|
Gross Margin
|
55.37% | 56.37% | 54.52% | 53.72% | 48.09% | 48.92% | 49.37% | 53.52% | 39.85% | 42.41% | 79.92% | 70.41% | 72.96% | 73.59% | 68.10% | 63.61% | 65.52% | 64.56% | 53.51% | 54.76% | 55.27% | 53.58% | 64.95% | 67.31% | 66.74% | 69.55% | 71.14% | 71.92% | 72.20% | 71.94% | 70.48% | 74.24% | 69.93% | 71.04% | 74.26% | 73.35% | 72.15% | 73.26% | 73.16% | 73.80% | 74.63% | 76.82% | 71.62% | 67.17% | 74.06% | 68.89% | 68.33% | 68.68% | 70.00% | 68.20% | 69.51% | 71.48% | 74.76% | 73.55% | 71.81% | 73.05% | 72.99% | 73.33% | 73.29% | 73.59% | 74.16% |
|
EBT Margin
|
13.28% | 13.73% | 6.33% | 6.00% | 1.45% | 0.73% | -3.19% | -9.06% | -20.41% | -18.19% | 44.39% | 7.56% | 0.84% | -2.12% | -20.60% | -105.23% | -21.01% | -40.04% | -62.63% | -55.66% | -52.38% | -62.02% | -39.79% | -34.14% | -26.45% | -22.35% | -22.28% | -10.34% | -6.88% | -0.56% | -2.10% | 1.68% | -6.31% | -0.26% | 6.93% | 9.46% | 9.27% | 6.09% | 3.70% | 12.60% | 3.23% | 25.70% | -18.62% | -21.85% | 0.14% | 9.12% | -17.42% | -11.06% | -7.99% | -288.83% | -12.47% | -4.11% | 12.52% | 0.55% | 3.23% | 4.19% | 1.24% | 3.81% | 7.57% | 7.73% | 8.53% |
|
EBIT Margin
|
5.82% | 5.64% | -1.23% | -1.69% | -5.15% | -5.97% | -13.35% | -16.17% | -28.36% | -25.49% | 32.18% | -10.44% | -13.82% | -12.49% | -31.44% | -113.63% | -28.03% | -44.43% | -74.24% | -57.41% | -53.35% | -62.92% | -39.97% | -34.23% | -26.10% | -21.71% | -20.97% | -9.03% | -2.04% | -0.59% | -2.24% | 1.68% | -6.38% | | 6.90% | 9.41% | 9.33% | 5.85% | 4.68% | 13.10% | 3.74% | 2.87% | 18.24% | 21.53% | 0.60% | -8.86% | -17.08% | -9.63% | -5.97% | -302.42% | -12.60% | -4.08% | 2.62% | 0.27% | 3.38% | 3.95% | 0.86% | 3.85% | 7.16% | 6.66% | 7.46% |
|
EBITDA Margin
|
5.82% | 5.64% | -1.23% | -1.69% | -5.15% | -5.97% | -13.35% | -16.17% | -28.36% | -25.49% | 32.18% | -10.44% | -13.82% | -12.49% | -31.44% | -113.63% | -28.03% | -44.43% | -74.24% | -57.41% | -53.35% | -62.92% | -39.97% | -34.23% | -26.10% | -21.71% | -20.97% | -9.03% | -2.04% | -0.59% | -2.24% | 1.68% | -6.38% | | 6.90% | 9.41% | 9.33% | 5.85% | 4.68% | 13.10% | 3.74% | 2.87% | 18.24% | 21.53% | 0.60% | -8.86% | -17.08% | -9.63% | -5.97% | -302.42% | -12.60% | -4.08% | 2.62% | 0.27% | 3.38% | 3.95% | 0.86% | 3.85% | 7.16% | 6.66% | 7.46% |
|
Operating Margin
|
