|
Gross Margin
|
| | | | | | | | -16.02% | -80.75% | -38.60% | -46.48% | 22.49% | 71.10% | 20.45% | 10.93% | 25.35% | -16.37% | 20.53% | 43.81% | 95.48% | 35.48% | 6.53% | 66.15% | 81.25% | 57.03% | 57.50% | 67.35% | 47.20% | 50.97% | 37.41% | 79.80% | 62.50% | 81.82% | 87.30% | 70.29% | 76.41% | 67.66% | 82.03% |
|
EBT Margin
|
35.99% | 33.11% | 34.47% | 37.79% | 38.25% | 42.10% | 41.93% | 47.69% | 2,274.22% | 2,241.89% | 2,074.74% | 1,224.30% | 2,574.70% | 2,668.06% | 1,938.64% | 1,779.76% | 697.70% | 873.10% | 1,990.00% | 244.29% | 3,652.76% | 3,680.65% | 4,350.25% | 3,871.21% | 4,297.50% | 6,218.47% | 4,829.58% | 3,088.63% | 4,737.76% | 2,817.73% | 4,371.09% | 1,667.15% | 1,671.71% | 297.78% | 471.65% | 689.47% | 1,489.53% | 1,752.67% | 1,730.30% |
|
EBIT Margin
|
57.58% | 55.36% | 57.87% | 62.29% | 62.79% | 69.75% | 72.49% | 78.85% | -3,610.94% | -3,387.92% | -3,150.88% | -3,143.66% | -3,581.93% | -3,257.79% | -3,264.39% | -3,723.48% | -4,425.81% | -5,701.75% | -5,100.00% | -6,481.43% | -4,747.74% | -4,596.77% | -5,204.52% | -3,700.00% | -4,054.17% | -4,334.94% | -4,538.75% | -3,568.51% | -4,390.21% | -3,450.69% | -4,113.95% | -1,789.97% | -4,311.51% | -2,391.92% | -2,150.09% | -2,076.40% | -2,272.59% | -2,090.50% | -1,796.15% |
|
EBITDA Margin
|
57.58% | 55.36% | 57.87% | 62.29% | 62.79% | 69.75% | 72.49% | 78.85% | -3,610.94% | -3,387.92% | -3,150.88% | -3,143.66% | -3,581.93% | -3,257.79% | -3,264.39% | -3,723.48% | -4,425.81% | -5,701.75% | -5,100.00% | -6,481.43% | -4,747.74% | -4,596.77% | -5,204.52% | -3,700.00% | -4,054.17% | -4,334.94% | -4,538.75% | -3,568.51% | -4,390.21% | -3,450.69% | -4,113.95% | -1,789.97% | -4,311.51% | -2,391.92% | -2,150.09% | -2,076.40% | -2,272.59% | -2,090.50% | -1,796.15% |
|
Operating Margin
|
| | | | | | | | -3,610.94% | -3,387.92% | -3,150.88% | -3,143.66% | -3,581.93% | -3,257.79% | -3,264.39% | -3,723.48% | -4,425.81% | -5,701.75% | -5,100.00% | -6,481.43% | -4,747.74% | -4,596.77% | -5,204.52% | -3,700.00% | -4,054.17% | -4,334.94% | -4,538.75% | -3,568.51% | -4,390.21% | -3,450.69% | -4,113.95% | -1,789.97% | -4,311.51% | -2,391.92% | -2,150.09% | -2,076.40% | -2,272.59% | -2,090.50% | -1,796.15% |
|
Net Margin
|
24.78% | 22.75% | 23.65% | 24.27% | 26.04% | 25.75% | 29.03% | 13.56% | 1,796.88% | 1,779.25% | 1,704.21% | 1,148.24% | 2,040.16% | 2,120.15% | 1,548.48% | 1,405.67% | 628.11% | 709.94% | 1,574.21% | 160.00% | 2,859.30% | 2,870.05% | 3,444.72% | 3,040.47% | 3,421.67% | 4,828.11% | 3,822.50% | 2,338.48% | 3,629.02% | 2,211.36% | 3,325.51% | 1,238.95% | 1,237.83% | 225.86% | 334.96% | 503.06% | 1,144.19% | 1,348.37% | 1,293.71% |
|
FCF Margin
|
