|
Gross Margin
|
59.89% | 61.66% | 63.75% | 67.23% | 68.52% | 69.07% | 70.44% | 71.73% | 72.36% | 72.65% | 73.08% | 73.12% | 74.11% | 74.14% | 75.64% | 75.19% | 74.79% | 76.46% | 74.72% | 69.57% | 74.66% | 73.99% | 68.43% | 68.02% | 65.72% | 62.69% | 66.85% | 68.83% | 68.28% | 69.89% | 67.91% | 69.46% | 66.19% | 65.98% | 66.34% | 69.89% | 68.78% | 70.02% | 68.83% | 71.17% | 71.09% |
|
EBT Margin
|
-61.24% | -68.88% | -44.08% | -28.60% | -20.70% | -27.84% | -25.97% | -28.34% | -27.34% | -41.89% | -35.00% | -34.59% | -25.30% | -38.83% | -17.04% | -20.42% | -33.42% | -29.24% | -14.24% | -39.91% | -6.35% | -12.28% | -37.25% | -21.22% | -27.67% | -39.65% | -54.73% | -23.38% | -20.54% | -17.87% | -35.02% | -14.72% | -21.61% | -29.01% | -34.59% | -13.45% | -31.17% | -0.72% | -18.93% | -7.71% | -2.69% |
|
EBIT Margin
|
-58.86% | -63.52% | -37.89% | -23.50% | -15.89% | -23.25% | -22.13% | -24.82% | -23.90% | -38.82% | -33.37% | -36.22% | -23.99% | -31.33% | -16.97% | -20.15% | -33.40% | -29.99% | -14.44% | -39.63% | -6.61% | -12.16% | -36.97% | -20.91% | -27.25% | -39.36% | -52.55% | -22.98% | -20.30% | -18.38% | -35.45% | -15.20% | -22.15% | -29.57% | -28.91% | -15.52% | -34.09% | -2.48% | -20.52% | -10.02% | -4.37% |
|
EBITDA Margin
|
-58.86% | -63.52% | -37.89% | -23.50% | -15.89% | -23.25% | -22.13% | -24.82% | -23.90% | -38.82% | -33.37% | -36.22% | -23.99% | -31.33% | -16.97% | -20.15% | -33.40% | -29.99% | -14.44% | -39.63% | -6.61% | -12.16% | -36.97% | -20.91% | -27.25% | -39.36% | -52.55% | -22.98% | -20.30% | -18.38% | -35.45% | -15.20% | -22.15% | -29.57% | -28.91% | -15.52% | -34.09% | -2.48% | -20.52% | -10.02% | -4.37% |
|
Operating Margin
|
-58.86% | -63.52% | -37.89% | -23.50% | -15.89% | -23.25% | -22.13% | -24.82% | -23.90% | -38.82% | -33.37% | -36.22% | -23.99% | -31.33% | -16.97% | -20.15% | -33.40% | -29.99% | -14.44% | -39.63% | -6.61% | -12.16% | -36.97% | -20.91% | -27.25% | -39.36% | -52.55% | -22.98% | -20.30% | -18.38% | -35.45% | -15.20% | -22.15% | -29.57% | -28.91% | -15.52% | -34.09% | -2.48% | -20.52% | -10.02% | -4.37% |
|
Net Margin
|
-61.24% | -68.88% | -44.08% | -28.60% | -20.70% | -27.84% | -25.97% | -28.34% | -27.34% | -41.89% | -35.00% | -34.59% | -25.30% | -38.94% | -17.07% | -20.45% | -33.46% | -29.27% | -14.27% | -40.17% | -6.50% | -12.25% | -37.38% | -21.36% | -27.78% | -39.72% | -54.78% | -23.42% | -20.65% | -17.94% | -35.10% | -14.89% | -21.76% | -29.20% | -34.61% | -13.58% | -31.30% | -0.81% | -19.35% | -7.62% | -2.70% |
|
FCF Margin
|
| -53.96% | -78.94% | -27.24% | -18.48% | -10.05% | -35.33% | -8.16% | -17.25% | -16.44% | -45.24% | -21.20% | -17.06% | -14.04% | -39.04% | -4.86% | -7.73% | -28.22% | -40.56% | -24.24% | 7.42% | 6.92% | -61.97% | -7.96% | 5.11% | -21.60% | -48.13% | -10.98% | -2.56% | 4.87% | -35.16% | -11.25% | -6.33% | -22.25% | -46.85% | 2.26% | 10.51% | 7.54% | -10.91% | 9.26% | 10.40% |
