|
Gross Margin
|
30.18% | 27.72% | 32.59% | 35.53% | 35.57% | 33.89% | 35.39% | 33.13% | 33.03% | 32.97% | 28.02% | 27.42% | 33.25% | 28.56% | 29.91% | 29.50% | 35.77% | 27.45% | 28.47% | 29.43% | 10.16% | 19.62% | -78.81% | 14.63% | 15.40% | 22.65% | 18.52% | 28.11% | 24.87% | 25.75% | 33.44% | 29.85% | 5.96% | 21.59% | 23.47% | 29.64% | 21.42% | 25.00% | 19.26% | 25.60% | 19.53% | 24.26% | 26.47% | 24.16% | 22.30% | 24.37% | 27.64% | 24.87% | 25.97% | 29.14% | 29.55% | 24.88% | 23.81% | 19.85% | 25.26% | 23.57% | 21.92% | 18.00% | 22.19% | 24.52% | 25.76% | 21.60% | 23.10% | 29.38% | 27.48% | 30.15% | 31.01% | 30.85% |
|
EBT Margin
|
-10.50% | -25.07% | -12.51% | 4.67% | -9.06% | -8.06% | -7.27% | 5.78% | 0.99% | -7.67% | 7.16% | 0.47% | -1.29% | -22.95% | -20.75% | 2.24% | 2.54% | -3.68% | 0.80% | 3.32% | -68.56% | -32.66% | -136.88% | -17.77% | -24.19% | -21.99% | -22.85% | -11.86% | -58.47% | -20.54% | -5.14% | -5.27% | -47.69% | -52.27% | -23.78% | -8.43% | -9.66% | -19.32% | -18.44% | -4.06% | -3.98% | 9.38% | 13.95% | 6.84% | -1.69% | -19.85% | 7.01% | 9.87% | 6.92% | 9.64% | 13.70% | 4.20% | -6.47% | -20.38% | -16.94% | -23.01% | -23.45% | -37.44% | -21.24% | -8.68% | 6.03% | -18.77% | -18.60% | -7.70% | -13.96% | -6.29% | -2.87% | 0.84% |
|
EBIT Margin
|
-11.43% | -25.60% | -12.52% | 4.23% | -7.65% | -8.20% | -7.88% | 5.40% | 5.14% | -8.04% | 6.97% | 0.23% | -1.92% | -23.37% | -21.15% | 1.98% | 2.25% | -3.98% | 0.76% | 3.29% | -68.60% | -32.69% | -136.88% | -17.80% | -23.74% | -21.73% | -22.67% | -11.59% | -58.19% | -20.79% | -5.33% | -4.99% | -47.43% | -51.78% | -22.90% | -7.87% | -10.55% | -18.83% | -17.30% | -3.60% | -3.05% | 9.81% | 14.23% | 7.12% | -1.41% | -18.92% | 7.11% | 10.09% | 7.18% | 9.74% | 13.78% | 4.34% | -6.30% | -20.20% | -16.76% | -22.61% | -22.36% | -36.32% | -20.25% | -7.94% | 6.83% | -17.24% | -16.90% | -6.38% | -12.66% | -5.17% | -1.21% | 1.83% |
|
EBITDA Margin
|
-11.43% | -25.60% | -12.52% | 4.23% | -7.65% | -8.20% | -7.88% | 5.40% | 5.14% | -8.04% | 6.97% | 0.23% | -1.92% | -23.37% | -21.15% | 1.98% | 2.25% | -3.98% | 0.76% | 3.29% | -68.60% | -32.69% | -136.88% | -17.80% | -23.74% | -21.73% | -22.67% | -11.59% | -58.19% | -20.79% | -5.33% | -4.99% | -47.43% | -51.78% | -22.90% | -7.87% | -10.55% | -18.83% | -17.30% | -3.60% | -3.05% | 9.81% | 14.23% | 7.12% | -1.41% | -18.92% | 7.11% | 10.09% | 7.18% | 9.74% | 13.78% | 4.34% | -6.30% | -20.20% | -16.76% | -22.61% | -22.36% | -36.32% | -20.25% | -7.94% | 6.83% | -17.24% | -16.90% | -6.38% | -12.66% | -5.17% | -1.21% | 1.83% |
|
Operating Margin
|