5.82% | 5.64% | -1.23% | -1.69% | -5.15% | -5.97% | -13.35% | -16.17% | -28.36% | -25.49% | 32.18% | -10.44% | -13.82% | -12.49% | -31.44% | -113.63% | -28.03% | -44.43% | -74.24% | -57.41% | -53.35% | -62.92% | -39.97% | -34.23% | -26.10% | -21.71% | -20.97% | -9.03% | -2.04% | -0.59% | -2.24% | 1.68% | -6.38% | | 6.90% | 9.41% | 9.33% | 5.85% | 4.68% | 13.10% | 3.74% | 2.87% | 18.24% | 21.53% | 0.60% | -8.86% | -17.08% | -9.63% | -5.97% | -302.42% | -12.60% | -4.08% | 2.62% | 0.27% | 3.38% | 3.95% | 0.86% | 3.85% | 7.16% | 6.66% | 7.46% |
|
Net Margin
|
19.14% | -16.61% | 8.53% | 8.08% | 2.18% | 1.16% | -5.82% | -12.11% | -12.71% | -53.41% | 44.01% | 8.03% | 3.75% | -2.38% | -20.85% | -102.62% | -13.17% | -40.99% | -62.10% | -55.24% | -51.88% | -63.92% | -39.65% | -33.97% | -26.28% | -22.30% | -22.10% | -10.18% | -7.19% | -0.87% | -1.96% | 1.78% | -6.05% | -0.26% | 6.84% | 9.35% | 9.27% | 6.12% | 3.62% | 12.53% | 3.16% | 165.65% | -21.37% | -26.35% | -1.42% | 6.69% | -14.95% | -10.13% | -7.64% | -284.92% | -12.28% | -4.30% | 12.28% | 0.43% | 3.04% | 4.00% | 0.95% | 3.12% | 7.29% | 7.44% | 8.29% |
|
FCF Margin
|
-0.11% | -3.94% | 7.60% | | -0.72% | 8.43% | | -24.90% | -23.09% | 1.14% | -6.73% | 12.98% | -1.12% | -4.60% | -15.29% | -23.68% | -61.98% | | | 6.14% | -12.22% | -47.46% | -12.01% | -19.81% | -1.16% | -16.59% | -2.27% | -3.74% | 12.10% | 4.09% | -4.52% | 3.19% | 12.62% | 3.29% | 8.42% | 4.40% | 17.55% | 12.90% | -21.10% | 9.35% | 2.78% | 5.18% | -6.15% | 0.21% | -3.39% | -6.04% | -21.72% | -9.97% | -0.56% | 17.17% | -12.51% | 6.30% | 0.73% | 18.44% | -1.16% | 18.06% | 10.37% | 13.24% | 7.71% | 7.72% | 25.24% |
|
Inventory Average
|
-0.03M | 0.20M | 0.41M | 0.34M | 0.31M | 0.07M | 0.37M | 1.01M | 1.05M | 0.77M | 0.46M | 0.33M | 0.25M | 0.15M | 0.11M | 0.18M | 0.14M | 0.12M | | | | | | | 0.13M | 0.15M | 0.23M | 0.27M | 0.20M | 0.14M | 0.16M | 0.29M | 0.34M | 0.28M | 0.30M | 0.31M | 0.22M | 0.27M | 0.31M | 0.34M | 0.36M | 0.38M | 0.46M | 0.36M | 0.40M | 0.35M | 0.23M | 0.25M | 0.22M | 0.43M | 0.66M | 0.67M | 0.58M | 0.43M | 0.38M | 0.47M | 0.54M | 0.46M | 0.48M | 0.60M | 0.63M |
|
Assets Average
|
73.74M | 69.53M | 66.44M | 60.98M | 56.19M | 54.88M | 53.18M | 52.09M | 51.20M | 47.17M | 39.93M | 34.67M | 31.33M | 27.94M | 23.58M | 19.20M | 15.71M | 13.41M | | | | | | | 4.65M | 3.97M | 3.58M | 3.54M | 3.43M | 3.57M | 3.74M | 3.98M | 4.34M | 4.51M | 5.33M | 6.36M | 7.00M | 7.58M | 8.80M | 10.72M | 16.94M | 26.48M | 31.92M | 55.70M | 77.80M | 77.23M | 76.61M | 75.97M | 76.11M | 65.99M | 54.66M | 53.88M | 54.71M | 55.75M | 56.81M | 58.55M | 60.95M | 63.59M | 66.19M | 69.41M | 73.66M |
