|
Gross Margin
|
| | 55.74% | 62.57% | 67.89% | 59.78% | 63.00% | 76.01% | 63.10% | 40.13% | 49.11% | 50.34% | 72.13% | 65.18% | 62.85% | 68.67% | 50.72% | 62.64% | 65.85% | 69.12% | 67.57% | 62.46% | 83.09% | 74.81% | 80.26% | 70.16% | 79.68% | 75.39% | 84.78% | 76.57% | 77.80% | 73.25% | 79.82% | 75.69% | 76.20% |
|
EBT Margin
|
19.34% | 18.02% | 310.86% | 425.65% | 301.29% | 349.03% | 393.50% | 373.99% | 350.80% | 373.10% | 411.83% | 418.54% | 253.48% | 196.89% | 366.06% | 395.31% | 413.90% | 395.92% | 383.33% | 330.45% | 451.52% | 435.56% | 241.81% | 233.07% | 251.37% | 331.62% | 257.87% | 213.97% | 285.62% | 270.39% | 248.64% | 192.92% | 105.91% | 348.51% | 307.65% |
|
EBIT Margin
|
31.11% | 29.22% | -970.15% | -42.67% | -1,030.60% | -1,081.29% | -1,139.69% | -991.94% | -1,212.30% | -1,255.97% | -1,373.44% | -1,399.54% | -1,197.75% | -1,284.05% | -1,291.37% | -1,341.84% | -1,192.78% | -1,073.47% | -1,126.63% | -1,072.73% | -1,224.32% | -1,091.34% | -593.15% | -763.52% | -741.20% | -754.55% | -731.08% | -802.19% | -763.90% | -809.74% | -807.77% | -812.40% | -921.81% | -894.05% | -799.52% |
|
EBITDA Margin
|
37.22% | 36.13% | -894.99% | 55.50% | -948.92% | -995.70% | -1,046.86% | -909.48% | -1,107.97% | -1,139.70% | -1,255.80% | -1,265.45% | -1,072.95% | -1,173.35% | -1,178.92% | -1,227.02% | -1,079.78% | -974.41% | -1,024.35% | -979.94% | -1,121.96% | -997.57% | -543.87% | -697.08% | -672.43% | -687.96% | -681.18% | -739.31% | -700.21% | -745.64% | -743.19% | -754.61% | -853.52% | -826.97% | -732.89% |
|
Operating Margin
|
| | -970.15% | -42.67% | -1,030.60% | -1,081.29% | -1,139.69% | -991.94% | -1,212.30% | -1,255.97% | -1,373.44% | -1,399.54% | -1,197.75% | -1,284.05% | -1,291.37% | -1,341.84% | -1,192.78% | -1,073.47% | -1,126.63% | -1,072.73% | -1,224.32% | -1,091.34% | -593.15% | -763.52% | -741.20% | -754.55% | -731.08% | -802.19% | -763.90% | -809.74% | -807.77% | -812.40% | -921.81% | -894.05% | -799.52% |
|
Net Margin
|
13.34% | 12.41% | 211.90% | 94.24% | 242.03% | 279.57% | 314.80% | 270.77% | 281.09% | 298.70% | 329.02% | 343.94% | 203.89% | 159.73% | 291.97% | 163.60% | 331.23% | 316.17% | 307.35% | 268.25% | 361.32% | 348.33% | 196.04% | 189.11% | 201.83% | 265.34% | 206.97% | 182.69% | 229.49% | 217.85% | 200.81% | 150.79% | 85.83% | 277.33% | 263.10% |
|
FCF Margin
|
57.57% | -3.85% | 365.97% | 2.09% | 159.48% | -220.86% | 1,226.01% | 219.96% | -221.64% | -131.24% | 144.42% | 486.27% | 6.56% | -51.75% | -422.69% | 1,085.74% | 910.47% | 319.47% | 70.26% | 855.84% | -514.53% | 568.54% | 285.38% | 357.88% | 471.41% | -245.86% | 219.62% | 357.35% | -179.33% | 280.93% | 338.35% | 143.99% | 14.37% | 361.85% | 524.38% |
|
Assets Average
|
| 587.03M | 607.49M | 622.84M | 639.99M | 654.75M | 662.15M | 671.67M | 679.64M | 687.24M | 699.10M | 716.75M | 735.72M | 786.58M | 838.11M | 850.26M | 868.87M | 897.36M | 925.50M | 965.13M | 980.61M | 966.58M | 961.07M | 945.57M | 938.34M | 949.50M | 955.89M | 965.13M | 977.13M | 981.45M | 993.04M | 993.65M | 995.49M | 1,007.98M | 1,012.18M |
|
Equity Average
|
| 50.62M | 51.42M | 51.73M | 51.67M | 52.10M | 52.82M | 54.13M | 56.15M | 58.17M | 60.08M | 61.20M | 62.39M | 63.90M | 65.12M | 66.26M | 66.03M | 66.71M | 68.50M | 69.17M | 65.00M | 56.95M | 50.83M | 49.28M | 51.12M | 52.37M | 51.43M | 55.08M | 60.24M | 61.07M | 65.27M | 66.85M | 66.61M | 70.01M | 74.32M |
