|
Gross Margin
|
48.15% | 71.47% | 70.14% | -501.92% | 71.79% | 55.61% | 71.99% | | 72.24% | 58.59% | 57.82% | 55.50% | 58.42% | 60.25% | | | | | | | | | 85.85% | | | | | | | | | | | | | | | |
|
EBT Margin
|
16.52% | 15.07% | 17.54% | -634.62% | 10.78% | 30.73% | 18.98% | | 14.72% | 31.06% | 41.54% | 25.92% | 37.95% | 32.56% | | | | | | | | | 18.18% | | | | | | | | | | | | | | | |
|
EBIT Margin
|
20.51% | 17.34% | 19.59% | -609.62% | 13.15% | 34.63% | 21.39% | | 17.18% | 34.58% | 44.75% | 28.85% | 40.72% | 35.31% | | | | | | | | | 19.91% | | | | | | | | | | | | | | | |
|
EBITDA Margin
|
20.51% | 17.34% | 19.59% | -609.62% | 9.35% | 34.63% | 21.39% | | 14.26% | 34.58% | 44.75% | 47.92% | 18.98% | 35.31% | | | | | | | | | 19.91% | | | | | | | | | | | | | | | |
|
Operating Margin
|
20.51% | 17.34% | 19.59% | -609.62% | 13.15% | 34.63% | 21.39% | | 17.18% | 34.58% | 44.75% | 28.85% | 40.72% | 35.31% | | | | | | | | | 19.91% | | | | | | | | | | | | | | | |
|
Net Margin
|
1.14% | 0.32% | 14.69% | -1,255.77% | 0.32% | | 15.51% | | 10.89% | 39.65% | 38.12% | 37.65% | 50.11% | 36.79% | | | | | | | -60.00% | -4,960.00% | 12.63% | | | | | | | | | | | | | -18.18% | -14.81% | -4.55% |
|
FCF Margin
|
| 17.18% | 51.03% | 198.08% | 5.23% | 44.15% | 23.64% | | 0.77% | 27.75% | 41.54% | 7.09% | 34.97% | 42.71% | -355.88% | | | | | | 19,060.00% | | 43.58% | | | | | | | | | | | | | | | |
|
Inventory Average
|
4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 3.50M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 4.00M | 5.50M | 6.00M | 5.50M | 5.00M | 4.50M | 4.00M | 4.00M | 4.00M | 4.00M | 4.50M | 4.50M | 4.00M | 4.50M |
|
Assets Average
|
3,125.00M | 3,104.50M | 2,994.00M | 2,902.00M | 2,874.50M | 2,868.00M | 2,884.50M | 2,933.50M | 2,938.00M | 2,888.00M | 2,897.50M | 2,993.50M | 3,027.00M | 3,117.00M | | | | | 3,141.00M | 3,076.50M | 2,840.00M | 2,860.00M | 2,984.00M | 3,079.00M | 3,620.00M | 4,117.00M | 2,135.00M | 2,134.00M | 2,114.00M | 2,236.50M | 2,245.50M | 2,383.50M | 2,382.00M | 2,127.50M | 4,482.50M | 4,780.50M | 4,843.00M | 5,141.50M |
|
Equity Average
|
26.00M | | | | 172.00M | 178.00M | 239.00M | 294.00M | 312.50M | 353.00M | 423.00M | 610.00M | 720.50M | 792.50M | 1,842.00M | 1,611.50M | | | | | | | | | | | | | | | | | | | | -2131.00M | | |
|
Invested Capital
|
51.00M | | | 156.00M | 188.00M | 168.00M | 310.00M | 278.00M | 347.00M | 359.00M | 487.00M | 733.00M | 708.00M | 877.00M | 2,807.00M | 416.00M | | | | | -1048.00M | | -1251.00M | | 875.00M | | 692.00M | | 1,910.00M | | 1,364.00M | | -1615.00M | | 1,216.00M | 962.00M | | -6464.00M |
|
Asset Utilization Ratio
|
0.46 | 0.20 | 0.21 | 0.33 | 0.22 | 0.31 | 0.23 | 0.31 | 0.22 | 0.35 | 0.49 | 0.47 | 0.59 | 0.58 | | | | | 0.00 | 0.00 | 0.00 | 0.00 | 1.11 | 0.01 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.00 | 0.01 | 0.00 |