|
Inventory Average
|
| | | | | 1.53M | 1.27M | 1.19M | 1.27M | 1.50M | 1.77M | 2.01M | 2.24M | 2.19M | 2.28M | 2.64M | 3.14M | 3.77M | 4.13M | 4.61M | 5.03M | 5.19M | 6.09M | 8.06M | 9.61M | 10.11M | 11.36M | 13.43M | 14.44M | 14.80M | 15.77M | 15.43M | 14.06M | 13.81M | 14.42M | 15.15M | 15.23M | 14.54M | 14.19M | 16.37M | 18.98M |
|
Assets Average
|
| | | | | 82.77M | 135.48M | 133.59M | 134.02M | 133.52M | 127.84M | 121.09M | 119.19M | 118.01M | 116.38M | 160.25M | 257.67M | 308.15M | 294.58M | 279.58M | 386.71M | 504.47M | 495.11M | 481.86M | 482.74M | 471.61M | 445.84M | 432.20M | 438.04M | 444.31M | 434.96M | 425.59M | 434.63M | 436.46M | 671.45M | 914.47M | 914.44M | 920.57M | 928.77M | 945.06M | 979.62M |
|
Equity Average
|
| | | | | -11.18M | 90.94M | 88.37M | 86.41M | 82.36M | 75.90M | 69.82M | 65.20M | 57.68M | 49.89M | 47.20M | 94.67M | 139.00M | 130.19M | 121.46M | 226.25M | 338.08M | 325.59M | 308.01M | 301.14M | 287.68M | 262.18M | 244.74M | 241.93M | 239.52M | 230.82M | 222.86M | 221.84M | 214.95M | 150.19M | 94.74M | 85.48M | 81.34M | 88.79M | 95.16M | 112.78M |
|
Invested Capital
|
| -72.52M | | | -84.63M | 123.36M | 120.51M | 119.03M | 117.49M | 111.84M | 73.95M | 99.80M | 95.81M | 87.04M | 47.65M | 46.75M | 142.59M | 168.40M | 129.84M | 125.72M | 345.24M | 362.95M | 321.24M | 318.11M | 307.51M | 289.20M | 285.12M | 286.37M | 282.38M | 282.44M | 265.49M | 267.31M | 262.69M | 252.22M | 90.29M | 99.19M | 71.77M | 90.91M | 86.67M | 103.66M | 121.89M |
|
Asset Utilization Ratio
|
| | | | | 0.77 | 0.54 | 0.60 | 0.66 | 0.74 | 0.85 | 0.99 | 1.12 | 1.25 | 1.41 | 1.13 | 0.77 | 0.70 | 0.78 | 0.82 | 0.63 | 0.53 | 0.56 | 0.64 | 0.66 | 0.68 | 0.76 | 0.84 | 0.87 | 0.92 | 0.99 | 1.06 | 1.09 | 1.13 | 0.76 | 0.59 | 0.61 | 0.64 | 0.67 | 0.70 | 0.72 |
|
Interest Coverage Ratio
|
-24.77 | -11.85 | -6.13 | -4.60 | -3.30 | -5.06 | -5.77 | -7.06 | -6.94 | -12.66 | -12.35 | -14.84 | -10.71 | -24.47 | -20.06 | -24.01 | -44.65 | -46.04 | -24.14 | -52.92 | -12.39 | -25.62 | -82.00 | -55.35 | -83.45 | -129.83 | -23.93 | -48.65 | -34.34 | -20.43 | -41.58 | -22.68 | -29.78 | -41.64 | -13.33 | -6.94 | -15.11 | -1.23 | -9.95 | -5.71 | -2.57 |
|
Debt to Equity
|
| -0.30 | | | -0.28 | 0.35 | 0.37 | 0.38 | 0.39 | 0.43 | 0.47 | 0.48 | 0.51 | 0.67 | 0.73 | 0.75 | 0.24 | 0.26 | 0.28 | 0.30 | 0.10 | 0.10 | 0.10 | 0.09 | 0.08 | 0.08 | 0.14 | 0.14 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.17 | | | | | | | |
|
Debt Ratio
|
| 0.81 | | | 1.16 | 0.23 | 0.25 | 0.25 | 0.25 | 0.25 | 0.28 | 0.27 | 0.27 | 0.30 | 0.30 | 0.17 | 0.11 | 0.11 | 0.12 | 0.13 | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | | | | | | | |
|
Equity Ratio
|
