|
Gross Margin
|
| | | | | | | | | | | | 81.46% | 85.82% | 87.88% | 84.26% | 85.94% | 84.12% | -183.86% | 86.00% | 91.66% | 92.24% | -161.37% | 32.27% | 59.00% | 57.53% | 221.47% | 38.12% | 89.51% | 91.27% | 86.54% | 82.20% | 72.21% | 72.52% | 3.09% | 41.16% | 74.94% | 75.75% | 58.23% | 68.30% | 79.77% | 77.98% | 67.29% | 73.74% | 74.70% | 74.25% |
|
EBT Margin
|
14.17% | 16.70% | 23.07% | 21.81% | 18.11% | 24.44% | 25.34% | 36.72% | 38.30% | 37.94% | 38.31% | 35.13% | 534.72% | 466.50% | 612.12% | 508.81% | 429.96% | 549.93% | 606.81% | 423.48% | 316.64% | 312.31% | 417.64% | 136.51% | 106.25% | 46.81% | 219.23% | 287.39% | 678.62% | 649.42% | 810.93% | 689.49% | 809.63% | 905.53% | 2,435.74% | 568.97% | 243.68% | 438.16% | 614.15% | 290.72% | 203.22% | 395.24% | 673.14% | 485.32% | 547.67% | 708.31% |
|
EBIT Margin
|
49.02% | 46.99% | 49.11% | 48.34% | 42.14% | 46.69% | 45.97% | 52.43% | 52.87% | 52.56% | 54.31% | 52.35% | -747.59% | -541.84% | -703.95% | -608.89% | -526.64% | -668.32% | -1,026.60% | -487.40% | -310.04% | -283.67% | -664.25% | -431.45% | -159.90% | -168.42% | -65.78% | -267.56% | -591.02% | -404.98% | -676.54% | -900.74% | -1,261.23% | -1,232.03% | -5,637.11% | -2,708.68% | -1,225.95% | -1,356.54% | -1,901.27% | -1,486.68% | -889.70% | -1,166.94% | -1,743.65% | -1,249.02% | -1,157.68% | -1,109.88% |
|
EBITDA Margin
|
49.02% | 46.99% | 49.11% | 48.34% | 42.14% | 46.69% | 45.97% | 52.43% | 52.87% | 52.56% | 54.31% | 52.35% | -747.59% | -541.84% | -703.95% | -608.89% | 275.51% | 408.05% | 526.20% | 352.56% | 275.87% | 250.34% | 296.75% | 132.68% | -159.90% | -168.42% | -65.78% | -267.56% | -591.02% | -404.98% | -676.54% | -900.74% | -1,261.23% | -1,232.03% | -5,637.11% | -2,708.68% | -1,225.95% | -1,356.54% | -1,901.27% | -1,486.68% | -889.70% | -1,166.94% | -1,743.65% | -1,249.02% | -1,157.68% | -1,109.88% |
|
Operating Margin
|
| | | | | | | | | | | | -747.59% | -541.84% | -703.95% | -608.89% | -526.64% | -668.32% | -1,026.60% | -487.40% | -310.04% | -283.67% | -664.25% | -431.45% | -159.90% | -168.42% | -65.78% | -267.56% | -591.02% | -404.98% | -676.54% | -900.74% | -1,261.23% | -1,232.03% | -5,637.11% | -2,708.68% | -1,225.95% | -1,356.54% | -1,901.27% | -1,486.68% | -889.70% | -1,166.94% | -1,743.65% | -1,249.02% | -1,157.68% | -1,109.88% |
|
Net Margin
|
5.73% | 8.27% | 10.53% | 12.10% | 10.10% | 13.85% | 14.59% | 23.36% | 24.20% | 24.70% | 24.52% | 22.78% | 340.96% | 302.92% | 191.00% | 392.62% | 320.07% | 427.03% | 469.02% | 323.59% | 255.83% | 242.62% | 329.84% | 106.15% | 80.99% | 35.32% | 169.85% | 223.74% | 520.57% | 495.48% | 621.70% | 533.47% | 611.49% | 683.98% | 1,887.29% | 434.57% | 183.84% | 339.24% | 479.52% | 216.67% | 155.95% | 302.42% | 549.51% | 369.80% | 419.44% | 541.38% |
|
FCF Margin
|
