.00 | -4053.00 | 73.00 | 48.00 | -638.00 | -2961.00 | 6,397.00 | 871.00 | -2155.00 | -6748.00 | 3,185.00 | 678.00 | -26335.00 | 23,312.00 | 71,545.00 | -116000.00 | 30,667.00 | -120000.00 | 119,697.00 | 14,113.00 | -6101.00 | -12946.00 | 1,571.00 | 12,000.00 | 11,667.00 | -18810.00 | 24,870.00 | -6364.00 | 13,636.00 | 0.00 | -16154.00 | -3846.00 | -20000.00 | -82500.00 | -7500.00 | 77,500.00 | -90833.00 | 78,889.00 | 63,081.00 | -16255.00 | -58381.00 | 12,667.00 | 44,444.00 | 1,966.00 | -13077.00 | -33333.00 | 48,333.00 | -16667.00 | -20000.00 | -33333.00 | 60,714.00 | -41714.00 | 3,500.00 | -5500.00 | 5,500.00 | 6,786.00 |
|
Gross Margin Growth (1y)
|
| | | -17.00 | 142.00 | -219.00 | 55.00 | -261.00 | 192.00 | 109.00 | -195.00 | 449.00 | -574.00 | -376.00 | 168.00 | -383.00 | -216.00 | 376.00 | -129.00 | -519.00 | 1,154.00 | 2,800.00 | | 317.00 | 0.00 | -2909.00 | | -139.00 | 0.00 | -1091.00 | 476.00 | 139.00 | -714.00 | 1,091.00 | -909.00 | 0.00 | 714.00 | 140.00 | 284.00 | 1,111.00 | -2500.00 | 4,103.00 | 625.00 | -3333.00 | 2,500.00 | -4015.00 | -476.00 | 1,333.00 | -1111.00 | -152.00 | -293.00 | 2,000.00 | -2222.00 | -833.00 | -897.00 | 0.00 | 833.00 | 238.00 | 1,667.00 | -2500.00 | 500.00 | 1,429.00 | -1429.00 |
|
Gross Margin Growth (3y)
|
| | | | | | | | | | | 171.00 | -240.00 | -487.00 | 28.00 | -195.00 | -598.00 | 109.00 | -155.00 | -453.00 | 364.00 | 2,800.00 | | -585.00 | 938.00 | 267.00 | 265.00 | -341.00 | 1,154.00 | -1200.00 | 870.00 | 317.00 | -714.00 | -2909.00 | | 0.00 | 0.00 | 140.00 | -149.00 | 1,250.00 | -2500.00 | 5,333.00 | 0.00 | -2222.00 | 714.00 | 227.00 | 433.00 | -889.00 | -1111.00 | -64.00 | -144.00 | 0.00 | -833.00 | -5000.00 | -1667.00 | 3,333.00 | -2500.00 | -747.00 | 476.00 | -500.00 | -889.00 | 833.00 | -659.00 |
|
Gross Margin Growth (5y)
|
| | | | | | | | | | | | | | | | | | | -731.00 | 698.00 | 2,690.00 | | -397.00 | 556.00 | 0.00 | 238.00 | -274.00 | 364.00 | -1200.00 | 909.00 | -585.00 | 223.00 | 267.00 | -168.00 | -202.00 | 1,154.00 | 31.00 | 245.00 | 1,429.00 | -2500.00 | 1,333.00 | | -2222.00 | 0.00 | 227.00 | 0.00 | -750.00 | -1111.00 | 1,167.00 | -769.00 | 1,111.00 | -2619.00 | -758.00 | -758.00 | 1,111.00 | -2500.00 | -659.00 | 625.00 | -2500.00 | 500.00 | -3333.00 | -1429.00 |
|
Gross Margin (QoQ)
|
0.00 | 8.00 | -80.00 | 55.00 | 159.00 | -354.00 | 195.00 | -261.00 | 612.00 | -436.00 | -109.00 | 383.00 | -411.00 | -239.00 | 436.00 | -168.00 | -245.00 | 354.00 | -70.00 | -559.00 | 1,429.00 | 2,000.00 | | | 1,111.00 | -909.00 | 433.00 | -774.00 | 1,250.00 | -2000.00 | 2,000.00 | -1111.00 | 397.00 | -195.00 | 0.00 | -202.00 | 1,111.00 | -769.00 | 144.00 | 625.00 | -2500.00 | 5,833.00 | -3333.00 | -3333.00 | 3,333.00 | -682.00 | 206.00 | -1524.00 | 889.00 | 278.00 | 64.00 | 769.00 | -3333.00 | 1,667.00 | 0.00 | 1,667.00 | -2500.00 | 1,071.00 | 1,429.00 | -2500.00 | 500.00 | 2,000.00 | -1429.00 |