-11.43% | -25.60% | -12.52% | 4.23% | -7.65% | -8.20% | -7.88% | 5.40% | 5.14% | -8.04% | 6.97% | 0.23% | -1.92% | -23.37% | -21.15% | 1.98% | 2.25% | -3.98% | 0.76% | 3.29% | -68.60% | -32.69% | -136.88% | -17.80% | -23.74% | -21.73% | -22.67% | -11.59% | -58.19% | -20.79% | -5.33% | -4.99% | -47.43% | -51.78% | -22.90% | -7.87% | -10.55% | -18.83% | -17.30% | -3.60% | -3.05% | 9.81% | 14.23% | 7.12% | -1.41% | -18.92% | 7.11% | 10.09% | 7.18% | 9.74% | 13.78% | 4.34% | -6.30% | -20.20% | -16.76% | -22.61% | -22.36% | -36.32% | -20.25% | -7.94% | 6.83% | -17.24% | -16.90% | -6.38% | -12.66% | -5.17% | -1.21% | 1.83% |
|
Net Margin
|
-7.34% | -21.96% | -9.57% | 3.62% | -7.03% | -3.16% | 3.41% | -0.77% | 2.03% | -4.35% | 4.06% | 0.27% | -0.73% | -12.67% | -49.77% | 2.24% | 2.46% | -3.75% | 8.74% | 3.68% | -70.24% | -32.74% | -136.98% | -17.84% | -24.23% | -22.02% | -22.89% | -11.96% | -58.52% | -18.81% | -5.20% | -5.27% | -47.55% | -52.27% | -23.78% | -8.30% | -9.63% | -19.48% | -18.47% | -4.06% | -3.93% | 9.36% | 13.91% | 6.73% | -2.05% | -20.78% | 7.39% | 9.64% | 62.46% | 7.08% | 10.02% | 3.55% | -5.35% | -15.83% | -13.27% | -118.63% | -23.65% | -37.68% | -21.32% | -8.69% | 6.08% | -18.88% | -18.72% | -7.70% | -13.95% | -6.36% | -2.92% | 0.76% |
|
FCF Margin
|
41.04% | -35.81% | 7.52% | 18.43% | -31.71% | -40.42% | -23.52% | 12.65% | -14.31% | -7.06% | 2.00% | 13.53% | 19.03% | -6.34% | -15.82% | 7.33% | 9.03% | 9.07% | 27.04% | 4.20% | -7.95% | -11.92% | -33.83% | -21.98% | -15.25% | -13.53% | -20.70% | 11.18% | -1.33% | -15.15% | 14.87% | -2.51% | -16.04% | -47.45% | 6.58% | 8.02% | -9.09% | 0.27% | -9.37% | -3.55% | -16.32% | 4.24% | 12.81% | 16.66% | 22.54% | -73.35% | -25.13% | 18.61% | 20.08% | -8.88% | -3.15% | 4.84% | 9.74% | -28.73% | -10.78% | 5.99% | 13.61% | -44.48% | -20.53% | 3.57% | 0.78% | -15.00% | 2.55% | 19.11% | -3.59% | -2.91% | 7.85% | -3.06% |
|
Inventory Average
|
-2.30M | 9.10M | 20.33M | 22.09M | 25.25M | 28.01M | 11.16M | -6.98M | -4.67M | 7.67M | 18.77M | 19.29M | 18.80M | | | | 16.04M | 14.84M | 15.29M | 14.36M | 12.65M | 11.32M | 11.48M | 13.57M | 14.66M | 14.99M | 15.80M | 17.17M | 17.73M | 16.26M | 16.25M | 16.79M | 15.08M | 12.93M | 10.79M | 9.04M | 9.98M | 9.90M | 8.46M | 8.68M | 11.21M | 14.17M | 16.28M | 14.94M | 13.37M | 15.79M | 17.59M | 18.32M | 19.04M | 20.10M | 20.18M | 19.22M | 19.28M | 19.29M | 17.80M | 18.08M | 18.75M | 17.95M | 18.92M | 20.50M | 19.54M | 17.05M | 15.44M | 14.25M | 12.43M | 10.85M | 10.36M | 10.15M |
|
Assets Average
|
108.50M | 101.06M | 99.00M | 104.23M | 106.72M | 103.55M | 106.25M | 114.39M | 119.94M | 125.97M | 126.20M | 123.22M | 125.28M | | | | 105.73M | 103.81M | 107.93M | 110.71M | 105.01M | 95.47M | 83.75M | 77.54M | 83.69M | 86.79M | 81.36M | 78.69M | 75.65M | 67.99M | 66.83M | 68.80M | 65.54M | 56.23M | 47.59M | 45.91M | 46.18M | 42.91M | 38.22M | 38.13M | 48.18M | 61.98M | 71.49M | 66.04M | 64.80M | 62.96M | 60.52M | 70.68M | 83.24M | 93.22M | 95.11M | 94.25M | 89.36M | 83.71M | 80.89M | 74.76M | 69.95M | 67.86M | 64.99M | 65.62M | 64.29M | 61.46M | 58.01M | 54.49M | 52.59M | 50.74M | 48.46M | 48.08M |
