|
Gross Margin
|
75.67% | 65.22% | 68.39% | 77.84% | 79.91% | 71.08% | 78.72% | 78.00% | 74.72% | 75.23% | 75.47% | 72.20% | 75.29% | 66.19% | 64.65% | 50.21% | 49.55% | 35.61% | 36.07% | 11.00% | 33.08% | 28.59% | 22.15% | 28.96% | 33.81% | 29.38% | 30.49% | 32.51% | 35.66% | 40.87% | 39.60% | 41.80% | 41.26% | 37.58% | 37.45% | | | | |
|
EBT Margin
|
-3.88% | -26.78% | 15.27% | 41.71% | 46.53% | 11.65% | 43.42% | 134.90% | 42.87% | 52.43% | 54.11% | 48.96% | 50.10% | 41.60% | 38.23% | 48.09% | -82.02% | -115.30% | -31.40% | -14.31% | -7.45% | -5.93% | 3.93% | 3.60% | 12.89% | 11.80% | 14.99% | 11.79% | 17.44% | 19.30% | 12.83% | 13.10% | 13.55% | 15.16% | -2.40% | 19.03% | 13.38% | 20.16% | 17.32% |
|
EBIT Margin
|
-4.01% | -26.38% | 15.25% | 41.82% | 46.74% | 12.47% | 43.74% | 43.18% | 43.11% | 52.58% | 54.32% | 49.14% | 50.30% | 42.62% | 38.24% | 47.87% | -82.25% | -114.93% | -31.20% | -13.53% | -7.28% | -5.77% | 4.06% | 3.76% | 13.02% | 11.90% | 15.15% | 12.00% | 17.99% | 20.44% | 14.35% | 14.59% | 14.66% | 16.04% | 7.02% | 26.73% | 17.46% | 23.82% | 22.72% |
|
EBITDA Margin
|
-4.01% | -26.38% | 15.25% | 41.82% | 58.00% | 22.70% | 53.16% | 52.37% | 51.40% | 60.62% | 63.37% | 59.10% | 61.46% | 52.65% | 49.50% | 47.87% | -67.79% | -45.54% | -31.20% | -13.53% | -7.28% | -5.77% | 4.06% | 3.76% | 13.02% | 11.90% | 15.15% | 12.00% | 27.90% | 31.97% | 27.26% | 29.43% | 29.10% | 28.76% | 19.55% | 39.09% | 24.82% | 30.05% | 28.60% |
|
Operating Margin
|
-4.01% | -26.38% | 15.25% | 41.82% | 46.74% | 12.47% | 43.74% | 43.18% | 43.11% | 52.58% | 54.32% | 49.14% | 50.30% | 42.62% | 38.24% | 47.87% | -82.25% | -114.93% | -31.20% | -13.53% | -7.28% | -5.77% | 4.06% | 3.76% | 13.02% | 11.90% | 15.15% | 12.00% | 17.99% | 20.44% | 14.35% | 14.59% | 14.66% | 16.04% | 7.02% | 26.73% | 17.46% | 23.82% | 22.72% |
|
Net Margin
|
-4.04% | -27.02% | 14.97% | 41.47% | 46.32% | 7.93% | 40.08% | 5.66% | 37.25% | 45.48% | 46.64% | 42.99% | 42.51% | 35.11% | 32.01% | 40.30% | -69.27% | -101.38% | -27.29% | -11.27% | -6.71% | -5.31% | 2.90% | 2.45% | 10.05% | 9.56% | 12.47% | 9.52% | 8.73% | 9.26% | 6.74% | 6.47% | 5.89% | 7.85% | -1.60% | 6.13% | 3.96% | 7.63% | 8.39% |
|
FCF Margin
|
-111.86% | -16.83% | -24.01% | -16.74% | -46.27% | -113.23% | -87.02% | -123.66% | -101.94% | -44.19% | -17.49% | 39.70% | 4.79% | 40.69% | 45.15% | 38.79% | 23.01% | 233.00% | 11.42% | 16.15% | 0.41% | -10.78% | 3.38% | -2.52% | -9.68% | -5.10% | -6.16% | 2.62% | -2.54% | 7.47% | 5.59% | 25.75% | 19.91% | 24.65% | -62.96% | -117.91% | -93.89% | -107.78% | 0.28% |
|
Inventory Average
|
