|
Gross Margin
|
| | | | | | | | | | | | | | 88.23% | 91.74% | 91.62% | 96.00% | 100.00% | 100.00% | 92.11% | 94.41% | 94.11% | 94.57% | 93.58% | 93.90% | 94.30% | 94.10% | 93.49% | 93.97% | 100.00% | 100.00% | 100.00% | 100.00% | 56.32% | 90.10% | 57.56% | 51.51% | 57.10% | | 59.22% | 55.57% | | 54.35% | 60.67% | 58.26% | 56.17% | 59.40% | 60.22% | 57.54% | 56.60% | 58.35% | 58.48% | 55.58% | | | | |
|
EBT Margin
|
1.53% | -46.97% | 2.20% | -1.12% | 3.10% | 2.85% | 3.43% | 4.99% | 7.39% | 4.89% | 8.11% | 7.56% | 8.17% | 4.62% | 11.00% | 14.32% | 4.29% | 0.25% | 1.51% | -0.90% | 0.72% | 0.12% | 5.98% | 18.01% | 9.80% | 5.85% | 9.99% | 14.20% | 8.68% | 9.23% | 10.42% | 8.13% | 9.84% | 4.03% | 5.66% | 0.28% | 5.94% | 2.05% | 5.35% | | 4.12% | -27.24% | | -34.94% | 4.58% | 9.57% | -2.49% | 8.02% | 12.84% | 7.04% | 4.02% | -0.51% | 4.50% | -2.53% | | | | |
|
EBIT Margin
|
1.53% | -46.97% | 2.20% | 2.30% | 4.65% | -1.59% | 4.42% | 5.43% | 8.53% | 5.59% | 8.95% | 9.53% | 8.63% | 5.04% | 11.38% | 7.35% | 4.75% | -0.04% | 3.38% | 1.02% | 2.34% | 1.93% | 6.50% | 19.57% | 11.39% | 5.22% | 11.59% | 12.14% | 10.38% | 9.60% | 12.34% | 9.75% | 11.64% | 4.34% | 8.00% | 2.51% | 7.42% | 4.38% | 7.55% | | 6.57% | -21.93% | | -5.86% | 15.69% | 22.10% | 11.39% | 19.65% | 22.06% | 15.31% | 12.65% | 18.72% | 17.77% | 13.26% | | | | |
|
EBITDA Margin
|
1.53% | -46.97% | 2.20% | 12.50% | 14.22% | 5.29% | 14.01% | 14.68% | 16.94% | 13.04% | 15.65% | 16.16% | 14.92% | 12.17% | 18.00% | 7.35% | 4.75% | -0.04% | 3.38% | 1.02% | 2.34% | 1.93% | 6.50% | 19.57% | 11.39% | 5.22% | 11.59% | 12.14% | 10.38% | 9.60% | 12.34% | 9.75% | 11.64% | 4.34% | 8.00% | -9.85% | 7.42% | 4.38% | 7.55% | | 6.57% | -21.93% | | -5.86% | 15.69% | 22.10% | 11.39% | 19.65% | 22.06% | 15.31% | 12.65% | 4.21% | 17.77% | 13.26% | | | | |
|
Operating Margin
|
1.53% | -46.97% | 2.20% | 2.30% | 4.65% | -1.59% | 4.42% | 5.43% | 8.53% | 5.59% | 8.95% | 9.53% | 8.63% | 5.04% | 11.38% | 7.35% | 4.75% | -0.04% | 3.38% | 1.02% | 2.34% | 1.93% | 6.50% | 19.57% | 11.39% | 5.22% | 11.59% | 12.14% | 10.38% | 9.60% | 12.34% | 9.75% | 11.64% | 4.34% | 8.00% | 2.51% | 7.42% | 4.38% | 7.55% | | 6.57% | -21.93% | | -5.86% | 15.69% | 22.10% | 11.39% | 19.65% | 22.06% | 15.31% | 12.65% | 18.72% | 17.77% | 13.26% | | | | |
|
Net Margin
|
15.85% | -46.97% | 2.20% | | 2.01% | 3.61% | 2.13% | 3.58% | 7.84% | 3.35% | 6.45% | 6.45% | 6.33% | 3.52% | 9.24% | 13.49% | 3.83% | -1.39% | 0.78% | -2.27% | 0.27% | -2.05% | 4.63% | 19.02% | 8.76% | 2.16% | 7.78% | 11.56% | 6.53% | 11.23% | 7.68% | 5.81% | 19.37% | -12.80% | 3.25% | 0.24% | 4.12% | 1.75% | 3.78% | | 1.98% | -28.66% | | -36.55% | 4.13% | 8.02% | -2.63% | 6.80% | 10.62% | 4.65% | 2.63% | 8.87% | 3.74% | 1.01% | | | | |