|
Equity Average
|
| | | | | | | | | 90.13M | 91.23M | 92.68M | 92.73M | | | | 77.31M | 77.60M | 79.96M | 83.42M | 80.68M | 75.17M | 64.43M | 53.46M | 57.95M | 62.89M | 59.65M | 57.28M | 51.26M | 44.73M | 43.28M | 42.73M | 38.91M | 32.33M | 27.52M | 25.23M | 24.03M | 22.39M | 20.24M | 18.90M | 18.32M | 20.02M | 25.50M | 30.18M | 31.23M | 30.04M | 30.14M | 33.51M | 46.93M | 59.46M | 62.79M | 65.39M | 65.58M | 63.84M | 61.77M | 49.56M | 35.70M | 30.02M | 24.72M | 21.65M | 21.60M | 20.81M | 17.44M | 15.14M | 13.18M | 11.35M | 11.09M | 11.61M |
|
Invested Capital
|
89.51M | 0.76M | 0.69M | 0.65M | 88.95M | 0.58M | 1.20M | 1.26M | 91.59M | 91.66M | 95.01M | 95.04M | 102.26M | | 8.24M | 84.32M | 84.47M | 83.28M | 90.86M | 91.78M | 83.61M | 79.11M | 60.54M | 55.75M | 69.56M | 66.87M | 62.42M | 63.00M | 50.75M | 46.80M | 48.41M | 48.66M | 42.42M | 33.34M | 29.13M | 28.47M | 27.52M | 23.83M | 20.69M | 18.75M | 18.07M | 22.16M | 29.01M | 31.48M | 31.07M | 29.06M | 31.25M | 35.80M | 58.09M | 60.86M | 64.75M | 66.07M | 65.12M | 62.59M | 60.99M | 38.17M | 33.27M | 26.82M | 22.65M | 21.01M | 22.55M | 19.34M | 16.16M | 14.83M | 12.24M | 11.16M | 12.04M | 12.64M |
|
Asset Utilization Ratio
|
0.67 | 0.68 | 0.66 | 0.61 | 0.61 | 0.67 | 0.67 | 0.64 | 0.68 | 0.66 | 0.80 | 0.85 | 0.80 | | | | 0.81 | 0.88 | 0.92 | 0.89 | 0.84 | 0.85 | 0.80 | 0.84 | 0.86 | 0.87 | 0.96 | 0.87 | 0.89 | 0.98 | 1.04 | 1.07 | 1.07 | 1.19 | 1.34 | 1.32 | 1.31 | 1.43 | 1.55 | 1.53 | 1.36 | 1.52 | 1.81 | 2.23 | 2.33 | 1.89 | 1.61 | 1.52 | 1.40 | 1.51 | 1.59 | 1.46 | 1.39 | 1.28 | 1.09 | 1.04 | 1.11 | 1.14 | 1.23 | 1.31 | 1.41 | 1.51 | 1.58 | 1.56 | 1.52 | 1.56 | 1.65 | 1.69 |
|
Interest Coverage Ratio
|
67.69 | 57.73 | 24.74 | -13.35 | 20.67 | -19.89 | -22.73 | -13.02 | 2.09 | -16.84 | 15.56 | 0.40 | -2.67 | -22.22 | -28.90 | 4.17 | 3.98 | -7.34 | 1.46 | 7.40 | -83.81 | -48.36 | -220.88 | -75.03 | -32.61 | -39.62 | -59.43 | -27.35 | -146.07 | -46.44 | -14.65 | -15.82 | 181.30 | -97.04 | -25.41 | -18.36 | -14.70 | -29.25 | -13.51 | -7.62 | -4.33 | 30.58 | 79.06 | 64.16 | -20.28 | -41.73 | 0.00M | 0.00M | 33.51 | 179.89 | 359.36 | 51.23 | -66.19 | -212.76 | -183.94 | -71.69 | -19.99 | -36.35 | -21.71 | -10.68 | 9.44 | -13.10 | -11.56 | -4.90 | -11.69 | -5.99 | -0.86 | 1.90 |
|
Debt to Equity
|