| -2.68 | | | -4.20 | 0.67 | 0.67 | 0.65 | 0.64 | 0.59 | 0.59 | 0.56 | 0.53 | 0.44 | 0.41 | 0.23 | 0.46 | 0.44 | 0.44 | 0.43 | 0.67 | 0.67 | 0.65 | 0.63 | 0.62 | 0.60 | 0.57 | 0.56 | 0.54 | 0.54 | 0.53 | 0.52 | 0.50 | 0.49 | 0.10 | 0.11 | 0.08 | 0.10 | 0.09 | 0.11 | 0.12 |
|
Times Interest Earned
|
-24.77 | -11.85 | -6.13 | -4.60 | -3.30 | -5.06 | -5.77 | -7.06 | -6.94 | -12.66 | -12.35 | -14.84 | -10.71 | -24.47 | -20.06 | -24.01 | -44.65 | -46.04 | -24.14 | -52.92 | -12.39 | -25.62 | -82.00 | -55.35 | -83.45 | -129.83 | -23.93 | -48.65 | -34.34 | -20.43 | -41.58 | -22.68 | -29.78 | -41.64 | -13.33 | -6.94 | -15.11 | -1.23 | -9.95 | -5.71 | -2.57 |
|
Enterprise Value
|
-7.13M | -25.21M | -14.24M | -8.97M | -5.76M | -165.73M | -185.25M | -200.22M | -192.45M | -195.95M | -90.74M | -150.89M | -141.04M | -78.34M | -58.61M | -59.22M | -152.72M | -140.55M | -121.77M | -114.93M | -327.24M | -335.22M | -262.29M | -255.66M | -256.77M | -239.13M | -208.78M | -204.49M | -203.54M | -213.14M | -176.34M | -164.74M | -158.47M | -133.76M | -569.09M | -561.46M | -522.03M | -535.55M | -520.59M | -545.54M | -565.21M |
|
Return on Sales
|
-0.61% | -0.69% | -0.44% | -0.29% | -0.21% | -0.28% | -0.26% | -0.28% | -0.27% | -0.42% | -0.35% | -0.35% | -0.25% | -0.39% | -0.17% | -0.20% | -0.33% | -0.29% | -0.14% | -0.40% | -0.07% | -0.12% | -0.37% | -0.21% | -0.28% | -0.40% | -0.55% | -0.23% | -0.21% | -0.18% | -0.35% | -0.15% | -0.22% | -0.29% | -0.35% | -0.14% | -0.31% | -0.01% | -0.19% | -0.08% | -0.03% |
|
Return on Capital Employed
|
| | | | | -0.22% | -0.12% | -0.15% | -0.18% | -0.25% | -0.30% | -0.40% | -0.45% | -0.52% | -0.49% | -0.33% | -0.24% | -0.21% | -0.22% | -0.28% | -0.16% | -0.10% | -0.14% | -0.14% | -0.19% | -0.26% | -0.32% | -0.35% | -0.35% | -0.32% | -0.30% | -0.30% | -0.32% | -0.38% | -0.22% | -0.16% | -0.18% | -0.14% | -0.13% | -0.13% | -0.08% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | -0.50% | -0.64% | -0.87% | -0.53% | -0.35% | -0.37% | -0.51% | -0.22% | -0.12% | -0.18% | -0.18% | -0.25% | -0.34% | -0.42% | -0.45% | -0.44% | -0.40% | -0.38% | -0.38% | -0.40% | -0.49% | -0.73% | -1.36% | -1.77% | -1.43% | -1.25% | -1.12% | -0.57% |
|
Return on Assets
|
| | | | | -0.23% | -0.14% | -0.16% | -0.18% | -0.23% | -0.29% | -0.35% | -0.38% | -0.42% | -0.40% | -0.28% | -0.21% | -0.18% | -0.19% | -0.23% | -0.13% | -0.09% | -0.13% | -0.12% | -0.16% | -0.21% | -0.28% | -0.30% | -0.29% | -0.26% | -0.24% | -0.23% | -0.24% | -0.28% | -0.19% | -0.14% | -0.16% | -0.12% | -0.11% | -0.10% | -0.05% |
|
Return on Equity
|
| | | | | 1.69% | -0.21% | -0.24% | -0.28% | -0.38% | -0.48% | -0.60% | -0.69% | -0.86% | -0.93% | -0.95% | -0.57% | -0.39% | -0.43% | -0.54% | -0.23% | -0.13% | -0.19% | -0.19% | -0.26% | -0.35% | -0.47% | -0.53% | -0.53% | -0.48% | -0.45% | -0.45% | -0.47% | -0.57% | -0.87% | -1.39% | -1.76% | -1.39% | -1.11% | -0.97% | -0.46% |