|
FCF Margin
|
| -0.29% | | | 3.15% | -2.38% | 8.02% | -2.49% | 14.33% | 24.63% | 0.68% | 1.72% | 15.49% | 11.78% | 4.73% | 2.11% | 10.01% | -4.42% | -4.10% | -3.74% | -13.56% | -6.83% | -14.20% | 0.09% | 9.74% | 4.40% | 2.97% | 10.84% | 14.80% | 11.99% | 11.68% | 2.29% | 13.89% | -6.34% | -15.77% | -32.61% | -13.92% | -20.06% | -7.46% | | 1.45% | 3.51% | | -28.76% | 14.28% | 1.14% | 4.81% | 17.04% | 18.95% | 7.35% | 6.11% | 9.65% | 5.98% | -5.35% | | | | |
|
Inventory Average
|
| | | | | | | | 0.29M | 0.27M | 0.29M | 0.32M | 0.32M | 0.31M | 0.30M | 0.39M | 0.49M | 0.49M | 0.50M | 0.57M | 0.59M | 0.59M | 0.56M | 0.53M | 0.56M | 0.54M | 0.53M | 0.54M | 0.56M | 0.56M | 0.57M | 0.59M | 0.61M | 0.67M | 0.74M | 0.79M | 0.82M | 0.85M | 0.89M | 0.95M | 1.01M | 1.52M | 1.97M | 1.83M | 1.74M | 1.69M | 1.57M | 1.43M | 1.42M | 1.45M | 1.45M | 1.46M | 1.50M | 1.53M | 1.58M | 3.18M | 4.75M | |
|
Assets Average
|
| 84.28M | 136.57M | 136.11M | 135.89M | 137.00M | 136.62M | 136.10M | 134.03M | 134.61M | 136.00M | 133.33M | 133.71M | 136.68M | 140.27M | 154.30M | 167.37M | 179.98M | 189.28M | 189.21M | 189.49M | 187.80M | 185.36M | 189.18M | 192.59M | 188.43M | 189.95M | 193.82M | 206.82M | 218.66M | 217.96M | 220.85M | 232.45M | 258.07M | 273.33M | 270.60M | 274.48M | 279.19M | 305.95M | 336.70M | 340.09M | 533.38M | 698.51M | 667.77M | 668.60M | 676.27M | 677.28M | 681.30M | 693.33M | 700.61M | 703.86M | 790.09M | 872.18M | 876.75M | 885.22M | 942.36M | 1,179.05M | |
|
Equity Average
|
| 65.64M | | | | | | | 112.93M | 112.16M | 113.64M | 114.76M | 116.38M | 118.08M | 118.38M | 122.01M | 126.98M | 129.00M | 128.53M | 128.00M | 126.62M | 123.63M | 120.77M | 123.46M | 127.76M | 127.25M | 130.14M | 134.28M | 136.46M | 138.22M | 140.80M | 145.67M | 153.06M | 172.56M | 187.35M | 185.81M | 186.00M | 185.57M | 184.90M | 187.24M | 187.35M | 179.36M | 142.37M | 109.14M | 109.43M | 120.12M | 126.21M | 130.03M | 139.19M | 147.05M | 151.57M | 155.76M | 156.02M | 153.75M | 153.99M | 200.19M | 236.08M | |
|
Invested Capital
|
27.00M | 109.50M | | 1.77M | 1.86M | 115.18M | 2.27M | 116.37M | 113.89M | 121.64M | 115.12M | 115.10M | 118.41M | 118.53M | 119.78M | 131.69M | 134.78M | 133.65M | 133.25M | 134.24M | 131.33M | 127.70M | 125.63M | 134.60M | 133.25M | 130.91M | 137.55M | 138.86M | 143.36M | 144.17M | 148.41M | 153.73M | 163.44M | 193.01M | 192.94M | 192.62M | 207.84M | 200.87M | 204.41M | 205.91M | 204.00M | 175.23M | 123.25M | 125.95M | 123.79M | 137.70M | 136.05M | 139.13M | 148.01M | 154.31M | 156.67M | 164.27M | 158.66M | 159.52M | 159.00M | 251.68M | 230.48M | |
|
Asset Utilization Ratio
|
