|
Gross Margin
|
| | | | | | | | | | | | | | | | | | 67.91% | | 76.27% | 78.79% | 71.94% | | 90.27% | 87.25% | 88.00% | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
11.06% | 8.30% | 4.69% | -12.33% | 17.59% | 14.87% | 10.94% | 11.26% | 13.53% | 44.97% | 14.80% | 16.37% | 12.00% | 15.29% | 16.27% | 14.15% | 16.05% | 15.33% | 737.28% | 17.35% | 701.05% | 2,456.97% | 918.23% | 17.65% | 67.42% | 1,510.18% | 475.00% | 38.41% | 34.13% | 33.14% | 36.15% | 39.51% | 8.32% | 8.25% | 5.71% | 20.20% | 8.11% | 27.65% | 14.28% | 26.30% | 15.23% | 15.93% | 8.42% | 26.49% | 14.27% | 9.39% | 38.29% |
|
EBIT Margin
|
2.96% | 22.10% | 19.62% | 8.88% | 28.62% | 27.42% | 24.67% | 25.80% | 27.45% | 57.45% | 26.81% | 29.84% | 26.43% | 28.29% | 31.18% | 29.73% | 33.55% | 33.62% | -2,917.02% | 40.15% | -3,165.91% | -2,435.39% | -3,699.03% | 35.18% | -1,264.45% | -2,006.53% | -931.25% | 41.82% | 39.33% | 38.58% | 39.53% | 44.79% | 12.86% | 12.21% | 17.20% | 39.86% | 41.73% | 76.12% | 66.05% | 78.60% | 67.62% | 69.39% | 68.71% | 65.80% | 63.41% | 58.62% | 67.13% |
|
EBITDA Margin
|
11.73% | 24.54% | 22.56% | 12.55% | 31.17% | 30.02% | 27.78% | 28.93% | 30.35% | 60.03% | 29.54% | 33.05% | 30.04% | 31.60% | 34.81% | 33.35% | 37.38% | 37.13% | -2,781.85% | 43.67% | -3,015.82% | -2,323.92% | -3,548.87% | 38.28% | -1,216.26% | -1,949.12% | -884.10% | 44.84% | 42.81% | 42.26% | 42.58% | 48.54% | 16.76% | 15.69% | 21.45% | 44.01% | 45.80% | 80.15% | 70.08% | 82.01% | 70.82% | 72.89% | 72.11% | 68.00% | 66.32% | 61.29% | 68.44% |
|
Operating Margin
|
2.96% | | | | | | | | | | | | | | | | | | -2,917.02% | | -3,165.91% | -2,435.39% | -3,699.03% | | -1,264.45% | -2,006.53% | -931.25% | | | | | | | | | | | | | | | | | | | | |
|
Net Margin
|
9.01% | 6.64% | 2.88% | -7.28% | 10.35% | 10.71% | 7.22% | 7.41% | 8.34% | 27.20% | 8.58% | 9.54% | 7.55% | 9.52% | 10.18% | 5.95% | 12.06% | 11.55% | 560.13% | 12.67% | 539.72% | 1,881.01% | 678.39% | 13.00% | 51.32% | 1,125.57% | 355.75% | 34.21% | 26.87% | 28.28% | 28.82% | 33.99% | 9.20% | 8.20% | 7.70% | 17.65% | 31.69% | 22.53% | 10.85% | 22.26% | 11.80% | 11.78% | 6.26% | 20.44% | 10.62% | 5.94% | 28.01% |
|
FCF Margin
|
266.30% | -105.50% | 114.06% | -194.35% | -269.30% | 48.05% | 262.36% | -168.29% | 36.77% | -125.92% | 49.77% | 160.64% | 94.89% | -168.96% | 186.98% | 37.02% | 71.73% | -181.81% | 6,310.86% | -30.87% | 2,251.32% | -5,338.96% | -5,876.61% | 185.53% | -4,395.77% | -2,715.64% | 11,739.56% | 54.06% | 29.30% | -18.77% | 14.28% | 74.23% | -188.15% | 127.38% | 38.81% | 8.84% | -15.86% | 97.44% | 27.62% | 48.02% | -68.95% | 76.71% | 25.06% | -23.13% | 41.17% | 21.49% | -5.75% |
|
Assets Average
|
