|
Gross Margin
|
17.03% | 38.57% | 17.03% | 28.64% | 29.47% | 30.04% | 26.91% | 10.01% | 35.64% | 35.55% | 37.23% | 27.88% | 35.26% | 38.16% | 35.60% | 34.65% | 37.45% | | | | 37.21% | | | | 41.01% | | | 45.90% | 44.00% | 37.21% | 25.00% | 34.36% | 30.33% | 36.64% | 5.47% | 41.50% | 41.24% | 38.23% | 36.30% | 43.14% | 39.12% | 43.03% | 40.51% | 44.48% | 48.03% | 40.93% | 41.61% | 49.92% | 43.79% | 43.92% | 42.80% | 42.65% | 44.61% | 39.02% | 40.74% | 41.05% | 40.41% | 40.97% | 40.33% | 44.03% | 44.77% | 43.82% | 41.38% | 43.14% | 42.81% | 37.20% |
|
EBT Margin
|
-249.80% | 178.27% | -250.12% | -245.05% | -24.65% | -22.96% | -27.42% | -95.59% | 3.25% | 13.03% | 9.02% | -24.19% | 14.44% | 15.10% | 10.30% | -2.41% | 9.88% | | | | 14.24% | | | | -0.94% | | | 11.28% | 13.75% | -7.23% | -35.98% | -5.96% | -10.87% | -12.69% | -242.63% | 4.70% | 3.88% | 7.96% | -6.66% | 18.47% | 8.88% | 19.25% | 3.29% | 23.85% | -0.50% | 22.02% | 23.55% | 30.72% | 24.24% | 21.45% | 20.99% | 21.98% | 23.44% | 19.05% | 14.90% | 5.37% | 17.61% | 15.32% | 12.76% | 17.93% | 19.83% | 18.13% | 17.66% | 17.06% | 14.75% | 7.45% |
|
EBIT Margin
|
-249.36% | 178.36% | -249.36% | -244.76% | -23.55% | -20.53% | -26.70% | -92.67% | 3.57% | 12.77% | 9.25% | -22.13% | 14.54% | 15.02% | 10.23% | -2.54% | 9.95% | | | | 14.63% | | | | -0.41% | | | 11.65% | 14.06% | -6.71% | -35.30% | -5.48% | -10.29% | -12.00% | -241.75% | 4.77% | 4.89% | 8.84% | -5.83% | 18.75% | 6.00% | 18.98% | 3.29% | 22.84% | -0.33% | 21.99% | 23.53% | 22.52% | 24.19% | 21.34% | 20.89% | 21.88% | 23.33% | 18.54% | 13.74% | 6.27% | 17.51% | 17.77% | 13.70% | 20.43% | 21.71% | 19.92% | 19.19% | 18.56% | 15.61% | 9.87% |
|
EBITDA Margin
|
-249.36% | 178.36% | -249.36% | -244.76% | -23.55% | -20.53% | -26.70% | -92.67% | 3.57% | 12.77% | 9.25% | -22.13% | 14.54% | 15.02% | 10.23% | -2.54% | 9.95% | | | | 14.63% | | | | -0.41% | | | 11.65% | 14.06% | -6.71% | -35.30% | -5.48% | -10.29% | -12.00% | -241.75% | 4.77% | 4.89% | 8.84% | -5.83% | 18.75% | 6.00% | 18.98% | 3.29% | 22.84% | -0.33% | 22.13% | 23.64% | 22.66% | 24.24% | 21.45% | 21.01% | 22.07% | 18.48% | 14.67% | 8.81% | 1.45% | 14.98% | 9.91% | 9.30% | 13.53% | 14.05% | 13.53% | 12.23% | 12.85% | 11.52% | 3.61% |
|
Operating Margin
|