10.31% | 67.57% | 17.16% | 33.93% | 33.29% | | | -40.92% | 32.50% | 51.81% | 39.39% | 37.41% | -325.54% | 594.80% | 165.20% | 446.76% | 697.30% | 392.39% | 580.29% | 680.56% | -523.07% | -215.68% | 853.90% | -175.30% | 71.26% | -101.86% | 400.83% | 171.81% | 745.13% | 369.32% | 951.63% | 133.73% | 285.98% | 1,489.43% | 4,347.42% | 169.94% | -536.50% | 1,307.04% | 775.37% | -275.26% | 201.09% | 1,803.66% | -197.75% | 522.54% | 662.52% | 899.88% |
|
Assets Average
|
| 764.82M | 770.02M | 789.21M | 809.85M | 830.36M | 844.45M | 1,044.60M | 1,265.01M | 1,290.23M | 1,315.33M | 1,404.42M | 1,503.58M | 1,548.45M | 1,591.15M | 1,676.96M | 1,758.54M | 1,822.75M | 1,879.16M | 1,957.52M | 2,065.24M | 2,158.84M | 2,234.41M | 2,319.72M | 2,427.27M | 2,480.85M | 2,481.00M | 2,531.25M | 2,615.05M | 2,717.18M | 2,854.86M | 2,999.09M | 3,180.15M | 3,363.67M | 3,565.82M | 3,815.06M | 3,970.12M | 4,011.03M | 4,037.87M | 4,080.75M | 4,107.78M | 4,142.24M | 4,131.11M | 4,185.95M | 4,296.19M | 4,333.33M |
|
Equity Average
|
| 63.09M | 63.23M | 63.71M | 64.28M | 63.99M | 64.17M | 81.54M | 100.35M | 104.21M | 107.95M | 111.72M | 128.15M | 145.09M | 148.57M | 152.21M | 157.80M | 163.90M | 170.43M | 177.55M | 185.52M | 194.17M | 202.18M | 208.17M | 213.31M | 217.45M | 223.52M | 233.91M | 245.59M | 258.64M | 271.76M | 1,675.27M | 1,677.64M | 285.21M | 291.15M | 296.93M | 300.43M | 302.71M | 308.18M | 313.86M | 317.00M | 322.64M | 328.49M | 334.02M | 341.53M | 350.90M |
|
Invested Capital
|
63.01M | 185.87M | 187.39M | 188.22M | 188.53M | 187.66M | 218.88M | 213.50M | 217.60M | 221.22M | 225.07M | 231.27M | 215.94M | 186.65M | 216.89M | 183.34M | 189.46M | 235.44M | 223.92M | 206.19M | 189.85M | 198.49M | 315.86M | 210.47M | 216.15M | 218.75M | 253.29M | 239.52M | 251.66M | 265.63M | 277.90M | 3,072.64M | 282.64M | 287.79M | 330.73M | 299.35M | 301.51M | 303.90M | 348.79M | 351.61M | 355.12M | 351.44M | 355.35M | 337.60M | 345.46M | 356.35M |
|
Asset Utilization Ratio
|
| | | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.01 | 0.00 | 0.00 | 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 | 0.00 | 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 | 0.00 |
|
Interest Coverage Ratio
|
1.41 | 1.55 | 1.89 | 1.82 | 1.75 | 2.10 | 2.23 | 3.34 | 3.63 | 3.59 | 3.39 | 3.04 | -3.06 | -2.87 | -2.78 | -2.58 | -2.19 | -2.07 | -2.49 | -1.56 | -1.34 | -1.28 | -2.31 | -2.00 | -2.19 | -3.81 | -1.48 | -8.05 | -9.01 | -8.72 | -10.21 | -10.35 | -6.34 | -2.77 | -1.50 | -0.94 | -0.69 | -0.58 | -0.55 | -0.58 | -0.55 | -0.55 | -0.62 | -0.68 | -0.67 | -0.65 |
|
Debt to Equity
|
0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.14 | 0.13 | 0.13 | 0.12 | 0.12 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | | | 0.17 | | 0.17 | 0.16 | 0.16 | 0.15 | 0.14 | 0.14 | 0.13 | 0.01 | 0.13 | 0.13 | 0.14 | 0.13 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 |
|
Debt Ratio
|
0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | | | 0.02 | | 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 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|