|
Net Margin Growth (1y)
|
| | | -2292.00 | -7610.00 | 13,950.00 | -16777.00 | 4,181.00 | 15,889.00 | -11964.00 | 16,450.00 | -31399.00 | -14188.00 | -6753.00 | -5657.00 | 6,699.00 | -9736.00 | 7,553.00 | -6570.00 | -106623.00 | -4441.00 | 288,800.00 | | 35,714.00 | -296970.00 | -336727.00 | | 81,250.00 | 315,476.00 | 41,727.00 | -12500.00 | 23,194.00 | -714.00 | 13,727.00 | 19,015.00 | -42222.00 | -3095.00 | -22727.00 | -5057.00 | -3472.00 | -60833.00 | -130000.00 | -23125.00 | -118750.00 | 48,056.00 | 147,727.00 | 27,857.00 | 68,000.00 | 1,111.00 | -7727.00 | -58242.00 | 72,000.00 | -1667.00 | 11,667.00 | 37,051.00 | -20000.00 | -20000.00 | -4524.00 | -203667.00 | -32500.00 | 29,000.00 | -47143.00 | 187,714.00 |
|
Net Margin Growth (3y)
|
| | | | | | | | | | | -29510.00 | -5908.00 | -4767.00 | -5983.00 | -20519.00 | -8034.00 | -11164.00 | 4,224.00 | -131324.00 | -28364.00 | 289,600.00 | | -64211.00 | -311146.00 | -40374.00 | 14,444.00 | 10,341.00 | 14,066.00 | -6200.00 | 8,514.00 | 140,159.00 | 17,792.00 | -281273.00 | | 62,222.00 | 311,667.00 | 32,727.00 | 1,458.00 | -22500.00 | -64643.00 | -139000.00 | -9167.00 | -164444.00 | -15873.00 | -5000.00 | -325.00 | -54222.00 | -11667.00 | 10,000.00 | -53510.00 | 21,250.00 | 47,500.00 | 151,667.00 | 6,667.00 | 120,000.00 | -20556.00 | -584.00 | -224857.00 | 19,500.00 | 7,333.00 | -40000.00 | 21,099.00 |
|
Net Margin Growth (5y)
|
| | | | | | | | | | | | | | | | | | | -129435.00 | -20085.00 | 291,586.00 | | -91429.00 | -309444.00 | -59091.00 | 25,238.00 | -14360.00 | -9857.00 | -5400.00 | -3712.00 | 40,234.00 | 3,616.00 | 15,080.00 | 20,960.00 | -8687.00 | 10,256.00 | -15200.00 | 22,473.00 | 94,464.00 | -46136.00 | -434000.00 | | -60000.00 | 298,889.00 | 50,455.00 | 6,190.00 | -73250.00 | -15476.00 | 1,000.00 | -39551.00 | -24444.00 | -16429.00 | -1061.00 | -21515.00 | -2222.00 | -33333.00 | 17,143.00 | -220125.00 | -31250.00 | 56,500.00 | 100,000.00 | -9286.00 |
|
Net Margin (QoQ)
|
0.00 | -21307.00 | 15,791.00 | 3,223.00 | -5317.00 | 253.00 | -14935.00 | 24,181.00 | 6,390.00 | -27600.00 | 13,479.00 | -23668.00 | 23,602.00 | -20165.00 | 14,575.00 | -11313.00 | 7,168.00 | -2877.00 | 452.00 | -111366.00 | 109,351.00 | 290,364.00 | | | -223333.00 | 250,606.00 | 69,394.00 | -15417.00 | 10,893.00 | -23143.00 | 15,167.00 | 20,278.00 | -13016.00 | -8701.00 | 20,455.00 | -40960.00 | 26,111.00 | -28333.00 | 38,125.00 | -39375.00 | -31250.00 | -97500.00 | 145,000.00 | -135000.00 | 135,556.00 | 2,172.00 | 25,130.00 | -94857.00 | 68,667.00 | -6667.00 | -25385.00 | 35,385.00 | -5000.00 | 6,667.00 | 0.00 | -21667.00 | -5000.00 | 22,143.00 | -199143.00 | 149,500.00 | 56,500.00 | -54000.00 | 35,714.00 |