-249.36% | 178.36% | -249.36% | -244.76% | -23.55% | -20.53% | -26.70% | -92.67% | 3.57% | 12.77% | 9.25% | -22.13% | 14.54% | 15.02% | 10.23% | -2.54% | 9.95% | | | | 14.63% | | | | -0.41% | | | 11.65% | 14.06% | -6.71% | -35.30% | -5.48% | -10.29% | -12.00% | -241.75% | 4.77% | 4.89% | 8.84% | -5.83% | 18.75% | 6.00% | 18.98% | 3.29% | 22.84% | -0.33% | 21.99% | 23.53% | 22.52% | 24.19% | 21.34% | 20.89% | 21.88% | 23.33% | 18.54% | 13.74% | 6.27% | 17.51% | 17.77% | 13.70% | 20.43% | 21.71% | 19.92% | 19.19% | 18.56% | 15.61% | 9.87% |
|
Net Margin
|
-249.80% | 178.27% | -251.14% | -245.05% | -23.41% | -22.96% | -27.42% | -95.59% | 3.25% | 13.03% | 9.02% | -24.19% | 14.44% | 15.10% | 10.18% | -2.41% | 9.69% | | | | 12.72% | | | | -1.10% | | | 10.33% | 3.06% | -6.75% | -31.61% | -5.96% | -4.35% | -12.70% | -264.55% | 4.70% | 3.88% | 7.96% | -9.97% | 18.47% | 8.32% | 18.91% | 2.54% | 21.83% | -3.08% | 25.93% | 93.74% | 25.09% | 19.41% | 16.78% | 17.33% | 17.69% | 18.48% | 14.67% | 8.81% | 1.45% | 13.31% | 12.20% | 11.13% | 13.05% | 15.52% | 13.31% | 13.79% | 12.66% | 10.83% | 3.92% |
|
FCF Margin
|
-17.19% | -2.55% | -37.62% | -15.85% | -19.48% | -23.95% | -6.48% | -45.38% | 4.72% | -7.19% | 2.65% | 3.92% | 10.74% | -5.45% | 12.68% | -7.43% | -2.10% | 32.74% | 21.60% | -0.52% | 1.14% | 12.35% | -3.30% | 40.72% | 10.54% | | | -15.39% | 15.79% | 3.39% | -8.42% | -0.40% | 8.69% | -4.62% | 8.00% | -1.08% | 21.28% | -26.18% | 16.45% | -2.20% | 25.78% | 12.85% | 14.84% | 0.02% | 53.58% | 29.50% | 36.03% | 5.16% | 32.35% | 2.86% | 17.77% | 15.55% | 15.90% | 31.57% | -16.26% | 2.16% | 10.22% | 6.99% | 10.54% | 30.37% | 9.27% | 12.81% | 6.37% | 14.46% | 7.38% | 15.60% |
|
Inventory Average
|
1.89M | 0.80M | 1.03M | 1.07M | 0.81M | 1.08M | 0.95M | 1.48M | 1.46M | | | | 1.94M | 2.42M | 2.66M | 3.08M | 3.54M | | | | | | | | 1.97M | | | | | | | 3.33M | 2.73M | 2.72M | 2.87M | 2.63M | 2.57M | 2.85M | 3.24M | 3.09M | 2.92M | 2.96M | 3.05M | 3.26M | 3.32M | 3.03M | 3.05M | 4.34M | 5.12M | 5.61M | 6.32M | 6.81M | 6.72M | 6.96M | 8.34M | 8.95M | 8.97M | 8.44M | 8.41M | 8.98M | 9.32M | 10.07M | 10.72M | 11.60M | 11.93M | 16.97M |
|
Assets Average
|
