|
Gross Margin
|
50.27% | 54.67% | 45.00% | 70.10% | 37.99% | 49.32% | 48.42% | 54.87% | 49.82% | 50.51% | 49.86% | 42.70% | 42.43% | 51.16% | 50.87% | 50.66% | 63.08% | 54.77% | 53.80% | 51.20% | 48.52% | 49.28% | 46.02% | 45.29% | 48.40% | 47.01% | 41.63% | 51.09% | 41.39% | 58.80% | 51.88% | 51.29% | 49.23% | 31.78% | 50.00% | 50.93% | 51.92% | 46.14% | 52.40% | 48.45% | 54.06% | 54.04% | 46.14% | 46.49% | 50.85% | 53.34% | 48.16% | 54.50% | 48.49% | 49.46% | 46.08% | 43.92% | 46.94% | 49.62% | 33.91% | 37.93% | 52.80% | 40.78% | 45.79% | 37.65% | 26.35% | 50.33% | 47.95% |
|
EBT Margin
|
3.24% | 19.08% | -19.81% | 37.52% | -30.38% | 5.81% | 8.96% | -12.45% | 1.48% | 22.06% | -3.37% | -14.35% | -51.37% | 33.46% | 3.44% | 9.79% | 24.28% | 10.04% | 11.53% | 6.51% | -2.09% | 13.99% | -24.44% | -33.63% | 5.36% | 3.33% | -44.17% | 8.14% | -23.34% | 14.88% | 13.44% | 7.87% | -2.05% | -86.79% | 13.06% | 14.26% | 8.53% | -2.34% | 9.02% | 4.82% | 16.51% | 21.46% | -7.77% | 4.82% | 4.10% | 4.65% | -14.95% | -4.08% | -4.38% | -79.30% | -33.44% | -30.28% | -10.16% | -24.71% | -164.02% | -120.98% | -93.82% | -167.85% | -58.76% | -87.54% | -65.73% | -8.03% | -4.06% |
|
EBIT Margin
|
0.70% | 19.06% | -19.98% | 37.49% | -30.57% | 5.28% | 8.60% | -12.73% | 1.27% | 21.93% | -3.64% | -14.58% | -51.69% | 30.30% | 3.31% | 9.70% | 24.22% | 9.97% | 10.93% | 5.82% | -3.00% | 13.25% | -25.62% | -34.51% | 4.76% | 2.71% | -45.20% | 7.59% | -24.13% | 14.43% | 12.99% | 7.68% | -2.37% | -87.80% | 12.67% | 14.08% | 7.74% | -3.56% | 7.93% | 3.98% | 16.21% | 21.99% | -8.63% | 4.89% | 4.12% | 4.68% | -15.07% | -4.00% | -4.44% | -79.60% | -33.25% | -30.41% | -10.17% | -24.65% | -165.79% | -121.87% | -74.80% | -105.80% | -85.61% | -90.23% | -60.11% | 7.70% | -2.06% |
|
EBITDA Margin
|
0.70% | 19.06% | -19.98% | 37.49% | -30.57% | 5.28% | 8.60% | -12.73% | 1.27% | 21.93% | -3.64% | -14.58% | -51.69% | 30.30% | 3.31% | 9.70% | 24.22% | 9.97% | 10.93% | 5.82% | -3.00% | 13.25% | -25.62% | -34.51% | 4.76% | 2.71% | -45.20% | 7.59% | -24.13% | 14.43% | 12.99% | 7.68% | -2.37% | -87.80% | 12.67% | 14.08% | 7.74% | -3.56% | 7.93% | 3.98% | 16.21% | 21.99% | -8.63% | 4.89% | 4.12% | 4.68% | -15.07% | -4.00% | -4.44% | -79.60% | -33.25% | -30.41% | -10.17% | -24.65% | -165.79% | -121.87% | -74.80% | -105.80% | -85.61% | -90.23% | -60.11% | 7.70% | -2.06% |
|
Operating Margin
|
0.70% | 19.06% | -19.98% | 37.49% | -30.57% | 5.28% | 8.60% | -12.73% | 1.27% | 21.93% | -3.64% | -14.58% | -51.69% | 30.30% | 3.31% | 9.70% | 24.22% | 9.97% | 10.93% | 5.82% | -3.00% | 13.25% | -25.62% | -34.51% | 4.76% | 2.71% | -45.20% | 7.59% | -24.13% | 14.43% | 12.99% | 7.68% | -2.37% | -87.80% | 12.67% | 14.08% | 7.74% | -3.56% | 7.93% | 3.98% | 16.21% | 21.99% | -8.63% | 4.89% | 4.12% | 4.68% | -15.07% | -4.00% | -4.44% | -79.60% | -33.25% | -30.41% | -10.17% | -24.65% | -165.79% | -121.87% | -74.80% | -105.80% | -85.61% | -90.23% | -60.11% | 7.70% | -2.06% |
