|
Gross Margin
|
58.66% | 66.82% | -3.27% | 66.55% | 83.43% | 82.39% | 35.19% | 10.06% | -35.29% | 6.82% | 82.20% | 82.07% | 78.94% | 70.52% | 16.12% | 82.07% | 78.94% | 70.52% | 16.12% | 79.56% | 63.77% | | | 40.43% | 45.38% | 38.89% | 31.88% | 28.26% | 25.50% | 15.04% | 39.28% | 42.75% | 41.07% | 41.17% | 40.62% | 37.66% | 34.42% | 36.89% | 36.35% | 39.71% | 40.91% | 29.60% | 39.58% | 38.28% | 39.35% | 39.80% | 35.66% | 37.37% | 36.28% | 36.34% | 36.74% | 35.80% | 32.74% | 31.05% | 31.81% | 34.69% | 35.15% | 30.89% | 29.90% | 29.90% | 31.92% | 31.71% | 32.84% | 34.02% | 32.39% | 32.57% |
|
EBT Margin
|
-199.76% | -90.75% | -123.98% | -97.98% | -211.29% | -154.91% | -180.89% | -189.47% | -181.50% | -102.31% | -37.71% | -34.10% | -46.70% | -47.74% | -136.62% | -185.57% | -579.28% | 70.52% | 16.12% | -71.81% | -159.55% | | | -61.79% | -25.69% | -143.17% | 3.55% | 6.14% | 5.57% | -3.47% | 7.06% | 8.77% | 7.90% | 4.17% | 13.14% | 4.52% | 3.48% | 1.46% | 3.94% | 1.44% | 4.34% | -22.68% | 1.77% | 5.41% | 11.79% | 11.12% | 3.94% | 16.82% | 18.29% | 11.90% | 12.65% | 27.09% | 7.09% | -2.18% | 3.56% | 2.31% | 1.48% | -0.77% | -3.79% | -3.09% | -19.62% | 0.51% | 19.72% | 6.62% | -0.64% | -0.08% |
|
EBIT Margin
|
-297.40% | -94.23% | -130.51% | -100.28% | -209.55% | -155.41% | -180.73% | -189.63% | -181.47% | -99.14% | -32.06% | -26.42% | -40.87% | -12.34% | -80.06% | -54.48% | -144.22% | 70.52% | 16.12% | -71.72% | -143.20% | | | -10.84% | -25.55% | -140.97% | 5.21% | 6.04% | 5.29% | -5.18% | 11.43% | 13.68% | 13.01% | 9.43% | 9.71% | 7.81% | 1.64% | 3.64% | 3.93% | 4.36% | 8.10% | -10.18% | 8.30% | 6.61% | 14.10% | 12.95% | 11.67% | 15.69% | 11.91% | 12.96% | 13.85% | 12.12% | 8.59% | 1.64% | 6.62% | 5.43% | 6.08% | 3.01% | -0.71% | 0.91% | -15.50% | 0.68% | 1.95% | 7.11% | 3.32% | 3.18% |
|
EBITDA Margin
|
-297.40% | -94.23% | -130.51% | -100.28% | -209.55% | -155.41% | -180.73% | -189.63% | -181.47% | -99.14% | -32.06% | -26.42% | -40.87% | -12.34% | -80.06% | -54.48% | -144.22% | 70.52% | 16.12% | -71.72% | -143.20% | | | -10.84% | -25.55% | -140.97% | 5.21% | 6.04% | 5.29% | -5.18% | 11.43% | 13.68% | 13.01% | 9.43% | 9.71% | 7.81% | 1.64% | 3.64% | 3.93% | 4.36% | 8.10% | -10.18% | 8.30% | 6.61% | 14.10% | 12.95% | 11.67% | 15.69% | 11.91% | 12.96% | 13.85% | 12.12% | 8.59% | 1.64% | 6.62% | 5.43% | 6.08% | 3.01% | -0.71% | 0.91% | -15.50% | 0.68% | 1.95% | 7.11% | 3.32% | 3.18% |