5.44M | 5.55M | 5.99M | 6.09M | 5.50M | 4.85M | 4.37M | 4.30M | 4.58M | | | | 5.46M | 6.54M | 6.78M | 7.12M | 7.95M | | | | | | | | 10.13M | | | | | | | 15.64M | 15.52M | 14.95M | 10.82M | 6.44M | 6.08M | 6.72M | 6.80M | 6.71M | 7.12M | 6.89M | 6.34M | 8.46M | 9.30M | 8.52M | 12.97M | 17.28M | 18.71M | 20.19M | 21.20M | 22.50M | 23.92M | 25.65M | 26.33M | 33.69M | 43.65M | 44.80M | 49.66M | 55.42M | 56.40M | 57.95M | 58.56M | 60.36M | 62.52M | 86.42M |
|
Equity Average
|
3.09M | 3.11M | 3.76M | 4.19M | 3.68M | 3.13M | 2.56M | 2.63M | 3.03M | | | | 3.57M | 4.34M | 4.99M | 5.52M | 6.28M | | | | | | | | 6.77M | | | | | | | 5.57M | 9.97M | 9.48M | 5.08M | 1.07M | 1.32M | 1.65M | 2.01M | 2.66M | 3.12M | 3.20M | 3.21M | 3.84M | 4.62M | 5.35M | 19.11M | 22.79M | 14.08M | 15.38M | 16.67M | 18.06M | 19.54M | 20.97M | 21.51M | 21.50M | 22.73M | 24.55M | 26.14M | 28.21M | 30.62M | 33.01M | 35.14M | 37.52M | 39.92M | 41.41M |
|
Invested Capital
|
2.22M | 3.11M | 4.41M | 3.96M | 3.41M | 2.84M | 2.28M | 2.98M | 3.08M | | | 3.21M | 3.94M | 4.75M | 5.23M | 5.81M | 6.75M | | | 5.30M | | | | 5.77M | 7.33M | | 12.18M | -2.59M | 2.59M | -2.59M | 3.42M | 7.72M | 12.22M | 11.71M | 1.33M | 2.94M | 2.58M | 3.84M | 2.13M | 3.19M | 3.05M | 3.35M | 3.07M | 7.10M | 4.65M | 6.05M | 32.17M | 13.41M | 14.76M | 15.99M | 17.35M | 18.77M | 20.32M | 21.63M | 21.39M | 24.11M | 26.35M | 27.75M | 31.54M | 33.88M | 36.36M | 38.66M | 40.63M | 43.42M | 45.42M | 49.99M |
|
Asset Utilization Ratio
|
0.78 | 1.20 | 1.40 | 1.43 | 1.62 | 1.73 | 1.88 | 1.90 | 1.92 | | | | 2.58 | 2.45 | 2.57 | 2.54 | 2.42 | | | | | | | | 1.72 | | | | | | | 1.49 | 1.27 | 1.23 | 1.64 | 2.61 | 2.66 | 2.49 | 2.51 | 2.68 | 2.51 | 2.76 | 3.02 | 2.39 | 2.03 | 2.29 | 1.70 | 1.23 | 1.42 | 1.33 | 1.32 | 1.32 | 1.21 | 1.19 | 1.09 | 0.96 | 0.90 | 1.00 | 1.06 | 1.06 | 1.08 | 1.08 | 1.10 | 1.06 | 1.01 | 0.82 |
|
Interest Coverage Ratio
|
-562.63 | 0.00M | -328.66 | -869.46 | -21.41 | -8.45 | -37.13 | -31.75 | 11.27 | -48.69 | -41.31 | -10.75 | 144.89 | -179.10 | -101.52 | 19.20 | 138.02 | | | | 37.04 | | | | -0.76 | | | 31.19 | 44.83 | -13.07 | -51.44 | -11.49 | -17.83 | -17.25 | -273.00 | 73.33 | 4.86 | 10.38 | -7.03 | 68.60 | 14.33 | 77.64 | | 373.50 | -1.25 | 0.00M | 733.50 | | 406.60 | | | | | | | 6.87 | 10.29 | 9.92 | 4.27 | 8.17 | 10.65 | 9.76 | 10.22 | 12.12 | 11.19 | 4.00 |
|
Debt to Equity
|