|
Net Margin
|
-0.53% | -0.03% | 3.70% | 0.00% | 0.07% | -0.21% | 8.69% | -12.16% | 6.34% | 22.09% | -3.37% | -14.40% | -51.37% | 33.46% | 3.44% | 9.76% | 24.27% | 9.85% | 11.53% | 6.48% | -1.82% | 203.23% | -13.47% | -18.45% | 5.49% | -10.50% | -27.63% | 5.20% | -12.79% | 2.21% | -22.07% | 5.86% | -1.07% | -74.11% | 10.28% | 11.57% | 7.20% | -1.00% | 7.06% | 3.65% | 12.56% | 67.58% | -7.71% | 2.32% | 2.30% | 5.12% | -12.22% | -3.74% | -4.16% | -86.21% | -33.44% | -30.35% | -9.98% | -94.03% | -154.18% | -120.89% | -93.23% | -168.91% | -58.76% | -88.56% | -65.81% | -8.27% | -4.79% |
|
FCF Margin
|
| -4.56% | -91.07% | 22.76% | 69.59% | 12.20% | -0.70% | 1.79% | 15.01% | -8.90% | 75.88% | -11.09% | -37.64% | 5.85% | 57.23% | 11.12% | 36.21% | 32.41% | -15.53% | 11.85% | -21.30% | 15.61% | -16.49% | 3.58% | 7.10% | -27.23% | 48.09% | -7.22% | -4.39% | -22.24% | 22.28% | 14.10% | -10.94% | -41.30% | -50.43% | 38.74% | 37.16% | 95.57% | -21.26% | -4.37% | 48.69% | 22.73% | 15.48% | -9.10% | 62.71% | -14.56% | -26.80% | -3.17% | 17.78% | 5.29% | -47.18% | -23.86% | -38.06% | 30.08% | -134.63% | -118.10% | -104.95% | 7.80% | 12.65% | -93.44% | -59.70% | 14.49% | 42.19% |
|
Inventory Average
|
| | | | | 3.21M | 2.84M | 3.07M | 3.15M | 3.35M | 3.88M | 4.53M | 5.18M | 5.20M | 5.28M | 5.72M | 5.42M | 4.66M | 4.50M | 4.84M | 5.21M | 5.41M | 5.49M | 5.64M | 5.62M | 5.47M | 5.51M | 5.60M | 5.81M | 5.89M | 5.70M | 5.83M | 5.93M | 6.52M | 8.15M | 9.00M | 7.88M | 6.65M | 6.53M | 7.13M | 7.81M | 7.28M | 7.03M | 7.32M | 7.11M | 7.16M | 8.51M | 10.12M | 10.00M | 8.24M | 7.88M | 9.53M | 9.44M | 8.03M | 7.55M | 7.61M | 7.87M | 8.22M | 8.28M | 9.04M | 11.10M | 11.30M | 9.99M |
|
Assets Average
|
| | | | | 23.24M | 23.33M | 22.02M | 22.16M | 23.43M | 24.42M | 24.61M | 24.04M | 25.43M | 27.33M | 27.86M | 30.01M | 32.58M | 32.75M | 32.08M | 32.25M | 35.87M | 38.75M | 38.15M | 38.45M | 37.63M | 36.89M | 37.62M | 38.25M | 38.54M | 38.21M | 39.22M | 40.77M | 41.25M | 41.11M | 40.54M | 41.38M | 44.57M | 49.88M | 52.41M | 55.60M | 62.60M | 68.39M | 70.76M | 82.24M | 91.85M | 88.70M | 86.17M | 85.08M | 78.48M | 68.16M | 63.08M | 61.23M | 55.33M | 53.27M | 53.84M | 55.22M | 56.67M | 54.29M | 52.18M | 53.56M | 60.63M | 65.76M |
|
Equity Average
|