|
Operating Margin
|
-297.40% | -94.23% | -130.51% | -100.28% | -209.55% | -155.41% | -180.73% | -189.63% | -181.47% | -99.14% | -32.06% | -26.42% | -40.87% | -12.34% | -80.06% | -54.48% | -144.22% | 70.52% | 16.12% | -71.72% | -143.20% | | | -10.84% | -25.55% | -140.97% | 5.21% | 6.04% | 5.29% | -5.18% | 11.43% | 13.68% | 13.01% | 9.43% | 9.71% | 7.81% | 1.64% | 3.64% | 3.93% | 4.36% | 8.10% | -10.18% | 8.30% | 6.61% | 14.10% | 12.95% | 11.67% | 15.69% | 11.91% | 12.96% | 13.85% | 12.12% | 8.59% | 1.64% | 6.62% | 5.43% | 6.08% | 3.01% | -0.71% | 0.91% | -15.50% | 0.68% | 1.95% | 7.11% | 3.32% | 3.18% |
|
Net Margin
|
-146.70% | 0.19% | -123.83% | 0.07% | 161.01% | 19.87% | 5.67% | 15.50% | -207.05% | 101.68% | 0.61% | 0.34% | 0.08% | -46.51% | -374.32% | -185.31% | -579.28% | 0.05% | | -68.86% | -144.00% | | | -61.79% | -25.69% | -143.17% | 0.88% | 6.14% | 66.86% | 16.13% | 4.44% | 4.78% | 5.14% | 2.76% | 4.65% | 3.69% | 3.80% | 0.09% | 2.88% | 1.01% | 3.15% | -16.27% | 1.30% | 4.05% | 8.44% | 6.92% | 1.62% | 12.27% | 14.38% | 10.08% | 8.71% | 22.03% | 5.09% | -0.86% | 2.67% | 1.71% | 1.16% | -0.58% | -2.77% | -2.30% | -17.62% | 0.44% | 14.83% | 4.79% | 0.88% | -0.06% |
|
FCF Margin
|
-15.84% | -17.43% | -65.93% | -50.24% | -17.34% | -147.29% | -105.87% | -146.84% | -120.31% | -104.42% | -40.00% | 8.54% | -7.79% | 20.51% | -24.10% | -48.41% | -155.62% | -49.72% | -66.78% | -42.01% | -185.83% | | | -16.63% | | | 13.13% | 3.28% | 2.10% | 5.12% | 0.39% | 31.94% | 27.49% | 0.96% | 2.43% | -0.89% | 2.35% | 2.51% | 14.57% | -3.68% | 14.34% | 8.48% | 5.61% | 5.07% | 25.91% | 15.11% | 7.06% | 15.56% | 11.99% | -7.62% | 1.56% | -4.91% | 7.02% | -11.20% | 7.21% | | | 5.29% | -6.29% | 8.17% | 2.89% | 6.80% | -2.12% | 9.63% | 4.23% | 7.84% |
|
Inventory Average
|
| | | | | | | | | | | | | | | | | | | | | | | 3.94M | 3.22M | | | 13.17M | 12.33M | 12.01M | 23.59M | 35.67M | 17.27M | 17.04M | 40.45M | | | 46.41M | 45.73M | 43.88M | 25.46M | 23.41M | 38.59M | 42.43M | 45.43M | 53.89M | 65.93M | 65.61M | 62.66M | 66.09M | 72.32M | 76.63M | 87.66M | 96.81M | 97.57M | 106.27M | 114.56M | 123.27M | 131.72M | 130.23M | 127.91M | 124.87M | 122.85M | 121.38M | 120.59M | 119.46M |
|
Assets Average
|
