|
Gross Margin
|
| | | | | 88.89% | | | | 75.91% | | | | 90.69% | 70.82% | 56.27% | | 67.33% | 55.21% | 23.19% | -2.52% | 61.05% | 51.06% | 22.81% | 62.64% | 51.70% | 43.14% | 32.68% | 60.35% | 47.53% | 70.39% | 66.83% | 62.32% | 61.08% | 49.97% | 55.23% | 52.31% | 32.54% | 50.79% | 48.59% | 59.44% | 65.08% | 54.90% | 58.33% | 73.26% | 77.05% | 70.15% | 88.45% | 64.93% | 64.66% | 65.63% | 68.89% | 67.96% | 55.09% | 69.84% | 69.90% | 59.39% | 58.31% | 51.04% |
|
EBT Margin
|
| | | | | 66.38% | | | | 40.11% | | | | 64.72% | 28.06% | -394.81% | | -3.43% | -181.32% | -378.17% | -125.23% | 13.28% | 21.96% | -12.17% | 35.87% | 27.16% | 14.31% | 83.50% | 46.13% | 18.30% | 64.92% | 99.70% | 16.43% | 33.04% | 19.45% | 84.97% | -94.20% | -9.26% | 26.56% | -34.46% | 32.62% | 18.59% | 26.04% | 110.63% | 10.99% | 55.30% | 38.08% | 250.47% | 22.69% | 16.79% | 27.51% | 54.69% | 29.88% | 32.07% | 31.04% | 23.71% | 21.58% | 15.86% | -4.09% |
|
EBIT Margin
|
| | | | | 65.68% | | | | 40.06% | | | | 64.93% | 27.31% | -392.74% | | -3.80% | -176.40% | -369.18% | -123.13% | 24.49% | 25.21% | 5.34% | 38.31% | 27.35% | 20.47% | 14.54% | 47.16% | 23.43% | 68.55% | 55.08% | 25.43% | 25.25% | 7.63% | 35.47% | -130.52% | -5.37% | 25.62% | -34.18% | 36.06% | 40.14% | 35.83% | 45.86% | 58.27% | 65.91% | 43.41% | 246.15% | 26.89% | 18.81% | 30.57% | 54.27% | 32.14% | 17.47% | 31.41% | 31.64% | 23.74% | 17.73% | 1.47% |
|
EBITDA Margin
|
| | | | | 65.68% | | | | 40.06% | | | | 64.93% | 27.31% | -392.74% | | -3.80% | -176.40% | -369.18% | -123.13% | 24.49% | 25.21% | 5.34% | 38.31% | 27.35% | 20.47% | 14.54% | 47.16% | 23.43% | 68.55% | 55.08% | 25.43% | 25.25% | 7.63% | 35.47% | -130.52% | -5.37% | 25.62% | -34.18% | 36.06% | 40.14% | 35.83% | 45.86% | 17.72% | 13.61% | 8.79% | 192.39% | 4.16% | 8.02% | 3.38% | 30.86% | 5.22% | 23.19% | 9.01% | 4.67% | 7.11% | 13.56% | -1.14% |
|
Operating Margin
|
| | | | | 65.68% | | | | 40.06% | | | | 64.93% | 27.31% | -392.74% | | -3.80% | -176.40% | -369.18% | -123.13% | 24.49% | 25.21% | 5.34% | 38.31% | 27.35% | 20.47% | 14.54% | 47.16% | 23.43% | 68.55% | 55.08% | 25.43% | 25.25% | 7.63% | 35.47% | -130.52% | -5.37% | 25.62% | -34.18% | 36.06% | 40.14% | 35.83% | 45.86% | 58.27% | 65.91% | 43.41% | 246.15% | 26.89% | 18.81% | 30.57% | 54.27% | 32.14% | 17.47% | 31.41% | 31.64% | 23.74% | 17.73% | 1.47% |
|
Net Margin
|
| | | | | 20.94% | | | | 24.46% | | | | 47.43% | 12.70% | -410.39% | | -19.18% | 4.86% | -58.61% | 71.12% | -0.11% | -107.84% | -1.87% | -0.83% | -0.82% | -0.96% | -0.60% | -0.19% | -1.40% | -0.08% | -0.29% | 26.00% | -0.64% | -0.31% | -0.17% | -0.31% | 0.06% | 0.06% | -0.45% | -0.05% | -0.07% | -0.04% | -0.05% | -0.02% | -0.02% | -0.03% | -0.14% | -0.02% | 0.00% | | | 7.67% | 24.11% | 7.83% | 9.58% | 6.99% | 8.63% | 1.81% |
|
FCF Margin
|
| | | | | -3.10% | | | -61.95% | -79.12% | 82.26% | 47.79% | -172.04% | 72.09% | -10.69% | -191.65% | -157.20% | 53.17% | -1.24% | -68.90% | -284.95% | 34.28% | -7.99% | 32.07% | 18.40% | 8.21% | 3.00% | 31.66% | 54.63% | 63.33% | -26.83% | 1.12% | 52.55% | 7.26% | 68.10% | -41.83% | 76.62% | -84.39% | -18.49% | 85.71% | -40.49% | 14.48% | 60.07% | 6.06% | -39.14% | 32.11% | 21.94% | -578.74% | 3.01% | 18.60% | 61.68% | 21.41% | 2.60% | -25.96% | 25.20% | 2.52% | -23.40% | -28.44% | -52.22% |