|
Operating Margin Growth (1y)
|
| | | -2292.00 | -7610.00 | 13,950.00 | -16777.00 | 4,181.00 | 15,889.00 | -11964.00 | 16,450.00 | -31399.00 | -14188.00 | -6753.00 | -5657.00 | 6,699.00 | -9736.00 | 7,553.00 | -6570.00 | -106623.00 | -4441.00 | 288,800.00 | | 35,714.00 | -310303.00 | -336727.00 | | 76,875.00 | 325,238.00 | 41,727.00 | -12500.00 | 23,866.00 | 2,857.00 | 13,727.00 | 19,015.00 | -38519.00 | -3095.00 | -22727.00 | -5057.00 | -3472.00 | -60833.00 | -130000.00 | -23125.00 | -118750.00 | 48,056.00 | 147,727.00 | 27,857.00 | 68,000.00 | -2222.00 | -11616.00 | -72857.00 | 36,286.00 | -43333.00 | -34444.00 | 1,667.00 | -32619.00 | -60000.00 | -4524.00 | -213667.00 | -51667.00 | 52,000.00 | -64643.00 | 212,000.00 |
|
Operating Margin Growth (3y)
|
| | | | | | | | | | | -29510.00 | -5908.00 | -4767.00 | -5983.00 | -20519.00 | -8034.00 | -11164.00 | 4,224.00 | -131324.00 | -28364.00 | 289,600.00 | | -64211.00 | -324479.00 | -40374.00 | 14,444.00 | 5,966.00 | 10,495.00 | -6200.00 | 8,514.00 | 136,455.00 | 17,792.00 | -281273.00 | | 62,222.00 | 325,000.00 | 32,727.00 | 1,458.00 | -18125.00 | -61071.00 | -139000.00 | -9167.00 | -160741.00 | -15873.00 | -5000.00 | -325.00 | -54222.00 | -15000.00 | 6,111.00 | -68125.00 | -14464.00 | 2,500.00 | 101,667.00 | -43333.00 | 71,667.00 | -105556.00 | -50584.00 | -284857.00 | -48000.00 | -51333.00 | -103611.00 | 0.00 |
|
Operating Margin Growth (5y)
|
| | | | | | | | | | | | | | | | | | | -129435.00 | -20085.00 | 291,586.00 | | -91429.00 | -322778.00 | -59091.00 | 25,238.00 | -18735.00 | -13429.00 | -5400.00 | -3712.00 | 36,530.00 | 3,616.00 | 15,080.00 | 20,960.00 | -8687.00 | 10,256.00 | -15200.00 | 22,473.00 | 94,464.00 | -46136.00 | -434000.00 | | -60000.00 | 312,222.00 | 50,455.00 | 6,190.00 | -68875.00 | -15238.00 | -2889.00 | -54167.00 | -56455.00 | -61429.00 | -51061.00 | -71515.00 | -50556.00 | -118333.00 | -32857.00 | -280125.00 | -98750.00 | -5500.00 | 32,500.00 | -45000.00 |
|
Operating Margin (QoQ)
|