|
Interest Coverage Ratio
|
-4.80 | -7.13 | -8.86 | | -5.19 | -8.88 | -8.35 | | -7.00 | -9.24 | -13.06 | -9.08 | -13.64 | -12.85 | | | | | | | | | -10.86 | | | | | | | | | | | | | | | |
|
Debt to Equity
|
-27.22 | | | 6.51 | -5.20 | -5.45 | -2.60 | 2.79 | -2.52 | -2.24 | -1.44 | -0.94 | -0.83 | -0.70 | -0.44 | -2.90 | | | | | -1.48 | | -1.31 | | -1.77 | | -1.47 | | -2.03 | | -1.92 | | -1.48 | | -1.62 | 2.45 | | 2.57 |
|
Debt Ratio
|
-0.44 | -0.46 | -0.41 | 0.35 | -0.34 | -0.32 | -0.28 | 0.26 | -0.30 | -0.28 | -0.24 | -0.23 | -0.20 | -0.19 | | -0.36 | | -0.44 | -0.43 | -0.53 | 0.62 | -0.71 | 0.59 | -0.62 | 0.49 | -0.55 | 16.91 | -0.45 | 42.81 | -0.66 | 26.84 | -0.50 | 23.26 | -0.59 | 0.66 | -1.19 | -0.66 | -1.32 |
|
Equity Ratio
|
0.02 | | | 0.05 | 0.07 | 0.06 | 0.11 | 0.09 | 0.12 | 0.12 | 0.17 | 0.24 | 0.24 | 0.27 | | 0.12 | | | | | -0.42 | | -0.45 | | -0.28 | | -11.51 | | -21.10 | | -13.97 | | -15.68 | | -0.41 | -0.49 | | -0.51 |
|
Times Interest Earned
|
-4.80 | -7.13 | -8.86 | | -5.19 | -8.88 | -8.35 | | -7.00 | -9.24 | -13.06 | -9.08 | -13.64 | -12.85 | | | | | | | | | -10.86 | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | -0.34 | | | | | | | | | | -0.30 | -4.17 | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-274.00M | -264.00M | -229.00M | -69.00M | -2.00M | 2.00M | -21.00M | -40.00M | -32.00M | -21.00M | -57.00M | -124.00M | -145.00M | -163.00M | -163.00M | -354.00M | -237.00M | -313.00M | -489.00M | -462.00M | -226.00M | -430.00M | -184.00M | -502.00M | -705.00M | -204.00M | -199.00M | -706.00M | -1676.00M | -928.00M | -1452.00M | -1324.00M | -976.00M | -692.00M | -1329.00M | -926.00M | -785.00M | -1244.00M |
|
Return on Sales
|
0.01% | 0.00% | 0.45% | -12.56% | 0.00% | -0.74% | -0.98% | 0.00% | 0.11% | 0.40% | 0.49% | 0.38% | 0.50% | 0.40% | -17.00% | 106.00% | -6.10% | | | | | | 0.24% | 29.13% | 27.41% | 25.89% | | | | | | | | | | | | |
|
Return on Capital Employed
|
0.12% | 0.10% | 0.10% | -0.01% | 0.00% | 0.01% | 0.01% | | 0.13% | 0.15% | 0.17% | 0.16% | 0.18% | 0.17% | | | | | | | | | 0.52% | | | | | | | | | | | | | | | |
|
Return on Invested Capital
|
30.51% | | | | -0.05% | 1.99% | 5.29% | | 1.74% | 1.81% | 1.65% | 1.15% | 1.20% | 1.10% | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Assets
|
0.09% | 0.09% | 0.09% | -0.22% | -0.23% | -0.23% | -0.23% | 0.00% | 0.02% | 0.09% | 0.16% | 0.21% | 0.26% | 0.26% | | | | | | | | | 0.16% | 0.15% | 0.13% | 0.11% | | | | | | | | | | | | |
|
Return on Equity
|
10.92% | | | | -3.77% | -3.66% | -2.72% | 0.01% | 0.23% | 0.71% | 1.13% | 1.04% | 1.10% | 1.02% | 0.31% | 0.26% | | | | | | | | | | | | | | | | | | | | | | |