|
Gross Margin
|
-7.58% | -3.28% | 32.41% | 49.70% | 52.74% | 50.80% | 47.20% | 45.43% | 43.98% | 48.23% | 45.61% | 51.38% | 57.27% | 58.41% | 55.65% | 52.81% | 50.91% | 50.43% | 46.72% | 48.78% | 51.03% | 53.53% | 52.99% |
|
EBT Margin
|
-21.56% | -15.78% | 23.35% | 39.41% | 16.36% | 42.03% | 30.31% | 20.35% | 19.82% | 33.29% | 12.21% | 26.45% | 36.75% | 23.48% | 33.66% | 12.79% | -0.89% | -0.89% | 8.10% | 7.78% | 19.11% | 19.70% | 3.76% |
|
EBIT Margin
|
-21.56% | -15.78% | 23.35% | 39.41% | 16.36% | 42.03% | 30.31% | 20.35% | 19.82% | 33.29% | 12.21% | 26.24% | 36.75% | 23.48% | 33.66% | 12.54% | -0.89% | -0.89% | 8.10% | 7.77% | 19.11% | 19.70% | 3.76% |
|
EBITDA Margin
|
-21.56% | -15.78% | 23.35% | 39.41% | 16.36% | 42.03% | 30.31% | 20.35% | 19.82% | 33.29% | 12.21% | 26.24% | 36.75% | 23.48% | 33.66% | 12.54% | -0.89% | -0.89% | 8.10% | 7.77% | 19.11% | 19.70% | 3.76% |
|
Operating Margin
|
-21.56% | -15.78% | 23.35% | 39.41% | 16.36% | 42.03% | 30.31% | 20.35% | 19.82% | 33.29% | 12.21% | 26.24% | 36.75% | 23.48% | 33.66% | 12.54% | -0.89% | -0.89% | 8.10% | 7.77% | 19.11% | 19.70% | 3.76% |
|
Net Margin
|
-23.70% | -19.57% | 21.94% | 37.30% | 11.52% | 31.99% | 22.75% | 16.59% | 17.04% | 27.36% | 10.67% | 15.87% | 29.56% | 18.75% | 26.90% | -1.99% | 0.33% | -1.94% | 9.25% | -30.38% | 19.11% | 17.39% | 5.91% |
|
FCF Margin
|
-92.11% | -49.77% | 38.08% | 42.82% | 35.03% | 33.27% | 27.50% | -8.92% | -5.65% | 30.58% | 27.15% | 30.50% | 46.73% | -6.50% | 41.16% | -0.14% | -48.72% | -63.82% | 3.36% | -3.87% | -42.24% | -57.77% | -89.21% |
|
Inventory Average
|
| | | | 25.21M | 29.48M | 32.30M | 35.28M | 39.86M | 40.78M | 42.26M | 46.14M | 47.14M | 48.92M | 50.78M | 37.35M | 24.12M | 19.81M | 13.61M | 11.81M | 10.31M | 8.47M | 13.93M |
|
Assets Average
|
| | | | 115.95M | 120.43M | 122.53M | 122.75M | 122.08M | 124.62M | 127.46M | 129.28M | 133.19M | 134.31M | 134.54M | 135.33M | 132.62M | 127.88M | 126.33M | 124.62M | 121.27M | 118.48M | 126.35M |
|
Equity Average
|
| 71.15M | 74.84M | 87.49M | 100.98M | 107.30M | 111.69M | 112.56M | 112.27M | 114.06M | 115.37M | 115.29M | 117.55M | 119.25M | 120.60M | 121.30M | 119.16M | 116.38M | 114.21M | 110.76M | 107.47M | 106.77M | 106.72M |
|
Invested Capital
|
69.66M | 72.65M | 77.02M | 98.63M | 104.45M | 110.86M | 112.88M | 112.39M | 112.20M | 115.93M | 114.81M | 115.76M | 119.35M | 119.15M | 122.05M | 120.55M | 117.78M | 114.99M | 113.44M | 108.09M | 106.84M | 106.71M | 106.73M |
|
Asset Utilization Ratio
|
| | | | 0.59 | 0.71 | 0.74 | 0.67 | 0.63 | 0.60 | 0.55 | 0.58 | 0.60 | 0.56 | 0.60 | 0.54 | 0.45 | 0.39 | 0.31 | 0.30 | 0.29 | 0.26 | 0.20 |
|
Interest Coverage Ratio
|
-42.10 | -42.28 | 100.05 | 212.14 | 93.86 | 294.24 | 176.86 | 146.62 | 190.25 | 295.85 | 131.27 | | | | | | | | | | | | |
|
Debt to Equity
|
| | | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.87 | 0.87 | 0.91 | 0.92 | 0.92 | 0.92 | 0.91 | 0.90 | 0.88 | 0.88 | 0.89 | 0.90 | 0.89 | 0.90 | 0.92 | 0.89 | 0.89 | 0.89 | 0.92 | 0.78 |
|
Times Interest Earned
|
-42.10 | -42.28 | 100.05 | 212.14 | 93.86 | 294.24 | 176.86 | 146.62 | 190.25 | 295.85 | 131.27 | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | 0.22 | 0.45 | -2.13 | -3.34 | 0.40 | 0.66 | 0.50 | 0.29 | -3.12 | 0.33 | -192.67 | -0.73 | -0.48 | 8.43 | -7.99 | -1.05 | -0.53 | -0.18 |
|
Enterprise Value
|
-0.25M | -0.23M | -6.82M | -27.77M | -35.17M | -41.53M | -44.34M | -40.02M | -36.30M | -40.73M | -42.20M | -45.05M | -52.27M | -46.91M | -52.03M | -48.68M | -41.87M | -32.87M | -30.32M | -27.08M | -21.42M | -17.15M | -11.72M |
|
Return on Sales
|
-0.24% | -0.20% | 0.22% | 0.37% | 0.12% | 0.32% | 0.23% | 0.17% | 0.17% | 0.27% | 0.11% | 0.16% | 0.30% | 0.19% | 0.27% | -0.02% | 0.00% | -0.02% | 0.09% | -0.30% | 0.19% | 0.17% | 0.06% |
|
Return on Capital Employed
|
| | | | 0.14% | 0.24% | 0.26% | 0.20% | 0.20% | 0.17% | 0.13% | 0.15% | 0.19% | 0.15% | 0.19% | 0.16% | 0.10% | 0.07% | 0.02% | 0.01% | 0.02% | 0.03% | 0.03% |
|
Return on Invested Capital
|
| | | 0.11% | 0.13% | 0.21% | 0.22% | 0.16% | 0.16% | 0.14% | 0.12% | 0.12% | 0.15% | 0.12% | 0.15% | 0.13% | 0.08% | 0.05% | 0.00% | -0.02% | -0.01% | 0.00% | 0.00% |
|
Return on Assets
|
| | | | 0.11% | 0.19% | 0.20% | 0.15% | 0.15% | 0.13% | 0.11% | 0.11% | 0.13% | 0.11% | 0.14% | 0.11% | 0.07% | 0.04% | 0.00% | -0.02% | -0.01% | 0.00% | 0.00% |
|
Return on Equity
|
| | | 0.11% | 0.13% | 0.21% | 0.22% | 0.16% | 0.16% | 0.14% | 0.12% | 0.12% | 0.15% | 0.12% | 0.15% | 0.13% | 0.08% | 0.05% | 0.00% | -0.02% | -0.01% | 0.00% | 0.00% |