0.05 | | | | 0.04 | | | | 0.06 | 0.09 | 0.10 | 0.09 | 0.10 | | | 0.10 | 0.09 | 0.08 | 0.10 | 0.09 | 0.09 | 0.08 | 0.09 | 0.08 | 0.08 | 0.09 | 0.08 | 0.11 | 0.10 | 0.08 | 0.12 | 0.15 | 0.20 | 0.14 | 0.13 | 0.16 | 0.17 | 0.12 | 0.08 | 0.18 | 0.52 | 0.41 | 0.13 | 0.03 | 0.32 | 0.22 | 0.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.13 | 0.30 | 0.37 | 0.44 | 0.50 | 0.44 | 0.54 | 0.59 | 0.54 | 0.62 | 0.52 | 0.56 | 0.55 |
|
Debt Ratio
|
0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.06 | 0.05 | 0.04 | 0.06 | 0.08 | 0.07 | 0.08 | | | 0.07 | 0.07 | 0.06 | 0.08 | 0.07 | 0.07 | 0.06 | 0.07 | 0.05 | 0.06 | 0.07 | 0.06 | 0.08 | 0.07 | 0.05 | 0.08 | 0.09 | 0.11 | 0.08 | 0.07 | 0.08 | 0.09 | 0.06 | 0.04 | 0.08 | 0.17 | 0.13 | 0.05 | 0.02 | 0.14 | 0.12 | 0.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 0.07 | 0.14 | 0.16 | 0.15 | 0.16 | 0.16 | 0.17 | 0.17 | 0.15 | 0.14 | 0.11 | 0.13 | 0.14 |
|
Equity Ratio
|
0.86 | | | | 0.85 | | | | 0.75 | 0.69 | 0.76 | 0.74 | 0.74 | | | 0.70 | 0.76 | 0.73 | 0.75 | 0.76 | 0.78 | 0.80 | 0.74 | 0.65 | 0.73 | 0.71 | 0.75 | 0.70 | 0.65 | 0.67 | 0.63 | 0.61 | 0.57 | 0.58 | 0.58 | 0.52 | 0.52 | 0.53 | 0.53 | 0.46 | 0.32 | 0.32 | 0.39 | 0.55 | 0.43 | 0.54 | 0.46 | 0.49 | 0.63 | 0.65 | 0.67 | 0.72 | 0.75 | 0.78 | 0.75 | 0.56 | 0.46 | 0.42 | 0.34 | 0.32 | 0.36 | 0.32 | 0.28 | 0.27 | 0.23 | 0.22 | 0.24 | 0.25 |
|
Times Interest Earned
|
67.69 | 57.73 | 24.74 | -13.35 | 20.67 | -19.89 | -22.73 | -13.02 | 2.09 | -16.84 | 15.56 | 0.40 | -2.67 | -22.22 | -28.90 | 4.17 | 3.98 | -7.34 | 1.46 | 7.40 | -83.81 | -48.36 | -220.88 | -75.03 | -32.61 | -39.62 | -59.43 | -27.35 | -146.07 | -46.44 | -14.65 | -15.82 | 181.30 | -97.04 | -25.41 | -18.36 | -14.70 | -29.25 | -13.51 | -7.62 | -4.33 | 30.58 | 79.06 | 64.16 | -20.28 | -41.73 | 0.00M | 0.00M | 33.51 | 179.89 | 359.36 | 51.23 | -66.19 | -212.76 | -183.94 | -71.69 | -19.99 | -36.35 | -21.71 | -10.68 | 9.44 | -13.10 | -11.56 | -4.90 | -11.69 | -5.99 | -0.86 | 1.90 |
|
Enterprise Value
|
-42.65M | -34.11M | -34.41M | -32.94M | -24.36M | -17.20M | -14.33M | -10.87M | -12.57M | -13.57M | -16.57M | -19.25M | -24.03M | -18.95M | -13.21M | -14.09M | -15.40M | -16.49M | -18.59M | -19.36M | -18.04M | -16.81M | -11.60M | -5.23M | -20.00M | -17.94M | -13.45M | -17.46M | -15.54M | -14.16M | -18.73M | -19.12M | -17.31M | -8.48M | -8.67M | -10.56M | -9.42M | -7.83M | -5.67M | -6.60M | -8.73M | -10.23M | -11.10M | -13.76M | -28.75M | -10.78M | -12.12M | -12.28M | -19.39M | -15.86M | -14.74M | -17.26M | -14.47M | -9.42M | -12.52M | -8.14M | -15.99M | -8.25M | -4.03M | -4.97M | -5.16M | -5.69M | -5.37M | -7.50M | -5.97M | -3.56M | -5.16M | -4.72M |
|
Return on Sales
|