| 1,030.02M | 1,074.72M | 1,098.64M | 1,152.72M | 1,224.02M | 1,279.80M | 1,345.50M | 1,408.56M | 1,458.80M | 1,476.78M | 1,443.70M | 1,426.38M | 1,470.50M | 1,489.32M | 1,502.95M | 1,557.91M | 1,633.47M | 1,704.26M | 1,737.04M | 1,770.44M | 1,811.46M | 1,897.48M | 1,953.03M | 2,021.90M | 2,157.42M | 2,214.81M | 2,272.97M | 2,488.78M | 2,690.31M | 2,761.68M | 2,790.64M | 2,842.96M | 2,938.95M | 3,062.18M | 3,104.39M | 3,310.36M | 3,451.86M | 3,394.72M | 3,375.73M | 3,430.64M | 3,417.70M | 3,353.38M | 3,273.73M | 3,074.20M | 3,121.85M | 3,228.48M |
|
Equity Average
|
| 104.84M | 110.51M | 110.05M | 110.51M | 112.43M | 113.70M | 114.42M | 115.89M | 120.54M | 124.70M | 135.50M | 142.18M | 142.78M | 147.91M | 149.58M | 150.31M | 158.11M | 168.34M | 173.82M | 178.82M | 190.77M | 203.46M | 209.09M | 211.54M | 219.83M | 231.31M | 236.80M | 238.08M | 243.04M | 258.05M | 271.00M | 269.58M | 258.39M | 248.63M | 252.88M | 266.35M | 272.83M | 272.88M | 280.40M | 290.62M | 294.26M | 299.93M | 304.50M | 307.92M | 306.18M | 315.03M |
|
Invested Capital
|
797.12M | 794.90M | 892.45M | 865.60M | 900.62M | 927.58M | 1,045.14M | 1,046.60M | 1,122.03M | 1,094.91M | 1,146.37M | 1,136.95M | 1,155.92M | 1,125.09M | 1,192.63M | 1,183.81M | 1,161.50M | 1,197.68M | 1,309.21M | 1,272.33M | 1,375.44M | 1,307.82M | 1,387.67M | 1,198.43M | 1,421.86M | 1,563.94M | 1,490.24M | 1,506.08M | 1,616.02M | 1,545.91M | 1,666.31M | 1,532.47M | 1,463.94M | 1,524.96M | 1,529.55M | 1,600.33M | 2,287.87M | 2,245.73M | 2,216.40M | 1,993.59M | 2,046.11M | 2,195.71M | 2,315.70M | 2,058.41M | 1,860.80M | 2,056.63M | 2,076.60M |
|
Asset Utilization Ratio
|
| | | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.04 | 0.04 | 0.03 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 |
|
Interest Coverage Ratio
|
0.25 | 1.60 | 1.31 | 0.42 | 2.59 | 2.19 | 1.80 | 1.77 | 1.97 | 4.60 | 2.23 | 2.22 | 1.83 | 2.18 | 2.09 | 1.91 | 1.92 | 1.84 | -3.87 | 1.76 | -3.19 | -3.32 | -3.82 | 2.01 | -5.08 | -9.63 | -6.38 | 12.29 | 7.56 | 7.09 | 11.69 | 8.49 | 2.83 | 3.08 | 1.50 | 2.03 | 1.24 | 1.57 | 1.28 | 1.50 | 1.29 | 1.30 | 1.14 | 1.67 | 1.29 | 1.19 | 2.33 |
|
Debt to Equity
|
0.72 | 0.33 | 0.31 | 0.31 | 0.30 | 0.30 | 0.29 | 0.29 | 0.29 | 0.27 | 0.27 | 0.23 | 0.24 | 0.23 | 0.23 | 0.22 | 0.22 | 0.13 | 0.11 | 0.10 | 0.10 | 0.08 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.18 | 0.18 | 0.17 | 0.27 | 0.27 | 0.28 | 0.29 | 0.30 | 0.28 | 0.27 | 0.27 | 0.27 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 |
|
Debt Ratio
|
0.07 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|
Equity Ratio
|
0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.11 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | 0.09 | 0.08 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.09 | 0.08 | 0.09 | 0.09 | 0.10 | 0.10 | 0.09 | 0.10 |
|
Times Interest Earned