|
Equity Average
|
14.65M | 20.02M | 24.86M | 25.65M | 26.09M | 26.12M | 26.05M | 23.09M | 19.14M | 13.50M | 10.85M | 13.11M | 13.63M | 14.05M | 13.74M | 11.80M | 10.21M | 10.13M | | | | | | | 0.92M | 0.70M | 0.61M | 0.43M | 0.80M | 1.43M | 1.63M | 1.73M | 1.87M | 1.96M | 2.17M | 2.68M | 3.34M | 4.02M | 4.55M | 5.25M | 10.98M | 20.97M | 26.22M | 45.94M | 65.45M | 65.81M | 65.87M | 65.85M | 66.06M | 53.85M | 41.18M | 40.98M | 42.38M | 44.15M | 45.69M | 47.48M | 48.83M | 50.44M | 53.32M | 56.76M | 59.82M |
|
Invested Capital
|
15.69M | 24.40M | 25.50M | 25.99M | 26.20M | 26.03M | 27.09M | 21.46M | 19.47M | 9.24M | 13.28M | 13.77M | 13.92M | 14.17M | 13.31M | 10.54M | 10.13M | 10.40M | | | | 2.20M | | 1.14M | 0.69M | 0.71M | 0.51M | 0.36M | 1.23M | 1.63M | 1.63M | 1.82M | 1.91M | 2.14M | 2.33M | 3.04M | 3.65M | 4.50M | 4.89M | 5.79M | 16.18M | 25.85M | 27.42M | 65.63M | 66.07M | 66.13M | 66.08M | 66.13M | 66.45M | 41.65M | 41.06M | 41.20M | 43.80M | 44.71M | 46.84M | 48.25M | 49.51M | 51.44M | 55.23M | 58.30M | 61.35M |
|
Asset Utilization Ratio
|
1.55 | 1.36 | 1.27 | 1.25 | 1.28 | 1.28 | 1.26 | 1.26 | 1.24 | 1.34 | 1.48 | 1.39 | 1.24 | 0.94 | 0.84 | 0.89 | 0.95 | 0.95 | | | | | | | 1.91 | 2.30 | 2.58 | 2.66 | 2.84 | 2.87 | 2.87 | 2.84 | 2.69 | 2.64 | 2.36 | 2.08 | 1.97 | 1.90 | 1.68 | 1.42 | 0.93 | 0.62 | 0.53 | 0.34 | 0.30 | 0.36 | 0.41 | 0.46 | 0.46 | 0.57 | 0.77 | 0.85 | 0.92 | 0.95 | 0.97 | 0.97 | 0.96 | 0.96 | 0.95 | 0.93 | 0.90 |
|
Interest Coverage Ratio
|
| | | | 881.00 | 13.71 | -6.03 | 15.42 | -0.00M | -0.00M | | | | | | | | | | -361.67 | -350.67 | -110.58 | -24.83 | -25.03 | -15.62 | -15.42 | -13.74 | -6.29 | -0.40 | -4.25 | -63.00 | 25.00 | -38.60 | | 48.20 | 113.33 | 336.00 | 72.67 | 20.11 | 24.14 | 6.74 | 5.64 | 43.26 | 59.24 | 2.21 | -39.85 | -73.32 | -44.84 | -28.63 | -0.00M | -37.48 | -14.36 | 10.11 | 9.50 | 37.15 | 82.86 | 19.29 | | | | |
|
Debt to Equity
|
0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.04 | 0.07 | 0.07 | 0.05 | 0.03 | 0.03 | | 0.00 | | 0.02 | | 0.03 | | | | 0.44 | | 0.86 | 1.40 | 1.35 | 1.89 | 2.66 | 0.03 | 0.01 | 0.00 | 0.07 | | | | | | 0.04 | 0.45 | 0.33 | 0.12 | 0.07 | 0.10 | 0.04 | 0.04 | | | | | 0.06 | 0.06 | 0.06 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | | | |
|
Debt Ratio
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 | | 0.00 | | 0.01 | | 0.02 | | | | 0.17 | | 0.20 | 0.22 | 0.27 | 0.26 | 0.28 | 0.01 | 0.00 | 0.00 | 0.03 | | | | | | 0.02 | 0.21 | 0.17 | 0.08 | 0.06 | 0.08 | 0.03 | 0.03 | | | | | 0.05 | 0.05 | 0.05 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | | | |
|
Equity Ratio
|
0.22 | 0.36 | 0.39 | 0.46 | 0.47 | 0.48 | 0.50 | 0.39 | 0.36 | 0.20 | 0.35 | 0.40 | 0.47 | 0.54 | 0.64 | 0.59 | 0.73 | 0.78 | | | | 0.39 | | 0.23 | 0.16 | 0.20 | 0.14 | 0.10 | 0.36 | 0.44 | 0.44 | 0.43 | 0.43 | 0.44 | 0.38 | 0.46 | 0.49 | 0.56 | 0.48 | 0.50 | 0.73 | 0.84 | 0.81 | 0.83 | 0.85 | 0.85 | 0.87 | 0.87 | 0.87 | 0.75 | 0.76 | 0.76 | 0.79 | 0.79 | 0.81 | 0.81 | 0.79 | 0.79 | 0.82 | 0.82 | 0.81 |
|
Times Interest Earned
|
| | | | 881.00 | 13.71 | -6.03 | 15.42 | -0.00M | -0.00M | | | | | | | | | | -361.67 | -350.67 | -110.58 | -24.83 | -25.03 | -15.62 | -15.42 | -13.74 | -6.29 | -0.40 | -4.25 | -63.00 | 25.00 | -38.60 | | 48.20 | 113.33 | 336.00 | 72.67 | 20.11 | 24.14 | 6.74 | 5.64 | 43.26 | 59.24 | 2.21 | -39.85 | -73.32 | -44.84 | -28.63 | -0.00M | -37.48 | -14.36 | 10.11 | 9.50 | 37.15 | 82.86 | 19.29 | | | | |
|
FCF Payout Ratio
|
9.46 | 0.60 | -0.35 | | 1.86 | 0.31 | | -0.38 | -0.06 | 1.07 | -0.31 | 0.28 | -3.58 | -0.93 | -0.36 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06 | -0.13 | -2.22 | 0.06 | | 0.16 | | | | | | | | | |
|
Enterprise Value
|
-17.16M | -24.38M | -19.73M | -22.26M | -20.72M | -22.05M | -22.05M | -14.71M | -11.01M | -11.08M | -9.51M | -9.16M | -9.22M | -8.94M | -8.14M | -7.94M | -5.82M | -5.18M | | -1.78M | -1.59M | -1.75M | -1.15M | -1.18M | -1.11M | -0.25M | | | | -1.28M | -1.12M | -1.34M | -1.80M | -1.85M | -2.09M | -2.09M | -3.31M | -4.18M | -3.44M | -4.99M | -15.35M | -17.68M | -16.20M | -7.88M | -6.57M | -7.47M | -5.69M | -4.88M | -4.82M | -5.47M | -3.69M | -4.20M | -7.74M | -10.35M | -11.04M | -13.61M | -15.45M | -18.19M | -21.21M | -23.45M | -28.57M |
|
Return on Sales
|