| | | | 1.59M | 3.08M | 5.51M | 7.10M | 7.33M | 7.05M | 7.77M | 9.52M | 10.43M | 9.52M | 8.06M | 7.31M | 4.99M | 1.93M | 1.04M | 1.01M | 1.23M | 1.72M | 1.58M | 1.44M | 1.90M | 3.23M | 4.97M | 5.45M | 6.46M | 8.07M | 7.98M | 7.06M | 6.80M | 7.89M | 10.01M | 11.06M | 11.08M | 11.53M | 12.13M |
|
Assets Average
|
| | | | 82.16M | 145.92M | 210.97M | 258.47M | 304.80M | 323.84M | 355.32M | 415.72M | 463.79M | 480.85M | 499.43M | 505.61M | 475.30M | 432.69M | 418.49M | 414.52M | 410.88M | 410.71M | 413.17M | 410.50M | 409.56M | 427.66M | 451.27M | 461.35M | 467.79M | 478.66M | 482.42M | 474.40M | 462.69M | 457.42M | 698.63M | 1,031.20M | 1,126.35M | 1,301.27M | 1,519.91M |
|
Equity Average
|
| | | | 75.28M | 132.89M | 190.99M | 224.82M | 247.20M | 251.62M | 275.92M | 314.81M | 349.37M | 367.02M | 383.86M | 400.60M | 377.69M | 339.11M | 327.67M | 319.17M | 311.83M | 305.45M | 301.69M | 299.28M | 298.96M | 302.32M | 308.67M | 314.94M | 313.77M | 309.43M | 310.59M | 314.15M | 312.71M | 313.52M | 405.28M | 580.05M | 667.40M | 724.19M | 819.66M |
|
Invested Capital
|
| | | 71.38M | 79.34M | 186.57M | 195.40M | 254.24M | 240.15M | 264.30M | 289.62M | 340.88M | 357.86M | 376.18M | 391.53M | 409.66M | 345.73M | 332.48M | 322.86M | 315.48M | 308.18M | 302.71M | 300.68M | 297.88M | 300.04M | 304.60M | 312.75M | 317.13M | 310.41M | 308.46M | 312.73M | 345.58M | 309.85M | 333.18M | 808.67M | 991.73M | 680.27M | 1,177.32M | 1,251.90M |
|
Asset Utilization Ratio
|
| | | | 0.31 | 0.25 | 0.23 | 0.26 | 0.31 | 0.39 | 0.46 | 0.47 | 0.47 | 0.49 | 0.47 | 0.48 | 0.49 | 0.42 | 0.34 | 0.25 | 0.20 | 0.27 | 0.34 | 0.39 | 0.46 | 0.56 | 0.62 | 0.69 | 0.74 | 0.70 | 0.65 | 0.62 | 0.60 | 0.60 | 0.40 | 0.30 | 0.33 | 0.34 | 0.35 |
|
Interest Coverage Ratio
|
-15.75 | -785.00 | 144.80 | 338.67 | 219.32 | 75.91 | 299.33 | 418.62 | 184.83 | 349.24 | 265.43 | 273.54 | 249.79 | 41.65 | 0.00M | -213.38 | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | 0.03 | 0.03 | 0.06 | 0.06 | 0.10 | 0.21 | 0.20 | 0.19 | 0.16 | 0.19 | 0.18 | 0.17 | 0.16 | 0.19 | 0.20 | 0.21 | 0.22 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | 0.03 | 0.23 | 0.23 | 0.23 | 0.10 | 0.22 | 0.10 | 0.64 | 0.47 | 0.47 | 0.49 | 0.45 |
|
Debt Ratio
|
| | | 0.03 | 0.03 | 0.06 | 0.05 | 0.08 | 0.17 | 0.16 | 0.14 | 0.12 | 0.14 | 0.14 | 0.13 | 0.13 | 0.15 | 0.16 | 0.16 | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.17 | 0.16 | 0.16 | 0.02 | 0.15 | 0.15 | 0.15 | 0.06 | 0.15 | 0.07 | 0.34 | 0.28 | 0.28 | 0.26 | 0.24 |
|
Equity Ratio
|