29.43% | 23.66% | 33.03% | -14.46% | 45.70% | 17.43% | 28.05% | 35.79% | 2,779.69% | -345.66% | 1,937.54% | 1,726.76% | 154.22% | -558.94% | -931.82% | 3,859.11% | -7,779.72% | 2,313.45% | 2,116.84% | 3,325.24% | 7,059.30% | 73.27% | 5,962.31% | 1,714.40% | 8,823.33% | 8,697.59% | 7,415.00% | 4,979.88% | 2,239.86% | 3,235.46% | 4,275.17% | -112.35% | 2,942.76% | 1,369.70% | -116.87% | 2,422.58% | 635.88% | 904.01% | 1,274.20% |
|
Assets Average
|
| 1,468.16M | 1,540.85M | 1,597.25M | 1,650.58M | 1,714.02M | 1,780.37M | 1,800.77M | 1,813.92M | 1,851.02M | 1,877.92M | 1,879.35M | 1,885.71M | 1,878.71M | 1,859.10M | 1,870.36M | 1,967.90M | 2,048.63M | 2,118.33M | 2,223.38M | 2,249.11M | 2,257.15M | 2,248.26M | 2,341.48M | 2,476.57M | 2,466.21M | 2,579.27M | 2,987.72M | 3,252.38M | 3,252.51M | 3,251.24M | 3,232.63M | 3,185.38M | 3,148.46M | 3,151.37M | 3,214.78M | 3,226.18M | 3,210.24M | 3,240.28M |
|
Equity Average
|
| 135.87M | 138.85M | 143.23M | 147.78M | 151.62M | 155.95M | 159.67M | 163.49M | 167.76M | 172.16M | 174.47M | 175.52M | 176.89M | 176.48M | 179.20M | 176.31M | 170.29M | 172.31M | 175.43M | 182.27M | 189.37M | 193.49M | 199.08M | 206.10M | 217.84M | 228.48M | 234.98M | 240.39M | 245.56M | 253.34M | 261.81M | 266.89M | 267.50M | 267.45M | 269.22M | 272.87M | 279.25M | 288.04M |
|
Invested Capital
|
134.61M | 137.12M | 140.57M | 145.90M | 149.67M | 153.58M | 158.32M | 161.03M | 165.95M | 169.57M | 174.75M | 174.20M | 176.84M | 176.94M | 176.01M | 182.40M | 170.21M | 170.36M | 174.27M | 176.60M | 187.94M | 190.79M | 196.18M | 201.99M | 210.22M | 225.47M | 231.50M | 238.47M | 242.31M | 248.81M | 257.86M | 265.75M | 268.03M | 266.98M | 267.93M | 270.52M | 275.21M | 283.29M | 292.79M |
|
Asset Utilization Ratio
|
| | | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 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 |
|
Interest Coverage Ratio
|
2.67 | 2.49 | 2.47 | 2.54 | 2.56 | 2.52 | 2.37 | 2.53 | -1.89 | -1.63 | -1.44 | -1.26 | -1.24 | -1.15 | -1.15 | -1.30 | -1.41 | -1.71 | -1.82 | -2.81 | -2.29 | -2.84 | -3.58 | -3.21 | -3.48 | -4.25 | -2.14 | -0.96 | -0.67 | -0.55 | -0.47 | -0.45 | -0.48 | -0.45 | -0.45 | -0.44 | -0.52 | -0.57 | -0.57 |
|
Debt to Equity
|
1.19 | 1.20 | 1.24 | 1.10 | 1.07 | 0.98 | 1.23 | 1.24 | 1.20 | 1.17 | 1.03 | 0.92 | 0.85 | 0.85 | 0.85 | 0.82 | 0.73 | 1.03 | 1.00 | 0.99 | 0.67 | 0.39 | 0.41 | 0.25 | 0.24 | 0.47 | 0.39 | 0.38 | 0.37 | 0.36 | 0.35 | 0.34 | 0.34 | 0.34 | 0.34 | 0.33 | 0.25 | 0.26 | 0.26 |
|
Debt Ratio
|
0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.06 | 0.09 | 0.08 | 0.08 | 0.06 | 0.03 | 0.04 | 0.02 | 0.02 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 |
|
Equity Ratio
|
0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.09 | 0.10 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.08 | 0.08 | 0.09 | 0.09 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 |
