|
Gross Margin
|
30.60% | | | | 40.62% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
-12.29% | -14.56% | -0.43% | 3.53% | 4.49% | 6.13% | -11.44% | -10.52% | -5.57% | -6.04% | -15.98% | -7.85% | -5.75% | -107.35% | 0.82% | 0.74% | -4.98% | -15.43% | -21.35% | -3.57% | -13.47% | -9.45% | -14.25% | -21.63% | 5.42% | 1.16% | 12.32% | -18.53% | 15.67% | -5.22% | -3.62% | -11.78% | -34.40% | -6.54% | -25.58% | 4.80% | -19.03% | -18.94% | -117.95% | 6.48% | -22.68% | -51.53% | -171.02% | 3.29% | 12.71% | -58.20% |
|
EBIT Margin
|
2.02% | 2.20% | 2.16% | 3.35% | 3.10% | 2.82% | 2.29% | 2.67% | 2.44% | 2.40% | 2.24% | 2.39% | 2.71% | 4.35% | 2.83% | 3.37% | 3.50% | 3.35% | 4.03% | 4.20% | 4.92% | 5.31% | 3.69% | -13.36% | 3.41% | -10.16% | 2.44% | -26.87% | -10.32% | -6.42% | -3.28% | -11.78% | -29.20% | -6.53% | -57.58% | 5.32% | -21.13% | -20.90% | 29.27% | 8.30% | -24.31% | -45.78% | 23.10% | -27.92% | -22.59% | -42.72% |
|
EBITDA Margin
|
2.02% | 2.20% | 2.16% | 3.35% | 3.10% | 2.82% | 2.29% | 2.67% | 2.44% | 2.40% | 2.24% | 2.39% | 2.71% | 4.35% | 2.83% | 3.37% | 3.50% | 3.35% | 4.03% | 4.20% | 4.92% | 5.31% | 3.69% | -13.36% | 3.41% | -10.16% | 2.44% | -26.87% | -10.32% | -6.42% | -3.28% | -11.78% | -29.20% | -6.53% | -57.58% | 5.32% | -21.13% | -20.90% | 29.27% | 8.30% | -24.31% | -45.78% | 23.10% | -27.92% | -22.59% | -42.72% |
|
Operating Margin
|
2.02% | 2.20% | 2.16% | 3.35% | 3.10% | 2.82% | 2.29% | 2.67% | 2.44% | 2.40% | 2.24% | 2.39% | 2.71% | 4.35% | 2.83% | 3.37% | 3.50% | 3.35% | 4.03% | 4.20% | 4.92% | 5.31% | 3.69% | -13.36% | 3.41% | -10.16% | 2.44% | -26.87% | -10.32% | -6.42% | -3.28% | -11.78% | -29.20% | -6.53% | -57.58% | 5.32% | -21.13% | -20.90% | 29.27% | 8.30% | -24.31% | -45.78% | 23.10% | -27.92% | -22.59% | -42.72% |
|
Net Margin
|
-11.12% | -15.44% | -0.97% | 1.72% | 2.42% | 6.78% | -11.95% | -10.09% | -2.37% | -6.31% | -18.07% | -7.88% | -4.60% | -106.59% | 0.96% | 0.66% | -5.02% | -15.54% | -21.35% | -3.62% | -13.47% | -5.93% | -13.73% | -21.69% | 5.24% | 1.33% | 12.35% | -18.57% | 15.15% | -5.21% | -3.69% | -11.61% | -34.40% | -6.54% | 7.41% | 4.80% | -19.03% | 6.51% | -0.26% | -6.05% | -0.36% | 375.70% | -1.26% | | | |
|
FCF Margin
|
| 0.96% | 45.96% | -10.14% | -23.00% | -27.99% | 34.50% | 14.69% | 9.92% | 4.11% | -0.39% | 16.23% | 14.02% | 57.47% | -33.12% | -16.51% | -13.45% | -1.84% | -42.05% | -10.25% | 9.26% | 33.22% | 34.26% | 18.03% | -34.06% | 5.98% | 26.14% | -13.35% | -2.73% | 9.25% | 26.71% | -33.62% | -28.14% | 5.25% | -92.56% | -24.48% | 18.34% | 2.82% | -77.36% | 43.89% | -56.57% | -66.97% | -135.82% | -96.13% | -17.08% | -9.98% |