-0.25 | | | | | | | | | | | 0.14 | 0.11 | 0.09 | 0.08 | 0.08 | 0.06 | | | 0.51 | | | | 0.07 | 0.27 | | 0.35 | | | | 4.89 | -0.05 | 0.46 | 0.48 | 2.59 | 1.40 | 0.82 | 1.03 | | | 0.23 | | | 0.54 | 0.10 | 0.07 | 0.01 | | | | | | | | | 0.58 | 0.50 | 0.45 | 0.74 | 0.56 | 0.48 | 0.41 | 0.36 | 0.31 | 0.26 | 0.97 |
|
Debt Ratio
|
-0.14 | | | | | | | | | | | 0.09 | 0.07 | 0.06 | 0.07 | 0.06 | 0.05 | | | 0.26 | | | | 0.05 | 0.18 | | 0.20 | | | | 0.29 | -0.04 | 0.29 | 0.30 | 0.34 | 0.28 | 0.19 | 0.27 | | | 0.10 | | | 0.23 | 0.06 | 0.05 | 0.03 | | | | | | | | | 0.30 | 0.26 | 0.26 | 0.36 | 0.30 | 0.27 | 0.24 | 0.22 | 0.19 | 0.17 | 0.37 |
|
Equity Ratio
|
0.56 | 0.56 | 0.69 | 0.68 | 0.66 | 0.63 | 0.54 | 0.69 | 0.64 | | | 0.66 | 0.65 | 0.68 | 0.80 | 0.76 | 0.82 | | | 0.52 | | | | 0.66 | 0.67 | | 0.58 | | | | 0.06 | 0.64 | 0.64 | 0.63 | 0.13 | 0.20 | 0.23 | 0.26 | 0.34 | 0.45 | 0.43 | 0.50 | 0.51 | 0.42 | 0.60 | 0.65 | 1.94 | 0.75 | 0.76 | 0.77 | 0.81 | 0.80 | 0.83 | 0.80 | 0.83 | 0.52 | 0.52 | 0.57 | 0.49 | 0.53 | 0.56 | 0.58 | 0.62 | 0.63 | 0.65 | 0.38 |
|
Times Interest Earned
|
-562.63 | 0.00M | -328.66 | -869.46 | -21.41 | -8.45 | -37.13 | -31.75 | 11.27 | -48.69 | -41.31 | -10.75 | 144.89 | -179.10 | -101.52 | 19.20 | 138.02 | | | | 37.04 | | | | -0.76 | | | 31.19 | 44.83 | -13.07 | -51.44 | -11.49 | -17.83 | -17.25 | -273.00 | 73.33 | 4.86 | 10.38 | -7.03 | 68.60 | 14.33 | 77.64 | | 373.50 | -1.25 | 0.00M | 733.50 | | 406.60 | | | | | | | 6.87 | 10.29 | 9.92 | 4.27 | 8.17 | 10.65 | 9.76 | 10.22 | 12.12 | 11.19 | 4.00 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02 | 0.03 | 0.05 | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-0.24M | -0.08M | -1.29M | -1.04M | -0.59M | -0.27M | -0.21M | -0.45M | -0.54M | | | -0.35M | -0.89M | | | -0.94M | | | | -3.31M | -3.31M | | | -5.06M | -4.38M | | -1.53M | -0.71M | -1.94M | -1.99M | -1.29M | -1.13M | -1.43M | -1.10M | -1.26M | -0.56M | -0.94M | -0.53M | -0.26M | -0.44M | -0.92M | -0.56M | -0.27M | -2.67M | -2.22M | -4.09M | -6.34M | -6.62M | -8.43M | -8.62M | -9.90M | -11.06M | -12.30M | -14.93M | -13.28M | -8.93M | -9.83M | -8.31M | -1.90M | -3.29M | -3.73M | -4.72M | -4.52M | -5.99M | -6.58M | -3.51M |
|
Return on Sales
|