30.97M | 19.41M | 16.56M | 14.01M | 11.92M | 9.93M | 8.11M | 6.31M | 4.56M | 3.56M | 3.10M | 3.68M | 4.46M | 4.26M | 4.20M | 4.33M | 4.32M | | | 3.81M | 8.54M | | | 18.08M | 17.41M | | | 39.58M | 46.17M | 52.77M | 86.90M | 120.90M | 123.60M | 127.16M | 135.18M | 141.77M | 141.77M | 141.43M | 136.45M | 131.83M | 128.77M | 124.07M | 129.54M | 147.90M | 157.57M | 176.62M | 193.91M | 193.42M | 197.49M | 205.22M | 215.36M | 222.14M | 244.03M | 270.70M | 278.87M | 322.25M | 362.78M | 398.41M | 435.26M | 435.34M | 422.18M | 401.54M | 394.55M | 390.52M | 386.93M | 387.81M |
|
Equity Average
|
| | | | | | | | | | 0.89M | 1.67M | 2.57M | 2.59M | 2.74M | 2.81M | 3.02M | | | 3.01M | 7.50M | | | 12.95M | 12.56M | | | 7.28M | 14.56M | 22.71M | 26.60M | 29.96M | 31.77M | 32.76M | 34.09M | 37.37M | 39.48M | 39.13M | 39.88M | 41.11M | 41.81M | 38.27M | 34.38M | 35.64M | 38.11M | 41.63M | 46.13M | 53.07M | 62.57M | 71.33M | 78.36M | 88.29M | 96.67M | 98.01M | 98.22M | 101.26M | 104.17M | 102.02M | 97.63M | 94.29M | 82.80M | 73.08M | 81.10M | 91.59M | 94.78M | 95.30M |
|
Invested Capital
|
| | 13.21M | | | | 5.88M | | | 1.04M | 0.75M | 2.60M | 2.53M | 2.65M | 2.83M | 2.80M | 3.24M | | 3.17M | 2.85M | 12.16M | | 14.63M | 13.46M | 12.52M | 0.71M | 21.54M | 22.79M | 38.18M | 37.66M | 82.02M | 84.56M | 85.35M | 59.47M | 64.89M | 39.45M | 99.42M | 97.57M | 94.91M | 92.52M | 91.21M | 42.03M | 50.61M | 57.59M | 57.65M | 44.41M | 60.65M | 67.43M | 75.68M | 75.72M | 99.20M | 114.97M | 116.83M | 176.25M | 118.68M | 123.95M | 125.01M | 132.74M | 129.25M | 134.01M | 171.70M | 115.94M | 131.72M | 137.08M | 173.47M | 138.15M |
|
Asset Utilization Ratio
|
0.63 | 0.85 | 0.81 | 0.78 | 0.71 | 0.71 | 0.69 | 0.65 | 0.91 | 1.20 | 1.32 | 1.00 | 0.70 | 0.61 | 0.56 | 0.54 | 0.54 | | | 0.62 | 0.29 | | | 0.48 | 0.70 | | | 1.19 | 1.36 | 1.50 | 1.05 | 0.91 | 1.06 | 1.20 | 1.19 | 1.23 | 1.32 | 1.41 | 1.56 | 1.57 | 1.55 | 1.56 | 1.41 | 1.23 | 1.12 | 1.09 | 1.09 | 1.22 | 1.33 | 1.33 | 1.33 | 1.28 | 1.16 | 1.06 | 1.01 | 0.94 | 0.90 | 0.93 | 0.96 | 1.04 | 1.12 | 1.16 | 1.15 | 1.14 | 1.15 | 1.14 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | -0.21 | -204.99 | -729.77 | 3.03 | 3.58 | 3.92 | -0.32 | 2.54 | 2.59 | 2.53 | 1.90 | 1.59 | 2.24 | 0.33 | 1.16 | 1.26 | 1.33 | 2.37 | -3.08 | 2.57 | 2.42 | 5.19 | 5.35 | 4.96 | 6.75 | 8.78 | 7.96 | 10.23 | 9.85 | 8.70 | 0.73 | 2.23 | 1.53 | 1.60 | 0.85 | -0.20 | 0.27 | -4.08 | 0.18 | 0.53 | 2.08 | 1.05 | 0.97 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | 0.06 | 0.02 | 0.04 | | 0.29 | 0.18 | 0.09 | 0.64 | 0.71 | 0.69 | 2.86 | 1.55 | 1.22 | | 0.49 | 1.88 | 0.35 | 0.44 | 0.31 | 1.63 | 1.48 | 1.73 | 1.45 | 1.73 | 1.44 | 1.09 | 0.78 | 0.71 | 0.71 | 0.63 | 0.78 | 0.81 | 0.87 | 0.94 | 0.84 | 1.00 | 1.11 | 1.10 | 1.36 | 1.28 | 1.07 | 0.89 | 0.82 | 0.81 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | 0.04 | 0.02 | 0.03 | | 0.05 | 0.04 | 0.03 | 0.29 | 0.17 | 0.17 | 0.74 | 0.40 | 0.30 | | 0.14 | 0.52 | 0.11 | 0.14 | 0.11 | 0.45 | 0.38 | 0.40 | 0.37 | 0.38 | 0.37 | 0.32 | 0.27 | 0.25 | 0.26 | 0.26 | 0.29 | 0.28 | 0.31 | 0.27 | 0.24 | 0.23 | 0.25 | 0.23 | 0.24 | 0.24 | 0.24 | 0.22 | 0.20 | 0.20 |
|
Equity Ratio
|
| | 0.88 | | | | 0.82 | | | 0.31 | 0.27 | 0.57 | 0.58 | 0.64 | 0.66 | 0.64 | 0.76 | | 0.79 | 0.79 | 0.90 | | 0.71 | 0.72 | 0.73 | | 0.17 | 0.20 | 0.41 | 0.45 | 0.24 | 0.25 | 0.26 | 0.26 | 0.25 | 0.28 | 0.28 | 0.27 | 0.31 | 0.31 | 0.34 | 0.28 | 0.25 | 0.23 | 0.25 | 0.22 | 0.25 | 0.29 | 0.34 | 0.35 | 0.37 | 0.42 | 0.37 | 0.35 | 0.35 | 0.28 | 0.29 | 0.23 | 0.22 | 0.21 | 0.18 | 0.19 | 0.23 | 0.24 | 0.25 | 0.24 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | -0.21 | -204.99 | -729.77 | 3.03 | 3.58 | 3.92 | -0.32 | 2.54 | 2.59 | 2.53 | 1.90 | 1.59 | 2.24 | 0.33 | 1.16 | 1.26 | 1.33 | 2.37 | -3.08 | 2.57 | 2.42 | 5.19 | 5.35 | 4.96 | 6.75 | 8.78 | 7.96 | 10.23 | 9.85 | 8.70 | 0.73 | 2.23 | 1.53 | 1.60 | 0.85 | -0.20 | 0.27 | -4.08 | 0.18 | 0.53 | 2.08 | 1.05 | 0.97 |
|
FCF Payout Ratio
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | 0.01 | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | | | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-4.64M | -4.74M | -7.67M | -6.17M | -7.87M | -7.87M | -3.33M | -1.95M | -3.33M | -0.60M | -0.24M | -2.18M | -2.11M | -0.24M | -1.31M | -1.17M | -1.30M | | -0.76M | -0.51M | -9.57M | | -8.11M | -6.52M | -7.19M | -6.61M | -3.32M | -3.42M | -2.73M | -0.77M | -1.59M | -0.75M | -0.77M | -4.72M | -3.07M | -3.04M | -4.72M | -3.49M | -4.20M | -3.29M | -1.99M | -2.68M | -1.50M | -1.50M | -5.69M | -9.25M | -7.63M | -12.37M | -11.01M | -5.11M | -10.48M | -6.64M | -4.07M | -5.05M | -13.21M | -4.62M | -0.45M | | | | | | | | | |
|
Return on Sales
|