Equity Ratio
|
0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.09 | 1.00 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
|
Times Interest Earned
|
1.41 | 1.55 | 1.89 | 1.82 | 1.75 | 2.10 | 2.23 | 3.34 | 3.63 | 3.59 | 3.39 | 3.04 | -3.06 | -2.87 | -2.78 | -2.58 | -2.19 | -2.07 | -2.49 | -1.56 | -1.34 | -1.28 | -2.31 | -2.00 | -2.19 | -3.81 | -1.48 | -8.05 | -9.01 | -8.72 | -10.21 | -10.35 | -6.34 | -2.77 | -1.50 | -0.94 | -0.69 | -0.58 | -0.55 | -0.58 | -0.55 | -0.55 | -0.62 | -0.68 | -0.67 | -0.65 |
|
FCF Payout Ratio
|
0.30 | 0.04 | 0.15 | 0.08 | 0.08 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-20.06M | 1.39M | -1.48M | 12.85M | 8.30M | 11.27M | 32.64M | 99.52M | 81.37M | 133.37M | 183.22M | 89.91M | 153.28M | 191.26M | 209.75M | 191.61M | 216.92M | 201.84M | 154.44M | 136.14M | 293.92M | 170.44M | 127.82M | 111.27M | -24.72M | 23.73M | 264.38M | 210.06M | 246.84M | 292.94M | 479.75M | 256.33M | 165.90M | 172.33M | 350.82M | -27.29M | -8.63M | 58.94M | 143.92M | 88.52M | 39.67M | 17.35M | 156.92M | -36.11M | 39.63M | 72.91M |
|
Market Capitalization
|
26.32M | 32.66M | 34.42M | 35.85M | 44.49M | 46.91M | 56.36M | 154.30M | 152.89M | 175.28M | 229.78M | 211.15M | 240.09M | 265.87M | 301.91M | 327.73M | 326.27M | 291.83M | 238.93M | 253.45M | 293.92M | 301.18M | 323.71M | 218.38M | 213.85M | 186.79M | 273.52M | 365.53M | 401.76M | 422.65M | 494.51M | 405.55M | 347.99M | 332.93M | 365.88M | 247.07M | 199.19M | 217.58M | 300.09M | 259.04M | 238.48M | 277.93M | 324.35M | 269.20M | 310.66M | 360.93M |
|
Return on Sales
|
| | | 0.13% | 0.14% | 0.15% | 0.15% | 0.18% | 0.21% | 0.23% | 0.24% | 0.24% | 0.32% | 0.48% | 0.76% | 3.11% | 3.13% | 3.44% | 4.00% | 3.78% | 3.39% | 2.93% | 2.76% | 2.26% | 1.59% | 0.98% | 0.64% | 0.93% | 1.44% | 2.60% | 4.11% | 5.38% | 5.54% | 6.10% | 6.75% | 6.94% | 5.26% | 4.05% | 3.27% | 2.84% | 2.63% | 2.56% | 2.57% | 2.93% | 3.77% | 4.43% |
|
Return on Invested Capital
|
| | | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.08% | 0.08% | 0.04% | 0.00% | -0.04% | -0.09% | -0.11% | -0.10% | -0.13% | -0.14% | -0.16% | -0.16% | -0.12% | -0.13% | -0.16% | -0.16% | -0.08% | -0.09% | -0.10% | -0.10% | -0.14% | -0.02% | -0.02% | -0.15% | -0.14% | -0.15% | -0.16% | -0.16% | -0.15% | -0.14% | -0.14% | -0.14% | -0.14% | -0.15% | -0.15% | -0.15% |
|
Return on Assets
|
| | | 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% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
|
Return on Equity
|
| | | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.11% | 0.12% | 0.12% | 0.10% | 0.10% | 0.09% | 0.10% | 0.11% | 0.11% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.12% | 0.10% | 0.08% | 0.06% | 0.09% | 0.11% | 0.15% | 0.17% | 0.03% | 0.02% | 0.12% | 0.10% | 0.08% | 0.06% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.07% |