-2.50% | 1.78% | -2.50% | -2.45% | -0.25% | -0.23% | -0.27% | -0.96% | 0.03% | 0.13% | 0.09% | -0.24% | 0.14% | 0.15% | 0.10% | -0.02% | 0.10% | 0.05% | 0.03% | 0.03% | 0.13% | 0.04% | 0.04% | 0.04% | -0.01% | 0.00% | -0.01% | 0.10% | 0.12% | -0.07% | -0.32% | -0.06% | -0.11% | -0.13% | -2.64% | 0.05% | 0.04% | 0.08% | -0.07% | 0.18% | 0.09% | 0.19% | 0.03% | 0.24% | 0.01% | 0.22% | 0.93% | 0.25% | 0.19% | 0.17% | 0.17% | 0.18% | 0.18% | 0.15% | 0.09% | 0.01% | 0.13% | 0.12% | 0.11% | 0.13% | 0.16% | 0.13% | 0.14% | 0.13% | 0.11% | 0.04% |
|
Return on Capital Employed
|
-3.55% | -1.52% | -2.06% | -2.54% | -1.58% | -3.38% | -2.44% | -1.05% | -0.86% | | | | 0.25% | 0.28% | 0.25% | 0.36% | 0.27% | | | | | | | | 0.18% | | | | | | | -0.07% | -0.24% | -0.28% | -1.84% | -5.13% | -5.64% | -5.23% | 0.23% | 0.48% | 0.46% | 0.57% | 0.70% | 1.25% | 0.39% | 0.51% | 0.49% | 0.32% | 0.44% | 0.39% | 0.36% | 0.37% | 0.32% | 0.32% | 0.26% | 0.20% | 0.16% | 0.17% | 0.19% | 0.24% | 0.26% | 0.26% | 0.28% | 0.27% | 0.23% | 0.20% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.19% | | | 0.49% | -2.23% | -1.22% | 1.13% | -0.12% | | -0.20% | -1.45% | | -3.04% | -2.33% | -0.07% | 0.54% | 0.47% | 0.67% | 0.77% | 0.59% | 0.47% | 0.57% | 0.45% | 0.34% | 0.67% | 0.60% | 0.30% | 0.29% | 0.26% | 0.25% | 0.20% | 0.14% | 0.15% | 0.17% | 0.19% | 0.24% | 0.25% | 0.25% | 0.25% | 0.23% | 0.19% | 0.16% |
|
Return on Assets
|
-2.06% | -0.88% | -1.57% | -1.78% | -1.07% | -2.25% | -1.36% | -0.75% | -0.56% | | | | 0.14% | 0.17% | 0.19% | 0.26% | 0.22% | | | | | | | | 0.00% | | | | | | | -0.05% | -0.16% | -0.17% | -0.90% | -1.43% | -1.40% | -1.13% | 0.07% | 0.19% | 0.21% | 0.33% | 0.41% | 0.38% | 0.31% | 0.37% | 0.68% | 0.50% | 0.55% | 0.49% | 0.26% | 0.24% | 0.21% | 0.20% | 0.17% | 0.10% | 0.09% | 0.10% | 0.11% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.13% | 0.08% |
|
Return on Equity
|
-3.62% | -1.57% | -2.49% | -2.58% | -1.60% | -3.49% | -2.32% | -1.23% | -0.84% | | | | 0.21% | 0.26% | 0.26% | 0.34% | 0.28% | | | | | | | | -0.01% | | | | | | | -0.14% | -0.24% | -0.27% | -1.92% | -8.62% | -6.43% | -4.61% | 0.25% | 0.49% | 0.48% | 0.70% | 0.81% | 0.83% | 0.62% | 0.58% | 0.46% | 0.38% | 0.73% | 0.65% | 0.32% | 0.29% | 0.26% | 0.25% | 0.21% | 0.15% | 0.17% | 0.17% | 0.20% | 0.26% | 0.26% | 0.25% | 0.26% | 0.24% | 0.20% | 0.16% |