|
0.25 | 1.60 | 1.31 | 0.42 | 2.59 | 2.19 | 1.80 | 1.77 | 1.97 | 4.60 | 2.23 | 2.22 | 1.83 | 2.18 | 2.09 | 1.91 | 1.92 | 1.84 | -3.87 | 1.76 | -3.19 | -3.32 | -3.82 | 2.01 | -5.08 | -9.63 | -6.38 | 12.29 | 7.56 | 7.09 | 11.69 | 8.49 | 2.83 | 3.08 | 1.50 | 2.03 | 1.24 | 1.57 | 1.28 | 1.50 | 1.29 | 1.30 | 1.14 | 1.67 | 1.29 | 1.19 | 2.33 |
|
FCF Payout Ratio
|
0.00 | -0.02 | | -0.02 | 0.00 | 0.02 | 0.00 | -0.01 | 0.03 | -0.01 | 0.03 | 0.01 | 0.01 | -0.01 | 0.01 | 0.03 | 0.02 | -0.01 | 0.01 | -0.05 | 0.03 | -0.01 | -0.02 | 0.01 | -0.01 | -0.02 | 0.01 | 0.06 | 0.13 | -0.23 | 0.29 | 0.08 | -0.04 | 0.05 | 0.15 | 0.66 | -0.38 | 0.06 | 0.22 | 0.13 | -0.08 | 0.08 | 0.26 | -0.21 | 0.16 | 0.30 | -0.61 |
|
Enterprise Value
|
85.11M | 9.20M | -7.99M | 79.19M | 9.78M | 92.88M | 82.47M | 63.33M | 66.15M | 62.70M | 63.46M | 71.60M | 94.65M | 105.48M | 161.28M | 174.85M | 169.53M | 151.53M | 167.48M | 171.20M | 144.28M | 157.86M | 177.52M | 248.15M | 44.42M | 60.61M | -128.91M | -24.19M | 23.66M | 131.61M | 87.17M | 161.02M | 114.36M | 182.50M | 226.73M | 198.95M | -353.15M | -229.28M | -340.77M | -152.02M | -395.08M | -256.55M | -402.27M | -92.52M | -71.49M | -150.53M | -25.19M |
|
Market Capitalization
|
127.15M | 128.41M | 126.91M | 121.17M | 103.78M | 118.55M | 120.75M | 105.61M | 108.03M | 104.61M | 99.44M | 103.47M | 127.46M | 137.81M | 196.33M | 209.94M | 207.94M | 190.26M | 204.30M | 208.20M | 177.01M | 197.43M | 232.50M | 294.67M | 152.32M | 158.93M | 191.08M | 267.29M | 391.00M | 495.81M | 505.93M | 499.88M | 502.00M | 377.90M | 340.33M | 277.67M | 260.51M | 267.69M | 287.21M | 287.34M | 286.40M | 240.19M | 250.29M | 267.87M | 224.27M | 292.77M | 319.05M |
|
Return on Sales
|
| | | 0.03% | 0.05% | 0.04% | 0.02% | 0.04% | 0.01% | 0.09% | 0.11% | 0.13% | 0.15% | 0.10% | 0.10% | 0.09% | 0.10% | 0.10% | 0.16% | 0.18% | 0.27% | 1.00% | 0.85% | 0.68% | 0.59% | 0.67% | 0.83% | 0.95% | 0.66% | 0.36% | 0.30% | 0.28% | 0.23% | 0.16% | 0.09% | 0.03% | 0.10% | 0.15% | 0.17% | 0.22% | 0.17% | 0.14% | 0.13% | 0.13% | 0.13% | 0.12% | 0.18% |
|
Return on Invested Capital
|
| | | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.00% | 0.00% | -0.01% | -0.03% | -0.03% | -0.03% | -0.03% | -0.03% | -0.03% | -0.03% | -0.01% | 0.01% | 0.03% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% |
|
Return on Assets
|
| | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| | | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.00% | 0.05% | 0.07% | 0.08% | 0.09% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.13% | 0.10% | 0.11% | 0.09% | 0.11% | 0.13% | 0.16% | 0.19% | 0.15% | 0.16% | 0.14% | 0.11% | 0.09% | 0.05% | 0.01% | 0.05% | 0.08% | 0.09% | 0.11% | 0.08% | 0.07% | 0.06% | 0.07% | 0.06% | 0.06% | 0.10% |