|
Assets Average
|
| | 261.09M | 269.32M | 284.97M | | | | | | 272.92M | 290.89M | 302.61M | 315.69M | 348.59M | 305.85M | 244.74M | 237.46M | 214.68M | 159.52M | 120.32M | 104.17M | 84.93M | 79.62M | 80.51M | 79.57M | 77.84M | 78.08M | 85.91M | 96.23M | 131.32M | 164.34M | 183.91M | 201.78M | 205.53M | 210.26M | 190.11M | 158.17M | 141.55M | 138.33M | 159.18M | 179.32M | 193.88M | 234.68M | 285.80M | 339.04M | 382.17M | 625.21M | 839.81M | 826.50M | 828.42M | 825.52M | 816.18M | 863.26M | 927.63M | 946.43M | 941.03M | 946.01M | 957.68M |
|
Equity Average
|
| 216.03M | 223.09M | 228.56M | 238.66M | 250.83M | 257.27M | 234.84M | | | 224.87M | 236.37M | 248.06M | 258.24M | 274.66M | 229.28M | 162.02M | 141.33M | 122.58M | 66.08M | 22.45M | 19.08M | 11.27M | 1.43M | 1.86M | 5.50M | 6.82M | 8.50M | 14.69M | 19.79M | 59.89M | 104.56M | 113.06M | 115.98M | 112.78M | 109.80M | 83.07M | 56.57M | 60.70M | 63.06M | 66.53M | 74.56M | 93.56M | 126.94M | 149.52M | 161.46M | 170.93M | 319.90M | 460.64M | 453.59M | 448.19M | 461.58M | 475.69M | 483.12M | 497.34M | 501.31M | 502.84M | 507.83M | 508.72M |
|
Invested Capital
|
209.93M | 222.14M | 224.05M | 233.07M | 244.26M | 257.39M | 257.15M | 212.53M | | 227.87M | 221.88M | 254.14M | 245.25M | 271.23M | 278.10M | 180.46M | 148.40M | 139.07M | 106.09M | 26.08M | 18.83M | 24.33M | 9.46M | 7.14M | 12.41M | 15.26M | 14.22M | 16.95M | 24.93M | 20.48M | 99.30M | 109.83M | 116.30M | 115.67M | 109.89M | 109.72M | 56.41M | 56.73M | 64.67M | 61.46M | 75.84M | 87.46M | 120.46M | 151.04M | 178.81M | 169.84M | 175.25M | 552.16M | 542.55M | 539.55M | 530.04M | 567.15M | 472.59M | 493.65M | 501.03M | 501.58M | 504.09M | 571.56M | 565.87M |
|
Asset Utilization Ratio
|
| | | | | | | | | | 0.41 | 0.58 | 0.51 | 0.56 | 0.47 | 0.42 | 0.48 | 0.39 | 0.40 | 0.50 | 0.61 | 0.62 | 0.73 | 0.75 | 0.87 | 0.90 | 0.97 | 0.99 | 0.97 | 0.91 | 0.72 | 0.64 | 0.54 | 0.50 | 0.46 | 0.42 | 0.46 | 0.51 | 0.56 | 0.50 | 0.56 | 0.66 | 0.80 | 0.85 | 0.80 | 0.86 | 0.82 | 0.43 | 0.33 | 0.34 | 0.38 | 0.55 | 0.58 | 0.56 | 0.55 | 0.51 | 0.52 | 0.50 | 0.41 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | -2.99 | -66.56 | -296.75 | | | 11.25 | 2.49 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | | | | | | | | | 0.01 | | | 0.05 | 0.08 | 0.14 | 0.11 | 0.14 | 0.58 | 0.80 | 0.74 | 4.48 | -40.34 | 3.67 | 1.87 | 1.63 | 0.87 | 0.36 | | | | | | | | | | | | 0.06 | 0.13 | 0.10 | 0.05 | 0.16 | 0.07 | 0.04 | | | | | | | | | | | | |
|
Debt Ratio
|
| | | | | | | | | | | 0.01 | | | 0.04 | 0.06 | 0.08 | 0.06 | 0.08 | 0.12 | 0.13 | 0.16 | 0.18 | 0.18 | 0.19 | 0.16 | 0.14 | 0.11 | 0.08 | | | | | | | | | | | | 0.02 | 0.05 | 0.05 | 0.03 | 0.08 | 0.03 | 0.02 | | | | | | | | | | | | |
|
Equity Ratio
|