| 0.78 | 0.50 | 0.45 | 0.49 | 0.51 | 0.52 | 0.54 | 0.57 | 0.53 | 0.52 | 0.53 | 0.54 | 0.53 | 0.52 | 0.54 | 0.56 | 0.62 | 0.65 | 0.67 | 0.68 | 0.66 | 0.69 | 0.72 | 0.73 | 0.75 | 0.76 | 0.74 | 0.69 | 0.68 | 0.69 | 0.68 | 0.66 | 0.60 | 0.58 | 0.59 | 0.59 | 0.61 | 0.57 | 0.40 | 0.42 | 0.31 | 0.17 | 0.23 | 0.30 | 0.32 | 0.43 | 0.51 | 0.53 | 0.55 | 0.60 | 0.55 | 0.50 | 0.49 | 0.37 | 0.23 | 0.09 | |
|
Interest Coverage Ratio
|
| | | 1.22 | 2.66 | -1.17 | 3.07 | 4.96 | 8.32 | 5.69 | 10.62 | 4.29 | 28.33 | 12.77 | 24.98 | 7.89 | 6.65 | -0.04 | 1.44 | 0.46 | 1.01 | 0.86 | 3.10 | 7.58 | 5.00 | 2.25 | 5.25 | 5.66 | 5.75 | 4.06 | 4.87 | 3.98 | 5.76 | 1.72 | 3.16 | 0.91 | 3.58 | 1.65 | 2.74 | | 2.44 | -3.54 | | -0.20 | 1.42 | 1.77 | 0.78 | 1.69 | 2.39 | 1.52 | 1.21 | 0.95 | 1.26 | 0.80 | | | | |
|
Debt to Equity
|
0.15 | 0.02 | | | | 0.12 | | 0.09 | 0.08 | 0.08 | 0.03 | 0.03 | 0.03 | 0.03 | 0.09 | 0.13 | 0.12 | 0.26 | 0.27 | 0.28 | 0.31 | 0.31 | 0.35 | 0.35 | 0.31 | 0.29 | 0.28 | 0.27 | 0.42 | 0.40 | 0.38 | 0.37 | 0.37 | 0.30 | 0.29 | 0.29 | 0.28 | 0.32 | 0.36 | 0.38 | 0.38 | 1.04 | 1.72 | 1.84 | 1.63 | 1.45 | 1.47 | 1.37 | 1.27 | 1.21 | 1.18 | 2.22 | 2.28 | 2.27 | 2.27 | 1.41 | 1.48 | |
|
Debt Ratio
|
0.11 | 0.01 | | 0.01 | 0.01 | 0.10 | 0.02 | 0.08 | 0.07 | 0.07 | 0.03 | 0.03 | 0.03 | 0.03 | 0.07 | 0.10 | 0.09 | 0.18 | 0.18 | 0.19 | 0.20 | 0.20 | 0.23 | 0.23 | 0.21 | 0.20 | 0.20 | 0.19 | 0.27 | 0.26 | 0.25 | 0.24 | 0.24 | 0.21 | 0.20 | 0.20 | 0.19 | 0.21 | 0.20 | 0.21 | 0.21 | 0.25 | 0.29 | 0.29 | 0.27 | 0.27 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.40 | 0.40 | 0.40 | 0.39 | 0.35 | 0.25 | |
|
Equity Ratio
|
0.71 | 0.80 | | | | 0.81 | | 0.84 | 0.84 | 0.82 | 0.85 | 0.87 | 0.87 | 0.86 | 0.83 | 0.76 | 0.76 | 0.68 | 0.68 | 0.67 | 0.66 | 0.65 | 0.65 | 0.66 | 0.67 | 0.68 | 0.69 | 0.70 | 0.63 | 0.64 | 0.66 | 0.66 | 0.65 | 0.68 | 0.69 | 0.68 | 0.67 | 0.66 | 0.56 | 0.55 | 0.55 | 0.24 | 0.17 | 0.16 | 0.17 | 0.19 | 0.19 | 0.20 | 0.21 | 0.21 | 0.22 | 0.18 | 0.18 | 0.17 | 0.17 | 0.25 | 0.17 | |
|
Times Interest Earned
|
| | | 1.22 | 2.66 | -1.17 | 3.07 | 4.96 | 8.32 | 5.69 | 10.62 | 4.29 | 28.33 | 12.77 | 24.98 | 7.89 | 6.65 | -0.04 | 1.44 | 0.46 | 1.01 | 0.86 | 3.10 | 7.58 | 5.00 | 2.25 | 5.25 | 5.66 | 5.75 | 4.06 | 4.87 | 3.98 | 5.76 | 1.72 | 3.16 | 0.91 | 3.58 | 1.65 | 2.74 | | 2.44 | -3.54 | | -0.20 | 1.42 | 1.77 | 0.78 | 1.69 | 2.39 | 1.52 | 1.21 | 0.95 | 1.26 | 0.80 | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | -0.24 | | | | | 12.89 | 0.00 | | | 0.40 | 0.05 | 0.00 | 0.15 | | 0.25 | | -0.10 | | | | -0.01 | -0.08 | 0.69 | | | | | | | | | 0.02 | 0.31 | 0.01 | 0.05 | -0.16 | -2.64 | -0.58 | -0.80 | -0.31 |
|
Enterprise Value
|