| | | 0.92 | 0.91 | 0.91 | 0.90 | 0.85 | 0.78 | 0.78 | 0.77 | 0.74 | 0.76 | 0.76 | 0.77 | 0.81 | 0.78 | 0.79 | 0.77 | 0.77 | 0.75 | 0.74 | 0.72 | 0.73 | 0.73 | 0.69 | 0.68 | 0.69 | 0.66 | 0.64 | 0.65 | 0.67 | 0.68 | 0.69 | 0.53 | 0.59 | 0.59 | 0.53 | 0.55 |
|
Times Interest Earned
|
-15.75 | -785.00 | 144.80 | 338.67 | 219.32 | 75.91 | 299.33 | 418.62 | 184.83 | 349.24 | 265.43 | 273.54 | 249.79 | 41.65 | 0.00M | -213.38 | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | 1.80 | 0.18 | 0.18 | 0.20 | 0.43 | 0.22 | 2.03 | 1.17 | 40.31 | -1.26 | 2.88 | 0.86 | -0.62 | -0.77 | -0.62 | 1.57 | -1.76 | 0.59 | 0.87 | 0.22 | 0.27 | 0.20 | -0.08 | -0.03 | -0.04 | -0.03 | 12.55 |
|
Enterprise Value
|
-3.38M | -2.99M | -1.58M | -3.68M | -1.78M | 55.62M | 78.87M | 77.17M | 82.11M | 112.57M | 127.68M | 116.49M | 116.24M | 100.23M | 84.49M | 77.68M | 80.65M | 58.53M | 56.71M | 53.78M | 43.21M | 50.30M | 53.03M | 58.16M | 70.02M | 80.97M | 88.77M | 92.46M | 100.39M | 96.92M | 104.47M | 103.64M | 106.29M | 107.52M | 155.14M | 151.20M | 290.06M | 242.16M | 205.74M |
|
Return on Sales
|
-0.04% | -0.27% | 0.15% | 0.41% | 0.46% | 0.08% | 0.40% | 0.06% | 0.37% | 0.45% | 0.47% | 0.43% | 0.43% | 0.35% | 0.32% | 0.40% | -0.69% | -1.01% | -0.27% | -0.11% | -0.07% | -0.05% | 0.03% | 0.02% | 0.10% | 0.10% | 0.12% | 0.10% | 0.14% | 0.16% | 0.11% | 0.11% | 0.11% | 0.13% | -0.03% | 0.15% | 0.10% | 0.16% | 0.15% |
|
Return on Capital Employed
|
| | | | 0.10% | 0.07% | 0.09% | 0.11% | 0.13% | 0.20% | 0.25% | 0.26% | 0.25% | 0.25% | 0.23% | 0.22% | 0.09% | 0.01% | -0.07% | -0.15% | -0.06% | -0.04% | -0.01% | 0.00% | 0.02% | 0.06% | 0.09% | 0.10% | 0.12% | 0.13% | 0.12% | 0.11% | 0.11% | 0.10% | 0.06% | 0.05% | 0.06% | 0.07% | 0.09% |
|
Return on Invested Capital
|
| | | | 0.10% | 0.07% | 0.09% | 0.03% | 0.06% | 0.12% | 0.18% | 0.27% | 0.28% | 0.27% | 0.24% | 0.23% | 0.09% | 0.00% | -0.07% | -0.16% | -0.06% | -0.04% | -0.02% | 0.00% | 0.02% | 0.06% | 0.09% | 0.11% | 0.13% | 0.15% | 0.13% | 0.13% | 0.11% | 0.11% | 0.05% | 0.05% | 0.06% | 0.07% | 0.08% |
|
Return on Assets
|
| | | | 0.09% | 0.07% | 0.08% | 0.06% | 0.08% | 0.13% | 0.18% | 0.21% | 0.21% | 0.20% | 0.18% | 0.18% | 0.07% | 0.00% | -0.05% | -0.12% | -0.05% | -0.03% | -0.01% | 0.00% | 0.02% | 0.04% | 0.06% | 0.07% | 0.08% | 0.09% | 0.08% | 0.08% | 0.07% | 0.07% | 0.03% | 0.03% | 0.03% | 0.04% | 0.05% |
|
Return on Equity
|
| | | | 0.10% | 0.07% | 0.09% | 0.07% | 0.09% | 0.17% | 0.23% | 0.27% | 0.27% | 0.26% | 0.23% | 0.23% | 0.09% | 0.01% | -0.07% | -0.16% | -0.06% | -0.04% | -0.02% | 0.00% | 0.02% | 0.05% | 0.09% | 0.11% | 0.13% | 0.14% | 0.13% | 0.12% | 0.11% | 0.10% | 0.05% | 0.05% | 0.05% | 0.07% | 0.09% |