|
Assets Average
|
| | | | | 168.15M | 175.28M | 180.98M | 192.04M | 197.99M | 199.81M | 205.83M | 209.68M | 223.86M | 237.67M | 234.34M | 228.49M | 230.17M | 232.87M | 235.45M | 240.77M | 240.94M | 242.88M | 248.14M | 249.51M | 254.95M | 260.75M | 260.64M | 264.71M | 269.33M | 279.67M | 287.67M | 279.99M | 280.53M | 299.18M | 302.76M | 294.85M | 294.98M | 304.52M | 308.34M | 297.01M | 296.39M | 290.75M | 279.37M | 280.17M | 284.13M |
|
Equity Average
|
| 29.66M | 38.23M | | | 2,065.10M | 78.71M | 77.01M | 76.38M | 75.25M | 71.15M | 67.18M | 66.27M | 59.23M | 52.66M | 52.12M | 50.80M | 48.35M | 44.35M | 42.54M | 44.71M | 46.00M | 44.10M | 39.63M | 39.91M | 42.93M | 43.50M | 40.69M | 40.43M | 43.00M | 41.31M | 35.44M | 23.69M | 16.58M | 17.56M | 20.62M | 19.57M | 14.32M | 7.34M | 2.72M | 0.70M | 23.94M | 35.29M | 23.55M | 26.90M | 26.76M |
|
Invested Capital
|
27.04M | 32.29M | 71.74M | | 4,077.50M | 89.91M | 90.01M | 90.00M | 90.75M | 88.75M | 85.54M | 83.70M | 82.34M | 81.50M | 81.85M | 80.47M | 79.23M | 76.29M | 75.67M | 77.50M | 81.17M | 79.22M | 78.55M | 73.21M | 82.12M | 83.51M | 85.41M | 76.05M | 81.04M | 76.59M | 74.07M | 69.03M | 50.72M | 64.46M | 52.83M | 56.25M | 50.89M | 37.05M | 27.95M | 27.50M | 23.67M | 65.52M | 33.46M | 37.58M | 40.31M | 37.43M |
|
Asset Utilization Ratio
|
| | | | | 0.38 | 0.38 | 0.40 | 0.41 | 0.43 | 0.45 | 0.46 | 0.46 | 0.41 | 0.39 | 0.39 | 0.40 | 0.42 | 0.40 | 0.39 | 0.37 | 0.37 | 0.37 | 0.36 | 0.37 | 0.38 | 0.37 | 0.39 | 0.42 | 0.41 | 0.41 | 0.40 | 0.37 | 0.37 | 0.35 | 0.34 | 0.35 | 0.35 | 0.30 | 0.28 | 0.26 | 0.23 | 0.23 | 0.23 | 0.22 | 0.19 |
|
Interest Coverage Ratio
|
2.29 | 2.97 | 1.57 | 1.99 | 1.96 | 2.79 | 4.21 | 3.42 | 3.69 | 3.33 | 3.06 | 2.58 | 3.03 | 2.53 | 1.17 | 1.30 | 1.36 | 1.31 | 1.12 | 1.28 | 1.45 | 1.68 | 1.18 | -4.02 | 1.18 | -3.74 | 0.76 | -9.81 | -5.00 | -2.45 | -1.29 | -4.20 | -9.91 | -2.21 | -21.74 | 1.91 | -6.42 | -6.22 | 5.67 | 1.76 | -5.01 | -3.22 | 3.95 | -8.19 | -4.22 | -3.33 |
|
Debt to Equity
|
| | 0.62 | | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08 | 0.35 | 0.29 | -0.43 | | | 0.29 | | |
|
Debt Ratio
|
| | 0.17 | | 0.17 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | 0.00 | 0.00 | | | 0.03 | | |
|
Equity Ratio
|
| | 0.27 | | 24.74 | 0.46 | 0.43 | 0.42 | 0.38 | 0.38 | 0.33 | 0.32 | 0.31 | 0.22 | 0.22 | 0.22 | 0.22 | 0.20 | 0.18 | 0.18 | 0.19 | 0.19 | 0.17 | 0.15 | 0.17 | 0.16 | 0.17 | 0.14 | 0.16 | 0.16 | 0.14 | 0.11 | 0.06 | 0.06 | 0.06 | 0.08 | 0.06 | 0.04 | 0.01 | 0.01 | 0.00 | 0.16 | 0.08 | 0.09 | 0.10 | 0.09 |