| 0.86 | 0.85 | 0.85 | 0.83 | | | 0.79 | | 0.84 | 0.81 | 0.81 | 0.83 | 0.81 | 0.77 | 0.73 | 0.60 | 0.59 | 0.54 | 0.21 | 0.16 | 0.21 | 0.04 | 0.00 | 0.05 | 0.09 | 0.09 | 0.13 | 0.21 | 0.20 | 0.61 | 0.66 | 0.58 | 0.57 | 0.53 | 0.52 | 0.33 | 0.38 | 0.48 | 0.44 | 0.40 | 0.43 | 0.53 | 0.55 | 0.50 | 0.46 | 0.44 | 0.54 | 0.55 | 0.55 | 0.54 | 0.58 | 0.58 | 0.54 | 0.53 | 0.53 | 0.54 | 0.53 | 0.53 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | -2.99 | -66.56 | -296.75 | | | 11.25 | 2.49 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
0.18 | | 2.25 | 0.08 | 0.61 | -1.10 | 4.00 | 0.99 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07 | 0.05 | 0.11 | -0.06 | 2.78 | 0.33 | 0.09 | 0.21 | 2.48 | -0.22 | 0.19 | 2.14 | -0.25 | -0.24 | -0.21 |
|
Enterprise Value
|
-92.61M | -109.57M | -108.62M | -133.20M | -136.48M | -137.80M | -136.26M | -130.80M | -102.64M | -78.71M | -100.47M | -130.53M | -80.72M | -118.57M | -133.50M | -69.05M | -46.55M | -61.05M | -40.70M | -25.36M | -24.16M | -13.68M | -26.88M | -20.47M | -24.25M | -20.64M | -18.86M | -19.67M | -32.20M | -40.49M | -33.72M | -33.36M | -46.20M | -48.56M | -57.23M | -45.92M | -60.97M | -44.84M | -41.99M | -47.85M | -19.25M | -0.08M | -0.08M | -48.67M | -4.23M | -0.22M | -69.29M | -37.20M | -52.12M | -46.19M | -103.35M | -121.00M | -113.32M | -62.89M | -89.10M | -82.65M | -40.91M | -67.87M | -23.98M |
|
Return on Sales
|
| | | | | 0.21% | 0.21% | 0.21% | 0.12% | 0.24% | 0.06% | 0.04% | 0.05% | 0.47% | 0.13% | -4.10% | -0.57% | -0.19% | 0.05% | -0.59% | 0.71% | 0.00% | -1.08% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | -0.01% | 0.00% | 0.00% | 0.26% | -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% | 0.08% | 0.24% | 0.08% | 0.10% | 0.07% | 0.09% | 0.02% |
|
Return on Capital Employed
|
| | | | | | | | | | | | | | 0.31% | -0.14% | | -0.29% | -0.74% | -2.02% | -2.04% | -1.81% | -2.00% | -0.18% | 0.57% | 0.58% | 0.59% | 0.63% | 0.72% | 0.66% | 0.46% | 0.42% | 0.31% | 0.29% | 0.19% | 0.14% | -0.09% | -0.17% | -0.15% | -0.32% | 0.15% | 0.30% | 0.37% | 0.53% | 0.62% | 0.91% | 0.72% | 0.37% | 0.22% | 0.15% | 0.15% | 0.23% | 0.25% | 0.24% | 0.24% | 0.18% | 0.17% | 0.16% | 0.10% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | 0.17% | -0.26% | | -0.50% | -1.06% | -3.05% | -5.47% | -5.36% | -4.76% | -1.02% | 0.11% | 0.33% | 0.22% | 0.79% | 0.77% | 0.68% | 1.34% | 0.84% | 0.72% | 0.65% | 0.07% | 0.06% | 0.50% | 8.84% | 2.96% | -1.02% | 0.24% | 0.30% | 0.59% | 0.85% | 0.93% | 0.93% | 0.77% | 0.16% | 0.09% | 0.07% | 0.07% | 0.12% | 0.13% | 0.17% | 0.17% | 0.11% | 0.11% | 0.08% | 0.06% |
|
Return on Assets
|
| | | | | | | | | | 0.03% | 0.02% | 0.02% | 0.08% | 0.08% | -0.22% | -0.27% | -0.41% | -0.46% | -0.09% | -0.06% | -0.02% | -0.22% | -0.10% | -0.20% | -0.21% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.03% | 0.03% | 0.03% | 0.03% | 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% | 0.01% | 0.04% | 0.05% | 0.06% | 0.06% | 0.04% | 0.03% |
|
Return on Equity
|
| | | | | 0.05% | 0.05% | 0.05% | | | 0.03% | 0.03% | 0.03% | 0.10% | 0.10% | -0.29% | -0.41% | -0.68% | -0.81% | -0.22% | -0.30% | -0.09% | -1.62% | -5.81% | -8.75% | -2.98% | -0.12% | -0.07% | -0.03% | -0.03% | -0.01% | 0.00% | 0.05% | 0.05% | 0.05% | 0.05% | 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% | 0.02% | 0.07% | 0.09% | 0.12% | 0.12% | 0.08% | 0.06% |