0.00 | -21307.00 | 15,791.00 | 3,223.00 | -5317.00 | 253.00 | -14935.00 | 24,181.00 | 6,390.00 | -27600.00 | 13,479.00 | -23668.00 | 23,602.00 | -20165.00 | 14,575.00 | -11313.00 | 7,168.00 | -2877.00 | 452.00 | -111366.00 | 109,351.00 | 290,364.00 | | | -236667.00 | 263,939.00 | 69,394.00 | -19792.00 | 11,696.00 | -19571.00 | 15,167.00 | 16,574.00 | -9312.00 | -8701.00 | 20,455.00 | -40960.00 | 26,111.00 | -28333.00 | 38,125.00 | -39375.00 | -31250.00 | -97500.00 | 145,000.00 | -135000.00 | 135,556.00 | 2,172.00 | 25,130.00 | -94857.00 | 65,333.00 | -7222.00 | -36111.00 | 14,286.00 | -14286.00 | 1,667.00 | 0.00 | -20000.00 | -41667.00 | 57,143.00 | -209143.00 | 142,000.00 | 62,000.00 | -59500.00 | 67,500.00 |
|
Return on Assets Growth (1y)
|
| | | | | | | | 1.00 | 1.00 | 3.00 | 2.00 | -1.00 | -1.00 | -2.00 | -1.00 | 0.00 | -1.00 | -1.00 | -2.00 | -2.00 | -3.00 | 0.00 | 1.00 | 0.00 | 3.00 | -1.00 | 1.00 | 5.00 | 5.00 | 6.00 | 6.00 | 3.00 | 1.00 | 2.00 | 0.00 | 0.00 | -2.00 | -3.00 | -2.00 | -2.00 | 0.00 | 0.00 | -1.00 | 0.00 | -5.00 | -4.00 | -3.00 | -2.00 | 2.00 | -2.00 | -2.00 | -2.00 | 3.00 | 9.00 | 8.00 | 8.00 | 3.00 | -4.00 | -3.00 | -3.00 | -4.00 | 3.00 |
|
Return on Assets Growth (3y)
|
| | | | | | | | | | | | | | | | 0.00 | -1.00 | 0.00 | -1.00 | -2.00 | -4.00 | -3.00 | -2.00 | -2.00 | -1.00 | -2.00 | 0.00 | 3.00 | 6.00 | 6.00 | 8.00 | 8.00 | 10.00 | 8.00 | 6.00 | 7.00 | 5.00 | 6.00 | 4.00 | 1.00 | -1.00 | -1.00 | -3.00 | -3.00 | -7.00 | -7.00 | -5.00 | -5.00 | -3.00 | -6.00 | -5.00 | -4.00 | 0.00 | 3.00 | 4.00 | 4.00 | 8.00 | 4.00 | 3.00 | 3.00 | 3.00 | 9.00 |
|
Return on Assets Growth (5y)
|
| | | | | | | | | | | | | | | | | | | | | | | | -2.00 | 0.00 | -1.00 | 1.00 | 2.00 | 4.00 | 3.00 | 5.00 | 6.00 | 6.00 | 7.00 | 5.00 | 6.00 | 5.00 | 5.00 | 6.00 | 5.00 | 7.00 | 4.00 | 4.00 | 5.00 | -1.00 | 1.00 | 0.00 | -2.00 | -4.00 | -7.00 | -7.00 | -7.00 | -2.00 | 0.00 | 1.00 | 1.00 | 3.00 | -1.00 | 0.00 | 0.00 | -1.00 | 3.00 |
|
Return on Assets (QoQ)
|
| | | | | 0.00 | -1.00 | 0.00 | 1.00 | 0.00 | 1.00 | -1.00 | -1.00 | 1.00 | 0.00 | 0.00 | 0.00 | -1.00 | 0.00 | -1.00 | 0.00 | -2.00 | 3.00 | 0.00 | -1.00 | 1.00 | -1.00 | 2.00 | 3.00 | 2.00 | 0.00 | 1.00 | 0.00 | 0.00 | 1.00 | -1.00 | 0.00 | -2.00 | 0.00 | 0.00 | 0.00 | 1.00 | 0.00 | -1.00 | 0.00 | -4.00 | 1.00 | 1.00 | 1.00 | 0.00 | -3.00 | 1.00 | 0.00 | 5.00 | 3.00 | 0.00 | 0.00 | 0.00 | -4.00 | 0.00 | 0.00 | 0.00 | 3.00 |
|
Return on Capital Employed Growth (1y)
|
| | | | | | | | 0.00 | 1.00 | 2.00 | 1.00 | -2.00 | -1.00 | -3.00 | -2.00 | -1.00 | -3.00 | -3.00 | -4.00 | -4.00 | -6.00 | | -7.00 | -8.00 | -7.00 | | 5.00 | 11.00 | 16.00 | 10.00 | 9.00 | 5.00 | 2.00 | 4.00 | 1.00 | 0.00 | -3.00 | -5.00 | -3.00 | -4.00 | -1.00 | -1.00 | -2.00 | -2.00 | -11.00 | -9.00 | -4.00 | -2.00 | 5.00 | -5.00 | -9.00 | -13.00 | -3.00 | 11.00 | 9.00 | 14.00 | 7.00 | -6.00 | -4.00 | -4.00 | -7.00 | 7.00 |
|
Return on Capital Employed Growth (3y)
|