-7.42M | -36.99M | -27.80M | -24.50M | -24.80M | -21.46M | -20.66M | -19.76M | -21.31M | -25.19M | -22.87M | -19.74M | -22.91M | -27.35M | -32.11M | -22.79M | -24.75M | -20.18M | -19.47M | -20.38M | -22.43M | -21.00M | -22.05M | -24.43M | -25.18M | -24.63M | -24.35M | -25.62M | -26.83M | -32.45M | -32.39M | -30.52M | -36.81M | -67.26M | -58.15M | -47.07M | -39.63M | -38.51M | -41.96M | -39.61M | -36.76M | -45.98M | -55.60M | -43.93M | -53.91M | -54.58M | -58.55M | -73.06M | -92.94M | -99.09M | -107.99M | -86.64M | -90.81M | -91.61M | -91.62M | -6.81M | -92.32M | |
|
Return on Sales
|
0.16% | -0.47% | 0.02% | -0.11% | 0.02% | 0.04% | 0.02% | 0.04% | 0.08% | 0.03% | 0.06% | 0.06% | 0.06% | 0.04% | 0.09% | 0.13% | 0.04% | -0.01% | 0.01% | -0.02% | 0.00% | -0.02% | 0.05% | 0.19% | 0.09% | 0.02% | 0.08% | 0.12% | 0.07% | 0.11% | 0.08% | 0.06% | 0.19% | -0.13% | 0.03% | 0.00% | 0.04% | 0.02% | 0.04% | 0.03% | 0.02% | -0.29% | -0.15% | -0.37% | 0.04% | 0.08% | -0.03% | 0.07% | 0.11% | 0.05% | 0.03% | 0.09% | 0.04% | 0.01% | 0.05% | 0.03% | 0.01% | |
|
Return on Capital Employed
|
| -0.19% | | | -0.06% | 0.01% | | 0.02% | 0.02% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.03% | 0.02% | 0.01% | 0.02% | 0.02% | 0.07% | 0.09% | 0.10% | 0.11% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.07% | 0.06% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | -0.01% | | -0.02% | 0.00% | 0.03% | 0.06% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.08% | | 0.06% | | |
|
Return on Invested Capital
|
| | | | | | 0.02% | 0.03% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.03% | 0.03% | 0.00% | -0.03% | -0.05% | 0.00% | 0.08% | 0.10% | 0.11% | 0.12% | 0.08% | 0.07% | 0.10% | 0.10% | 0.09% | 0.13% | 0.05% | 0.04% | 0.03% | -0.01% | 0.03% | 0.03% | 0.03% | 0.03% | -0.04% | | -0.11% | 0.01% | 0.15% | 0.66% | 0.37% | 0.41% | 0.35% | 0.36% | 0.54% | 0.59% | 1.26% | | 1.78% | | |
|
Return on Assets
|
| -0.15% | -0.10% | -0.05% | -0.06% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.05% | 0.04% | 0.03% | 0.02% | 0.00% | 0.00% | -0.01% | 0.00% | 0.05% | 0.06% | 0.07% | 0.07% | 0.06% | 0.05% | 0.06% | 0.06% | 0.05% | 0.07% | 0.03% | 0.02% | 0.02% | -0.01% | 0.01% | 0.01% | 0.01% | 0.01% | -0.03% | -0.03% | -0.05% | -0.04% | 0.00% | -0.01% | 0.02% | 0.03% | 0.03% | 0.04% | 0.04% | 0.02% | 0.02% | 0.02% | 0.01% | 0.00% | |
|
Return on Equity
|
| -0.19% | | | | | | | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.04% | 0.06% | 0.06% | 0.05% | 0.04% | 0.00% | -0.01% | -0.01% | 0.00% | 0.07% | 0.09% | 0.10% | 0.11% | 0.08% | 0.07% | 0.10% | 0.10% | 0.08% | 0.11% | 0.05% | 0.03% | 0.02% | -0.01% | 0.02% | 0.02% | 0.02% | 0.02% | -0.09% | -0.13% | -0.29% | -0.26% | -0.02% | -0.03% | 0.12% | 0.17% | 0.15% | 0.17% | 0.19% | 0.14% | 0.12% | 0.10% | 0.03% | 0.01% | |