0.19% | -0.17% | 0.09% | 0.08% | 0.02% | 0.01% | -0.06% | -0.12% | -0.13% | -0.53% | 0.44% | 0.08% | 0.04% | -0.02% | -0.21% | -1.03% | -0.13% | -0.41% | -0.62% | -0.55% | -0.52% | -0.64% | -0.40% | -0.34% | -0.26% | -0.22% | -0.22% | -0.10% | -0.07% | -0.01% | -0.02% | 0.02% | -0.06% | 0.00% | 0.07% | 0.09% | 0.09% | 0.06% | 0.04% | 0.13% | 0.03% | 1.66% | -0.21% | -0.26% | -0.01% | 0.07% | -0.15% | -0.10% | -0.08% | -2.85% | -0.12% | -0.04% | 0.12% | 0.00% | 0.03% | 0.04% | 0.01% | 0.03% | 0.07% | 0.07% | 0.08% |
|
Return on Capital Employed
|
-0.32% | -0.21% | -0.14% | 0.05% | -0.01% | -0.07% | -0.12% | -0.21% | -0.32% | -0.53% | -0.32% | -0.27% | -0.13% | 0.08% | -0.19% | -0.48% | -0.51% | -0.67% | | | | | | | -1.80% | -1.40% | -1.63% | -1.27% | -0.95% | -0.42% | -0.18% | -0.04% | -0.10% | -0.08% | 0.03% | 0.10% | 0.21% | 0.24% | 0.18% | 0.17% | 0.08% | 0.04% | 0.06% | 0.05% | 0.03% | 0.02% | -0.01% | -0.04% | -0.05% | -0.67% | -0.83% | -0.84% | -0.81% | -0.04% | 0.01% | 0.03% | 0.02% | 0.04% | 0.05% | 0.05% | 0.07% |
|
Return on Invested Capital
|
6.24% | 0.81% | -0.23% | 0.03% | 0.00% | -0.13% | -0.19% | -0.39% | -0.45% | -1.59% | -1.98% | -2.30% | 0.41% | 0.10% | -0.14% | -0.49% | -0.57% | -0.63% | | | | | | | -3.94% | -3.91% | -3.87% | -4.18% | -1.59% | -0.54% | -0.22% | -0.05% | -0.12% | -0.09% | 0.05% | 0.15% | 0.27% | 0.28% | 0.23% | 0.24% | 0.10% | 0.20% | 0.46% | -0.28% | -0.16% | 0.03% | -0.02% | -0.05% | -0.05% | -0.68% | -0.89% | -0.89% | -0.84% | -0.05% | 0.01% | 0.03% | 0.02% | 0.03% | 0.04% | 0.05% | 0.07% |
|
Return on Assets
|
0.15% | 0.05% | 0.02% | 0.06% | 0.00% | 0.06% | 0.02% | -0.04% | -0.09% | -0.30% | -0.22% | -0.18% | -0.13% | 0.18% | -0.01% | -0.21% | -0.29% | -0.41% | | | | | | | -0.77% | -0.70% | -0.67% | -0.53% | -0.43% | -0.27% | -0.14% | -0.05% | -0.05% | -0.04% | 0.02% | 0.06% | 0.13% | 0.15% | 0.12% | 0.11% | 0.06% | 0.30% | 0.21% | 0.09% | 0.06% | -0.03% | -0.03% | -0.02% | -0.03% | -0.54% | -0.65% | -0.66% | -0.60% | -0.01% | 0.03% | 0.05% | 0.02% | 0.03% | 0.04% | 0.04% | 0.06% |
|
Return on Equity
|
0.77% | 0.19% | 0.04% | 0.15% | 0.00% | 0.14% | 0.05% | -0.10% | -0.24% | -1.04% | -0.81% | -0.48% | -0.31% | 0.36% | -0.02% | -0.33% | -0.44% | -0.55% | | | | | | | -3.92% | -3.93% | -3.95% | -4.37% | -1.85% | -0.68% | -0.32% | -0.13% | -0.11% | -0.10% | 0.05% | 0.14% | 0.27% | 0.28% | 0.23% | 0.23% | 0.09% | 0.38% | 0.26% | 0.10% | 0.07% | -0.03% | -0.03% | -0.02% | -0.03% | -0.66% | -0.87% | -0.86% | -0.78% | -0.01% | 0.04% | 0.06% | 0.03% | 0.03% | 0.05% | 0.05% | 0.07% |