-0.07% | -0.22% | -0.10% | 0.04% | -0.07% | -0.03% | 0.03% | -0.01% | 0.02% | -0.04% | 0.04% | 0.00% | -0.01% | -0.13% | -0.50% | 0.02% | 0.02% | -0.04% | 0.09% | 0.04% | -0.70% | -0.33% | -1.37% | -0.18% | -0.24% | -0.22% | -0.23% | -0.12% | -0.59% | -0.19% | -0.05% | -0.05% | -0.48% | -0.52% | -0.24% | -0.08% | -0.10% | -0.19% | -0.18% | -0.04% | -0.04% | 0.09% | 0.14% | 0.07% | -0.02% | -0.21% | 0.07% | 0.10% | 0.62% | 0.07% | 0.10% | 0.04% | -0.05% | -0.16% | -0.13% | -1.19% | -0.24% | -0.38% | -0.21% | -0.09% | 0.06% | -0.19% | -0.19% | -0.08% | -0.14% | -0.06% | -0.03% | 0.01% |
|
Return on Capital Employed
|
0.00% | -0.03% | -0.05% | -0.07% | -0.06% | -0.04% | -0.03% | -0.03% | 0.00% | 0.00% | 0.03% | 0.02% | 0.01% | | | | -0.08% | -0.05% | 0.01% | 0.01% | -0.10% | -0.15% | -0.45% | -0.68% | -0.49% | -0.46% | -0.25% | -0.22% | -0.35% | -0.39% | -0.36% | -0.32% | -0.27% | -0.39% | -0.55% | -0.65% | -0.44% | -0.33% | -0.32% | -0.33% | -0.30% | 0.02% | 0.32% | 0.30% | 0.35% | 0.16% | 0.05% | 0.11% | 0.13% | 0.19% | 0.23% | 0.17% | 0.12% | 0.02% | -0.10% | -0.24% | -0.35% | -0.41% | -0.56% | -0.50% | -0.30% | -0.21% | -0.22% | -0.22% | -0.41% | -0.34% | -0.21% | -0.15% |
|
Return on Invested Capital
|
0.00% | -0.08% | -1.42% | -1.56% | -0.10% | -0.05% | -0.16% | -0.40% | 0.00% | 0.00% | 0.01% | 0.02% | 0.00% | -0.02% | -1.77% | -0.25% | -0.13% | -0.12% | 0.02% | 0.03% | -0.07% | -0.12% | -0.44% | -0.62% | -0.51% | -0.46% | -0.25% | -0.22% | -0.35% | -0.40% | -0.35% | -0.33% | -0.27% | -0.42% | -0.59% | -0.65% | -0.46% | -0.35% | -0.35% | -0.36% | -0.34% | | 0.38% | 0.42% | 0.41% | 0.22% | 0.06% | 0.11% | 0.58% | 0.53% | 0.53% | 0.46% | 0.09% | 0.01% | -0.08% | -0.60% | -0.94% | -1.23% | -1.57% | -0.80% | -0.50% | -0.38% | -0.39% | -0.40% | -0.79% | -0.70% | -0.45% | -0.29% |
|
Return on Assets
|
0.00% | -0.02% | -0.04% | -0.04% | -0.04% | -0.02% | 0.00% | -0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | | | | -0.10% | -0.09% | 0.03% | 0.03% | -0.06% | -0.10% | -0.36% | -0.47% | -0.38% | -0.36% | -0.20% | -0.18% | -0.27% | -0.29% | -0.25% | -0.23% | -0.19% | -0.28% | -0.39% | -0.41% | -0.28% | -0.22% | -0.21% | -0.19% | -0.14% | 0.00% | 0.13% | 0.18% | 0.19% | 0.10% | 0.02% | 0.05% | 0.31% | 0.33% | 0.34% | 0.31% | 0.07% | 0.01% | -0.06% | -0.41% | -0.49% | -0.56% | -0.62% | -0.28% | -0.18% | -0.14% | -0.14% | -0.13% | -0.22% | -0.18% | -0.13% | -0.10% |
|
Return on Equity
|
| | | | | | | | | 0.00% | 0.01% | 0.01% | 0.01% | | | | -0.13% | -0.12% | 0.04% | 0.04% | -0.08% | -0.13% | -0.47% | -0.68% | -0.55% | -0.50% | -0.28% | -0.24% | -0.39% | -0.43% | -0.39% | -0.37% | -0.32% | -0.49% | -0.68% | -0.75% | -0.55% | -0.41% | -0.40% | -0.38% | -0.36% | 0.00% | 0.36% | 0.40% | 0.40% | 0.21% | 0.05% | 0.10% | 0.56% | 0.52% | 0.52% | 0.45% | 0.09% | 0.01% | -0.09% | -0.61% | -0.96% | -1.27% | -1.63% | -0.85% | -0.54% | -0.42% | -0.46% | -0.48% | -0.90% | -0.82% | -0.56% | -0.39% |