|
Times Interest Earned
|
2.29 | 2.97 | 1.57 | 1.99 | 1.96 | 2.79 | 4.21 | 3.42 | 3.69 | 3.33 | 3.06 | 2.58 | 3.03 | 2.53 | 1.17 | 1.30 | 1.36 | 1.31 | 1.12 | 1.28 | 1.45 | 1.68 | 1.18 | -4.02 | 1.18 | -3.74 | 0.76 | -9.81 | -5.00 | -2.45 | -1.29 | -4.20 | -9.91 | -2.21 | -21.74 | 1.91 | -6.42 | -6.22 | 5.67 | 1.76 | -5.01 | -3.22 | 3.95 | -8.19 | -4.22 | -3.33 |
|
FCF Payout Ratio
|
| 0.11 | 0.02 | | | -0.05 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02 | -0.02 | -0.05 | 0.02 | | | |
|
Enterprise Value
|
-38.97M | -16.18M | -122.01M | | -73.11M | -114.67M | -6.39M | -5.14M | -16.30M | -14.05M | -23.28M | -14.97M | -14.94M | -13.81M | -23.30M | -2.50M | -4.36M | -9.90M | -19.72M | -18.48M | -25.03M | -34.36M | -38.89M | -35.28M | -15.68M | -32.45M | -21.51M | -17.14M | -16.10M | -17.65M | -32.93M | -26.03M | -41.15M | -65.97M | -53.96M | -49.60M | -58.33M | -54.88M | -31.50M | -41.04M | -33.04M | -53.64M | -48.80M | -52.35M | -94.69M | -117.21M |
|
Return on Sales
|
-0.11% | -0.15% | 0.00% | 0.04% | 0.04% | 0.06% | -0.12% | -0.11% | -0.03% | -0.06% | -0.18% | -0.08% | -0.05% | -1.07% | 0.01% | 0.01% | -0.05% | -0.16% | -0.21% | -0.04% | -0.13% | -0.06% | -0.14% | -0.22% | 0.05% | 0.01% | 0.12% | -0.19% | 0.15% | -0.05% | -0.04% | -0.12% | -0.34% | -0.07% | 0.07% | 0.05% | -0.19% | 0.07% | 0.00% | -0.06% | 0.00% | 3.76% | -0.01% | 0.93% | 0.96% | 0.00% |
|
Return on Invested Capital
|
| | | | | 0.00% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.00% | 0.00% | -0.05% | -0.05% | -0.10% | -0.16% | -0.14% | -0.20% | -0.01% | -0.21% | -0.22% | -0.26% | -0.19% | -0.10% | -0.22% | -0.13% | -0.15% | -0.12% | -0.11% | -0.13% | -0.34% | -0.29% | -0.20% |
|
Return on Assets
|
| | | | | 0.01% | 0.00% | -0.01% | -0.02% | -0.03% | -0.04% | -0.04% | -0.04% | -0.12% | -0.09% | -0.08% | -0.09% | -0.02% | -0.04% | -0.04% | -0.05% | -0.04% | -0.03% | -0.05% | -0.03% | -0.02% | 0.00% | 0.00% | 0.01% | 0.01% | -0.01% | 0.00% | -0.05% | -0.05% | -0.04% | -0.02% | -0.01% | 0.00% | -0.01% | -0.01% | 0.00% | 0.20% | 0.20% | 0.21% | 0.21% | 0.00% |
|
Return on Equity
|
| | | | | 0.00% | 0.00% | -0.03% | -0.05% | -0.08% | -0.12% | -0.12% | -0.13% | -0.44% | -0.41% | -0.38% | -0.39% | -0.09% | -0.21% | -0.25% | -0.27% | -0.21% | -0.19% | -0.31% | -0.20% | -0.15% | -0.01% | -0.01% | 0.09% | 0.05% | -0.05% | 0.00% | -0.58% | -0.85% | -0.63% | -0.34% | -0.16% | 0.01% | -0.27% | -1.56% | 0.61% | 2.46% | 1.67% | 2.54% | 2.23% | -0.01% |