|
Invested Capital
|
50.19M | 51.06M | 51.79M | 51.66M | 51.67M | 52.52M | 53.12M | 55.14M | 57.15M | 59.20M | 60.96M | 61.45M | 63.33M | 64.47M | 65.78M | 66.73M | 65.33M | 68.09M | 68.90M | 69.43M | 60.58M | 53.32M | 48.34M | 50.23M | 52.01M | 52.73M | 50.13M | 60.04M | 60.44M | 61.71M | 68.83M | 64.86M | 68.35M | 71.67M | 76.97M |
|
Asset Utilization Ratio
|
| 0.01 | 0.02 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Interest Coverage Ratio
|
2.64 | 2.61 | -5.91 | -0.20 | -5.80 | -5.45 | -5.13 | -4.65 | -4.82 | -4.68 | -4.30 | -4.10 | -4.32 | -5.67 | -5.67 | -8.04 | -10.71 | -13.05 | -13.99 | -15.88 | -13.81 | -15.15 | -15.61 | -12.04 | -5.00 | -3.22 | -2.64 | -2.44 | -2.05 | -2.08 | -1.97 | -2.21 | -2.57 | -2.57 | -2.41 |
|
Debt to Equity
|
| 0.10 | | | 0.19 | | | | | | | | | | | | | | | 0.16 | 0.18 | 0.20 | 0.22 | 0.21 | 0.20 | 0.19 | 0.20 | 0.16 | 0.16 | 0.16 | 0.14 | 0.14 | 0.13 | 0.13 | 0.11 |
|
Debt Ratio
|
| 0.01 | | | 0.02 | | | | | | | | | | | | | | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|
Equity Ratio
|
0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 |
|
Times Interest Earned
|
2.64 | 2.61 | -5.91 | -0.20 | -5.80 | -5.45 | -5.13 | -4.65 | -4.82 | -4.68 | -4.30 | -4.10 | -4.32 | -5.67 | -5.67 | -8.04 | -10.71 | -13.05 | -13.99 | -15.88 | -13.81 | -15.15 | -15.61 | -12.04 | -5.00 | -3.22 | -2.64 | -2.44 | -2.05 | -2.08 | -1.97 | -2.21 | -2.57 | -2.57 | -2.41 |
|
FCF Payout Ratio
|
0.08 | -1.07 | 0.15 | 32.75 | 0.36 | -0.26 | 0.05 | 0.24 | -0.27 | -0.43 | 0.41 | 0.21 | 9.50 | -1.14 | -0.14 | 0.05 | 0.06 | 0.15 | 0.77 | 0.06 | -0.11 | 0.09 | 0.09 | 0.10 | 0.08 | -0.16 | 0.17 | 0.11 | -0.27 | 0.16 | 0.14 | 0.29 | 3.23 | 0.13 | 0.08 |
|
Enterprise Value
|
38.78M | 42.27M | 27.15M | 28.35M | 11.66M | 38.61M | 18.76M | 6.59M | 11.33M | 32.50M | 13.16M | 27.66M | -26.23M | -49.81M | -52.73M | -48.29M | -63.07M | -47.17M | -79.03M | -109.86M | -26.22M | -13.23M | -21.54M | -6.63M | -16.52M | -32.18M | -51.82M | -19.32M | -41.00M | -23.47M | -46.78M | -1.21M | -27.82M | -14.03M | -14.57M |
|
Market Capitalization
|
64.04M | 65.50M | 63.49M | 65.37M | 66.95M | 72.46M | 69.22M | 56.92M | 60.07M | 64.63M | 62.61M | 66.77M | 37.97M | 40.99M | 42.31M | 52.59M | 60.98M | 76.12M | 68.27M | 73.29M | 70.59M | 61.63M | 59.48M | 55.13M | 48.08M | 41.34M | 47.71M | 55.52M | 47.07M | 51.16M | 62.43M | 72.10M | 67.15M | 63.88M | 70.88M |
|
Return on Sales
|
-21.47% | 0.33% | 0.30% | 0.23% | 0.43% | 2.12% | 2.38% | 2.76% | 2.86% | 2.91% | 2.94% | 3.13% | 2.92% | 2.54% | 2.46% | 2.04% | 2.37% | 2.78% | 2.83% | 3.04% | 3.11% | 3.20% | 2.72% | 2.49% | 2.21% | 2.11% | 2.15% | 2.14% | 2.21% | 2.09% | 2.08% | 1.98% | 1.64% | 1.78% | 1.94% |
|
Return on Invested Capital
|
| 0.07% | 0.00% | -0.01% | -0.09% | -0.17% | -0.19% | -0.29% | -0.28% | -0.28% | -0.29% | -0.31% | -0.31% | -0.31% | -0.31% | -0.26% | -0.28% | -0.29% | -0.29% | -0.32% | -0.35% | -0.41% | -0.47% | -0.49% | -0.47% | -0.46% | -0.46% | -0.44% | -0.40% | -0.40% | -0.39% | -0.38% | -0.41% | -0.39% | -0.38% |
|
Return on Assets
|
| 0.00% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.08% | 0.09% | 0.10% | 0.11% | 0.12% | 0.14% | 0.17% | 0.18% | 0.17% | 0.17% | 0.17% | 0.15% | 0.14% | 0.13% | 0.12% | 0.12% | 0.10% | 0.10% | 0.11% |