|
Times Interest Earned
|
2.67 | 2.49 | 2.47 | 2.54 | 2.56 | 2.52 | 2.37 | 2.53 | -1.89 | -1.63 | -1.44 | -1.26 | -1.24 | -1.15 | -1.15 | -1.30 | -1.41 | -1.71 | -1.82 | -2.81 | -2.29 | -2.84 | -3.58 | -3.21 | -3.48 | -4.25 | -2.14 | -0.96 | -0.67 | -0.55 | -0.47 | -0.45 | -0.48 | -0.45 | -0.45 | -0.44 | -0.52 | -0.57 | -0.57 |
|
FCF Payout Ratio
|
0.11 | 0.13 | 0.09 | -0.27 | 0.08 | 0.21 | 0.13 | 0.10 | 0.13 | -1.03 | 0.17 | 0.19 | 2.66 | -0.70 | -0.41 | 0.11 | -0.06 | 0.28 | 0.27 | 0.16 | 0.08 | 6.93 | 0.12 | 0.32 | 0.07 | 0.07 | 0.09 | 0.09 | 0.24 | 0.13 | 0.12 | -2.02 | 0.18 | 0.23 | -2.33 | 0.11 | 0.41 | 0.26 | 0.16 |
|
Enterprise Value
|
74.64M | 71.45M | 82.83M | 149.72M | 188.42M | 152.98M | 187.42M | 80.52M | 168.85M | 162.54M | 158.85M | 30.45M | 15.62M | 30.66M | 27.02M | 47.22M | -189.85M | -182.72M | -336.78M | -362.11M | -248.72M | -192.63M | -54.60M | -195.53M | -150.13M | -30.81M | -110.22M | -250.40M | -203.30M | -188.67M | -183.79M | -160.12M | -167.95M | -189.00M | -201.92M | -208.83M | -202.25M | -181.34M | -75.02M |
|
Market Capitalization
|
147.35M | 166.13M | 178.92M | 246.08M | 262.37M | 238.97M | 283.86M | 265.01M | 252.22M | 251.86M | 245.95M | 225.15M | 229.05M | 225.97M | 215.63M | 226.14M | 121.03M | 125.16M | 111.61M | 154.38M | 214.91M | 218.59M | 228.78M | 257.56M | 266.16M | 253.16M | 225.99M | 226.92M | 195.01M | 191.22M | 190.07M | 236.66M | 205.90M | 200.38M | 235.31M | 244.79M | 238.64M | 283.68M | 348.58M |
|
Return on Sales
|
| | | 0.24% | 0.24% | 0.25% | 0.26% | 0.23% | 0.33% | 0.51% | 1.00% | 15.99% | 16.54% | 17.37% | 16.99% | 17.81% | 14.63% | 11.28% | 10.96% | 7.49% | 13.29% | 18.68% | 23.16% | 30.49% | 31.88% | 36.93% | 37.75% | 34.92% | 35.42% | 28.91% | 28.16% | 22.51% | 18.24% | 13.02% | 7.44% | 4.98% | 5.70% | 8.55% | 10.97% |
|
Return on Invested Capital
|
| | | 0.14% | 0.15% | 0.15% | 0.16% | 0.14% | 0.08% | 0.02% | -0.06% | -0.17% | -0.17% | -0.16% | -0.16% | -0.16% | -0.16% | -0.18% | -0.18% | -0.20% | -0.18% | -0.18% | -0.18% | -0.15% | -0.15% | -0.15% | -0.14% | -0.14% | -0.15% | -0.15% | -0.15% | -0.14% | -0.14% | -0.14% | -0.14% | -0.13% | -0.14% | -0.14% | -0.14% |
|
Return on Assets
|
| | | 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% | 0.00% | 0.00% | 0.00% | 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% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% |
|
Return on Equity
|
| | | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.10% | 0.10% | 0.08% | 0.06% | 0.05% | 0.03% | 0.06% | 0.08% | 0.10% | 0.13% | 0.14% | 0.16% | 0.16% | 0.16% | 0.16% | 0.14% | 0.14% | 0.14% | 0.11% | 0.09% | 0.06% | 0.04% | 0.05% | 0.07% | 0.10% |