| | | | | | | | | | | | | | | | -3.00 | -3.00 | -3.00 | -5.00 | -7.00 | -10.00 | | -13.00 | -13.00 | -15.00 | -9.00 | -6.00 | -1.00 | 4.00 | 4.00 | 7.00 | 8.00 | 11.00 | | 14.00 | 16.00 | 15.00 | 9.00 | 6.00 | 1.00 | -2.00 | -2.00 | -5.00 | -6.00 | -15.00 | -15.00 | -10.00 | -8.00 | -7.00 | -15.00 | -15.00 | -16.00 | -8.00 | -3.00 | -4.00 | -1.00 | 9.00 | 0.00 | -3.00 | -3.00 | -2.00 | 12.00 |
|
Return on Capital Employed Growth (5y)
|
| | | | | | | | | | | | | | | | | | | | | | | | -14.00 | -16.00 | -9.00 | -7.00 | -4.00 | -1.00 | -2.00 | 1.00 | 3.00 | 3.00 | 5.00 | 3.00 | 4.00 | 3.00 | 3.00 | 4.00 | 4.00 | 8.00 | | 9.00 | 10.00 | 4.00 | -1.00 | 0.00 | -3.00 | -8.00 | -16.00 | -18.00 | -20.00 | -12.00 | -9.00 | -9.00 | -7.00 | -2.00 | -10.00 | -9.00 | -7.00 | -8.00 | -2.00 |
|
Return on Capital Employed (QoQ)
|
| | | | | 0.00 | -1.00 | 0.00 | 1.00 | 0.00 | 1.00 | -1.00 | -1.00 | 0.00 | 0.00 | 0.00 | -1.00 | -1.00 | -1.00 | -1.00 | -1.00 | -3.00 | | | -2.00 | -2.00 | 6.00 | 2.00 | 5.00 | 3.00 | 0.00 | 2.00 | 0.00 | 1.00 | 1.00 | -1.00 | 0.00 | -3.00 | -1.00 | 0.00 | -1.00 | 1.00 | -1.00 | -1.00 | 0.00 | -8.00 | 1.00 | 3.00 | 2.00 | -2.00 | -9.00 | -1.00 | -2.00 | 9.00 | 4.00 | -2.00 | 2.00 | 2.00 | -8.00 | 0.00 | 2.00 | -1.00 | 6.00 |
|
Return on Equity Growth (1y)
|
| | | | | | | | 0.00 | 1.00 | 3.00 | 1.00 | -2.00 | -1.00 | -3.00 | -2.00 | -1.00 | -3.00 | -3.00 | -4.00 | -4.00 | -5.00 | -2.00 | -1.00 | -2.00 | 1.00 | -4.00 | -1.00 | 6.00 | 8.00 | 11.00 | 10.00 | 5.00 | 2.00 | 4.00 | -1.00 | 0.00 | -4.00 | -6.00 | -3.00 | -4.00 | -1.00 | -2.00 | -1.00 | 1.00 | -8.00 | -10.00 | -7.00 | -5.00 | 3.00 | -1.00 | -4.00 | -6.00 | 5.00 | 18.00 | 16.00 | 17.00 | 7.00 | -6.00 | -6.00 | -7.00 | -8.00 | 5.00 |
|
Return on Equity Growth (3y)
|
| | | | | | | | | | | | | | | | -2.00 | -3.00 | -3.00 | -5.00 | -7.00 | -10.00 | -7.00 | -7.00 | -8.00 | -7.00 | -9.00 | -6.00 | 0.00 | 4.00 | 5.00 | 8.00 | 8.00 | 12.00 | 10.00 | 8.00 | 11.00 | 7.00 | 9.00 | 6.00 | 0.00 | -3.00 | -4.00 | -5.00 | -3.00 | -13.00 | -17.00 | -11.00 | -8.00 | -6.00 | -12.00 | -11.00 | -10.00 | 0.00 | 7.00 | 6.00 | 5.00 | 15.00 | 11.00 | 6.00 | 4.00 | 3.00 | 16.00 |
|
Return on Equity Growth (5y)
|
| | | | | | | | | | | | | | | | | | | | | | | | -9.00 | -8.00 | -9.00 | -6.00 | -3.00 | 0.00 | -1.00 | 2.00 | 3.00 | 4.00 | 5.00 | 3.00 | 4.00 | 3.00 | 3.00 | 4.00 | 4.00 | 7.00 | 2.00 | 4.00 | 8.00 | -3.00 | -3.00 | -2.00 | -4.00 | -8.00 | -14.00 | -15.00 | -15.00 | -5.00 | 0.00 | 1.00 | 2.00 | 6.00 | -1.00 | -1.00 | 0.00 | -1.00 | 6.00 |
|
Return on Equity (QoQ)
|
