Harmonic Inc. Ratios

Ratios Dec2009 Dec2010 Dec2011 Dec2012 Dec2013 Dec2014 Dec2015 Dec2016 Dec2017 Dec2018 Dec2019 Dec2020 Dec2021 Dec2022 Dec2023 Dec2024
Profitability
Gross Margin 42.04%46.16%48.24%46.25%47.72%48.98%53.77%49.46%47.40%51.84%55.36%51.47%51.22%50.54%51.41%53.91%
EBT Margin -3.05%15.60%0.28%-3.71%-5.01%-5.03%-4.26%-19.81%-23.64%-4.20%-1.64%-6.92%1.75%7.12%3.15%8.54%
EBIT Margin -3.77%1.21%0.31%-3.76%-4.98%-4.98%-3.43%-16.51%-19.78%-1.24%3.25%-3.29%3.71%7.28%3.65%9.30%
EBITDA Margin -3.77%1.21%0.31%-3.76%-4.98%-4.98%-3.43%-16.51%-19.78%-1.24%3.25%-3.29%3.71%7.28%3.65%9.30%
Operating Margin -3.77%1.21%0.31%-3.76%-4.98%-4.98%-3.43%-16.51%-19.78%-1.24%3.25%-3.29%3.71%7.28%3.65%9.30%
Net Margin -7.55%13.29%1.38%1.10%3.34%-10.67%-4.15%-17.82%-22.38%-5.21%-1.47%-7.73%2.61%4.51%13.82%5.78%
FCF Margin 0.94%-4.27%5.69%12.21%8.48%8.60%-2.12%-3.61%-2.33%1.30%5.20%1.84%5.53%-0.60%-0.23%7.77%
Efficiency
Inventory Average 46.57M64.36M67.46M50.60M34.84M35.78M40.01M33.58M25.81M27.34M32.04M53.11M96.07M102.47M73.99M
Assets Average 638.35M727.28M725.85M661.81M543.30M502.74M539.51M531.06M509.45M549.08M589.42M642.60M701.85M739.11M782.36M
Equity Average 410.89M463.84M542.26M558.86M523.79M432.99M349.99M299.40M244.49M224.00M241.05M255.37M277.11M310.21M380.69M451.07M
Invested Capital 407.47M520.20M564.32M553.41M494.17M371.81M456.42M291.83M241.29M357.90M367.95M270.07M332.74M438.49M551.75M579.54M
Asset Utilization Ratio 0.660.670.660.700.800.750.750.670.790.730.640.790.890.820.87
Leverage & Solvency
Interest Coverage Ratio -0.441.12-1.081.779.038.228.62
Debt to Equity 0.080.110.090.240.130.190.400.290.25
Debt Ratio 0.040.050.040.100.060.080.180.160.14
Equity Ratio 0.730.720.770.770.820.770.630.490.430.450.430.440.430.460.570.58
Times Interest Earned -0.441.12-1.081.779.038.228.62
Valuation
Enterprise Value 336.34M838.96M422.93M385.87M653.64M544.26M228.20M333.59M285.77M343.22M611.62M623.71M1,072.77M1,291.63M1,378.69M1,439.88M
Market Capitalization 607.41M959.33M584.73M587.01M743.97M617.29M354.39M391.74M342.80M409.21M704.68M722.36M1,206.20M1,381.22M1,462.96M1,541.67M
Return Ratios
Return on Sales -0.08%0.13%0.01%0.01%0.03%-0.11%-0.04%-0.18%-0.22%-0.05%-0.01%-0.08%0.03%0.05%0.14%0.06%
Return on Capital Employed 0.01%0.00%-0.03%-0.04%-0.05%-0.03%-0.17%-0.18%-0.01%0.04%-0.03%0.04%0.12%0.05%0.10%
Return on Invested Capital 0.01%-0.03%-0.03%-0.16%-0.25%0.03%0.07%0.08%
Return on Assets 0.09%0.01%0.01%0.02%-0.09%-0.03%-0.13%-0.15%-0.04%-0.01%-0.05%0.02%0.04%0.11%0.05%
Return on Equity -0.06%0.12%0.01%0.01%0.03%-0.11%-0.04%-0.24%-0.33%-0.09%-0.02%-0.11%0.05%0.09%0.22%0.09%