| | | | | 20.03M | 20.50M | 20.65M | 20.77M | 21.70M | 22.48M | 22.41M | 21.86M | 23.10M | 24.95M | 25.42M | 26.64M | 28.14M | 29.02M | 29.55M | 29.59M | 33.69M | 36.85M | 35.29M | 34.88M | 34.75M | 34.39M | 34.46M | 34.58M | 34.83M | 34.49M | 34.10M | 34.52M | 34.05M | 33.24M | 33.38M | 34.25M | 35.06M | 35.88M | 36.49M | 37.90M | 44.17M | 50.90M | 52.90M | 59.07M | 65.48M | 65.34M | 64.60M | 64.17M | 57.13M | 49.00M | 46.20M | 44.20M | 38.70M | 37.18M | 37.72M | 31.68M | 23.02M | 15.62M | 10.86M | 5.61M | 2.66M | 1.99M |
|
Invested Capital
|
| 10.34M | | | 19.77M | 20.28M | 20.73M | 20.57M | 20.97M | 22.42M | 22.55M | 22.27M | 21.44M | 24.76M | 25.14M | 25.70M | 27.57M | 28.70M | 29.34M | 29.76M | 29.43M | 37.95M | 35.75M | 34.83M | 34.93M | 34.57M | 34.22M | 34.70M | 34.47M | 35.18M | 33.79M | 34.60M | 34.62M | 33.49M | 33.00M | 33.77M | 34.73M | 35.38M | 36.39M | 36.59M | 39.21M | 49.22M | 52.66M | 53.14M | 65.00M | 65.96M | 64.73M | 64.47M | 63.87M | 50.39M | 48.30M | 45.52M | 44.33M | 34.55M | 41.49M | 35.12M | 28.72M | 19.17M | 13.67M | 8.06M | 3.16M | 21.84M | 32.11M |
|
Asset Utilization Ratio
|
| | | | | 1.14 | 1.20 | 0.67 | 0.70 | 0.63 | 0.58 | 0.61 | 0.58 | 0.67 | 0.66 | 0.72 | 0.87 | 0.75 | 0.77 | 0.76 | 0.61 | 0.47 | 0.39 | 0.38 | 0.41 | 0.43 | 0.45 | 0.49 | 0.46 | 0.53 | 0.65 | 0.69 | 0.75 | 0.64 | 0.70 | 0.77 | 0.79 | 0.83 | 0.71 | 0.64 | 0.66 | 0.69 | 0.62 | 0.64 | 0.56 | 0.51 | 0.56 | 0.60 | 0.62 | 0.69 | 0.79 | 0.82 | 0.85 | 0.84 | 0.76 | 0.65 | 0.51 | 0.42 | 0.49 | 0.53 | 0.57 | 0.67 | 0.77 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.14 | | | | -0.81 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.42 | 0.78 | 0.91 | 1.59 | | 9.08 | 16.78 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.00 | 0.20 | 0.25 | 0.23 | 0.26 | | 0.31 | 0.45 |
|
Equity Ratio
|
| 0.78 | | | 0.90 | 0.83 | 0.94 | 0.94 | 0.93 | 0.92 | 0.92 | 0.90 | 0.92 | 0.90 | 0.93 | 0.90 | 0.88 | 0.85 | 0.93 | 0.92 | 0.92 | 0.96 | 0.94 | 0.91 | 0.91 | 0.94 | 0.93 | 0.91 | 0.90 | 0.91 | 0.90 | 0.84 | 0.85 | 0.80 | 0.82 | 0.83 | 0.83 | 0.75 | 0.69 | 0.70 | 0.66 | 0.74 | 0.75 | 0.75 | 0.69 | 0.73 | 0.74 | 0.76 | 0.75 | 0.70 | 0.74 | 0.73 | 0.72 | 0.68 | 0.72 | 0.68 | 0.48 | 0.33 | 0.25 | 0.16 | 0.06 | 0.03 | 0.03 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.14 | | | | -0.81 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | 2.47 | 0.89 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-5.67M | -5.42M | -3.61M | -11.40M | -13.06M | -13.87M | -13.85M | -13.88M | -14.36M | -13.86M | -16.14M | -15.78M | -15.06M | -15.81M | -18.09M | -18.53M | -21.20M | -23.89M | -20.72M | -20.89M | -19.73M | -19.57M | -18.22M | -17.61M | -17.88M | -16.40M | -18.07M | -17.99M | -17.95M | -17.12M | -18.72M | -16.80M | -15.69M | -14.66M | -8.20M | -10.83M | -14.27M | -22.51M | -21.27M | -19.86M | -24.72M | -27.58M | -25.10M | -23.93M | -20.52M | -18.85M | -14.07M | -14.18M | -16.99M | -19.13M | -14.11M | -11.92M | -6.52M | -10.15M | -13.56M | -6.55M | -12.72M | -12.89M | -13.62M | -7.08M | -5.46M | -8.04M | -10.32M |