| | | | | 0.00 | -1.00 | 0.00 | 1.00 | 0.00 | 1.00 | -1.00 | -1.00 | 0.00 | 0.00 | 0.00 | -1.00 | -1.00 | -1.00 | -1.00 | -1.00 | -3.00 | 3.00 | -1.00 | -2.00 | 1.00 | -3.00 | 3.00 | 5.00 | 3.00 | 0.00 | 2.00 | 0.00 | 1.00 | 1.00 | -2.00 | 0.00 | -3.00 | -1.00 | 0.00 | -1.00 | 0.00 | -1.00 | 1.00 | 2.00 | -9.00 | -3.00 | 4.00 | 3.00 | -1.00 | -7.00 | 1.00 | 0.00 | 10.00 | 6.00 | -1.00 | 1.00 | 1.00 | -7.00 | -1.00 | 0.00 | -1.00 | 6.00 |
|
Return on Sales Growth (1y)
|
| | | -23.00 | -76.00 | 139.00 | -168.00 | 42.00 | 159.00 | -120.00 | 165.00 | -314.00 | -142.00 | -68.00 | -57.00 | 67.00 | -97.00 | 76.00 | -66.00 | -1066.00 | -44.00 | 2,888.00 | -722.00 | 357.00 | -2970.00 | -3367.00 | 932.00 | 812.00 | 3,155.00 | 417.00 | -125.00 | 232.00 | -7.00 | 137.00 | 190.00 | -422.00 | -31.00 | -227.00 | -51.00 | -35.00 | -608.00 | -1300.00 | -231.00 | -1188.00 | 481.00 | 1,477.00 | 279.00 | 680.00 | 11.00 | -77.00 | -582.00 | 720.00 | -17.00 | 117.00 | 371.00 | -200.00 | -200.00 | -45.00 | -2037.00 | -325.00 | 290.00 | -471.00 | 1,877.00 |
|
Return on Sales Growth (3y)
|
| | | | | | | | | | | -295.00 | -59.00 | -48.00 | -60.00 | -205.00 | -80.00 | -112.00 | 42.00 | -1313.00 | -284.00 | 2,896.00 | -844.00 | -642.00 | -3111.00 | -404.00 | 144.00 | 103.00 | 141.00 | -62.00 | 85.00 | 1,402.00 | 178.00 | -2813.00 | 997.00 | 622.00 | 3,117.00 | 327.00 | 15.00 | -225.00 | -646.00 | -1390.00 | -92.00 | -1644.00 | -159.00 | -50.00 | -3.00 | -542.00 | -117.00 | 100.00 | -535.00 | 212.00 | 475.00 | 1,517.00 | 67.00 | 1,200.00 | -206.00 | -6.00 | -2249.00 | 195.00 | 73.00 | -400.00 | 211.00 |
|
Return on Sales Growth (5y)
|
| | | | | | | | | | | | | | | | | | | -1294.00 | -201.00 | 2,916.00 | -848.00 | -914.00 | -3094.00 | -591.00 | 252.00 | -144.00 | -99.00 | -54.00 | -37.00 | 402.00 | 36.00 | 151.00 | 210.00 | -87.00 | 103.00 | -152.00 | 225.00 | 945.00 | -461.00 | -4340.00 | 716.00 | -600.00 | 2,989.00 | 505.00 | 62.00 | -732.00 | -155.00 | 10.00 | -396.00 | -244.00 | -164.00 | -11.00 | -215.00 | -22.00 | -333.00 | 171.00 | -2201.00 | -312.00 | 565.00 | 1,000.00 | -93.00 |
|
Return on Sales (QoQ)
|
0.00 | -213.00 | 158.00 | 32.00 | -53.00 | 3.00 | -149.00 | 242.00 | 64.00 | -276.00 | 135.00 | -237.00 | 236.00 | -202.00 | 146.00 | -113.00 | 72.00 | -29.00 | 5.00 | -1114.00 | 1,094.00 | 2,904.00 | -3606.00 | -34.00 | -2233.00 | 2,506.00 | 694.00 | -154.00 | 109.00 | -231.00 | 152.00 | 203.00 | -130.00 | -87.00 | 205.00 | -410.00 | 261.00 | -283.00 | 381.00 | -394.00 | -312.00 | -975.00 | 1,450.00 | -1350.00 | 1,356.00 | 22.00 | 251.00 | -949.00 | 687.00 | -67.00 | -254.00 | 354.00 | -50.00 | 67.00 | 0.00 | -217.00 | -50.00 | 221.00 | -1991.00 | 1,495.00 | 565.00 | -540.00 | 357.00 |