-1.47% | 0.00% | -1.24% | 0.00% | 0.20% | 0.20% | 0.06% | 0.15% | -0.26% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | -0.62% | -0.26% | -1.43% | 0.01% | 0.06% | 0.67% | 0.16% | 0.04% | 0.05% | 0.05% | 0.03% | 0.05% | 0.04% | 0.04% | 0.00% | 0.03% | 0.01% | 0.03% | -0.16% | 0.01% | 0.04% | 0.08% | 0.07% | 0.02% | 0.12% | 0.14% | 0.10% | 0.09% | 0.22% | 0.05% | -0.01% | 0.03% | 0.02% | 0.01% | -0.01% | -0.03% | -0.02% | -0.18% | 0.00% | 0.15% | 0.05% | 0.01% | 0.00% |
|
Return on Capital Employed
|
-0.54% | -0.93% | -1.24% | -1.56% | -1.01% | -1.09% | -1.21% | -1.46% | -2.47% | -5.74% | -5.10% | -2.06% | -0.67% | -0.26% | -0.34% | | | | | | -0.12% | | | -0.16% | -0.25% | | | -0.11% | -0.02% | 0.06% | 0.10% | 0.10% | 0.16% | 0.30% | 0.26% | | 0.12% | 0.10% | 0.08% | 0.07% | 0.10% | 0.04% | 0.06% | 0.06% | 0.08% | 0.17% | 0.17% | 0.23% | 0.24% | 0.26% | 0.25% | 0.22% | 0.18% | 0.12% | 0.09% | 0.07% | 0.06% | 0.06% | 0.04% | 0.03% | -0.05% | -0.06% | -0.05% | -0.02% | 0.05% | 0.06% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | | | | | | | | | | -0.15% | | | -0.47% | -0.15% | 0.25% | 0.46% | 0.40% | 0.35% | 0.16% | 0.15% | 0.15% | 0.18% | 0.11% | 0.06% | 0.07% | 0.06% | 0.07% | 0.03% | 0.07% | 0.07% | 0.09% | 0.27% | 0.29% | 0.34% | 0.34% | 0.36% | 0.34% | 0.27% | 0.23% | 0.14% | 0.11% | 0.11% | 0.12% | 0.11% | 0.07% | 0.05% | -0.08% | -0.10% | -0.16% | -0.01% | 0.08% | 0.09% |
|
Return on Assets
|
-0.17% | -0.27% | -0.50% | -0.59% | -0.23% | -0.26% | 0.06% | 0.10% | 0.03% | -0.02% | -0.04% | -0.07% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.00% | 0.00% | | | -0.27% | -0.35% | | | -0.10% | 0.23% | 0.34% | 0.22% | 0.16% | 0.07% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | -0.03% | -0.04% | -0.02% | -0.01% | 0.06% | 0.06% | 0.09% | 0.12% | 0.13% | 0.15% | 0.18% | 0.13% | 0.09% | 0.07% | 0.02% | 0.01% | 0.01% | 0.00% | -0.01% | -0.06% | -0.06% | -0.02% | 0.00% | 0.06% | 0.06% |
|
Return on Equity
|
| | | | | | | | | | -0.13% | -0.16% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.00% | 0.00% | | | -0.38% | -0.48% | | | -0.52% | 0.73% | 0.79% | 0.72% | 0.66% | 0.27% | 0.20% | 0.20% | 0.19% | 0.18% | 0.15% | 0.14% | 0.10% | 0.08% | -0.10% | -0.15% | -0.10% | -0.04% | 0.25% | 0.23% | 0.33% | 0.38% | 0.37% | 0.41% | 0.44% | 0.34% | 0.25% | 0.20% | 0.06% | 0.04% | 0.04% | -0.01% | -0.06% | -0.32% | -0.35% | -0.08% | 0.02% | 0.24% | 0.23% |