|
Return on Sales
|
-0.01% | 0.00% | 0.04% | 0.00% | 0.00% | 0.00% | 0.09% | -0.12% | 0.06% | 0.22% | -0.03% | -0.14% | -0.51% | 0.33% | 0.03% | 0.10% | 0.24% | 0.10% | 0.12% | 0.06% | -0.02% | 2.03% | -0.13% | -0.18% | 0.05% | -0.10% | -0.28% | 0.05% | -0.13% | 0.02% | -0.22% | 0.06% | -0.01% | -0.74% | 0.10% | 0.12% | 0.07% | -0.01% | 0.07% | 0.04% | 0.13% | 0.68% | -0.08% | 0.02% | 0.02% | 0.05% | -0.12% | -0.04% | -0.04% | -0.86% | -0.33% | -0.30% | -0.10% | -0.94% | -1.54% | -1.21% | -0.93% | -1.69% | -0.59% | -0.89% | -0.66% | -0.08% | -0.05% |
|
Return on Capital Employed
|
| | | | | 0.26% | 0.26% | -0.02% | 0.02% | 0.06% | 0.04% | 0.03% | -0.02% | 0.04% | 0.05% | 0.09% | 0.20% | 0.12% | 0.12% | 0.12% | 0.05% | 0.04% | 0.00% | -0.04% | -0.03% | -0.04% | -0.06% | -0.02% | -0.05% | -0.02% | | 0.05% | 0.07% | -0.04% | -0.03% | -0.01% | 0.01% | 0.09% | 0.06% | 0.03% | 0.06% | 0.12% | 0.08% | 0.08% | 0.05% | 0.01% | 0.00% | -0.01% | -0.03% | -0.25% | -0.31% | -0.40% | -0.43% | -0.25% | -0.35% | -0.44% | -0.52% | -0.63% | -0.77% | -0.84% | -6.07% | -2.71% | -1.95% |
|
Return on Invested Capital
|
| | | | | 0.24% | 0.28% | -0.02% | 0.02% | 0.07% | | 0.04% | -0.01% | 0.04% | 0.05% | 0.09% | 0.20% | 0.12% | 0.13% | 0.12% | 0.05% | 0.26% | 0.03% | 0.24% | 0.26% | -0.04% | -0.05% | -0.03% | -0.05% | -0.03% | -0.05% | -0.04% | -0.03% | -0.12% | -0.03% | -0.01% | 0.01% | 0.07% | 0.06% | 0.03% | 0.06% | 0.26% | 0.20% | 0.20% | 0.16% | 0.01% | 0.00% | -0.01% | -0.03% | -0.28% | -0.37% | -0.46% | -0.49% | -0.47% | -0.57% | -0.66% | -0.90% | -1.10% | -1.55% | -2.28% | -4.53% | -1.35% | -0.42% |
|
Return on Assets
|
| | | | | 0.00% | 0.01% | 0.00% | 0.01% | 0.06% | 0.04% | 0.04% | -0.02% | 0.05% | 0.05% | 0.09% | 0.18% | 0.10% | 0.11% | 0.11% | 0.05% | 0.27% | 0.23% | 0.21% | 0.21% | -0.03% | -0.05% | -0.02% | -0.04% | -0.02% | -0.05% | -0.04% | -0.03% | -0.09% | -0.02% | -0.01% | 0.01% | 0.06% | 0.05% | 0.03% | 0.04% | 0.19% | 0.16% | 0.15% | 0.11% | 0.01% | 0.00% | -0.01% | -0.02% | -0.21% | -0.27% | -0.34% | -0.36% | -0.33% | -0.41% | -0.47% | -0.55% | -0.56% | -0.54% | -0.54% | -0.52% | -0.30% | -0.23% |
|
Return on Equity
|
| | | | | 0.00% | 0.01% | 0.00% | 0.01% | 0.07% | 0.05% | 0.04% | -0.02% | 0.05% | 0.06% | 0.10% | 0.21% | 0.12% | 0.13% | 0.12% | 0.05% | 0.29% | 0.24% | 0.22% | 0.23% | -0.04% | -0.05% | -0.02% | -0.05% | -0.03% | -0.05% | -0.05% | -0.03% | -0.11% | -0.03% | -0.01% | 0.01% | 0.08% | 0.07% | 0.04% | 0.06% | 0.27% | 0.21% | 0.20% | 0.16% | 0.01% | 0.00% | -0.01% | -0.03% | -0.28% | -0.38% | -0.46% | -0.50% | -0.48% | -0.58% | -0.67% | -0.96% | -1.38% | -1.86% | -2.60% | -5.01% | -6.80% | -7.48% |