|
EBT Margin
|
26.30% | 14.04% | 737.47% | -40.49% | 33.18% | -4.33% | 15.77% | -14.28% | -9.64% | 3.70% | -1,199.26% | 32.11% | -42.38% | -174.38% | 1,409.94% | -1,469.38% | 18.91% | -210.16% | 1,203.81% | 648.26% | 7,117.98% | -7,400.00% | | -307.32% | -3,962.50% | -218.47% | -26.71% | -86.64% | -129.90% | -98.15% | -65.40% | -60.77% | 25.59% | | 39.21% | 60.97% | 41.61% | 212.04% | -25.15% | 53.06% | -2.72% | 170.62% | 165.43% | 167.97% | 245.76% | 60.59% | 65.35% | 35.84% | 18.07% | 21.01% | 1.73% | -23.43% | 2.21% | -20.61% | 27.47% | 25.33% | 56.80% | 52.92% | 41.96% | 15.30% | 37.61% | 51.18% |
|
EBIT Margin
|
23.74% | 16.91% | 919.87% | 19.96% | 90.25% | 32.21% | 44.14% | 5.95% | 15.36% | 25.83% | -1,181.53% | 47.32% | -18.77% | -154.05% | 1,309.94% | -1,434.38% | 55.61% | -169.36% | 1,103.81% | 548.26% | 7,017.98% | -7,500.00% | | -407.32% | -4,062.50% | -318.47% | -32.28% | -62.09% | -229.90% | -198.15% | -38.08% | -33.91% | -74.41% | | -0.92% | -39.03% | -58.39% | 112.04% | 25.81% | -46.94% | -102.72% | 70.62% | 65.43% | 67.97% | 145.76% | 51.13% | 56.97% | 26.24% | 27.40% | 24.23% | 16.37% | 7.15% | 19.00% | 85,882.55% | 37.17% | 38.44% | 44.94% | 39.95% | 25.78% | -7.04% | 21.97% | 38.93% |
|
EBITDA Margin
|
23.74% | 16.91% | 919.87% | 19.96% | 0.21% | 0.09% | 0.08% | 0.06% | 0.08% | 74.21% | 0.07% | 0.08% | 0.03% | 33.29% | 1,309.94% | -1,434.38% | 55.61% | -169.36% | 1,103.81% | 548.26% | 7,017.98% | -7,500.00% | | -407.32% | -4,062.50% | -318.47% | -32.28% | -62.09% | -229.90% | -198.15% | -38.08% | -50.24% | -1.72% | | -0.92% | 6.85% | -58.39% | 160.85% | 70.18% | 23.93% | -33.28% | 147.45% | 123.63% | 196.75% | 263.88% | 66.77% | 68.43% | 56.56% | 52.71% | 56.04% | 46.72% | 21.65% | 55.38% | 38.85% | 60.62% | 60.59% | 64.92% | 60.42% | 48.95% | -7.04% | 21.97% | 56.61% |
|
Operating Margin
|
23.74% | 16.91% | 919.87% | 19.96% | 90.25% | 32.21% | 44.14% | 5.95% | 15.36% | 25.83% | -1,181.53% | 47.32% | -18.77% | -154.05% | 1,309.94% | -1,434.38% | 55.61% | -169.36% | 1,103.81% | 548.26% | 7,017.98% | -7,500.00% | | -407.32% | -4,062.50% | -318.47% | -32.28% | -62.09% | -229.90% | -198.15% | -38.08% | -33.91% | -74.41% | | -0.92% | -39.03% | -58.39% | 112.04% | 25.81% | -46.94% | -102.72% | 70.62% | 65.43% | 67.97% | 145.76% | 51.13% | 56.97% | 26.24% | 27.40% | 24.23% | 16.37% | 7.15% | 19.00% | 85,882.55% | 37.17% | 38.44% | 44.94% | 39.95% | 25.78% | -7.04% | 21.97% | 38.93% |
|
Net Margin
|
26.30% | 14.04% | -149.97% | -496.12% | -318.31% | -162.03% | 15.77% | -14.28% | -9.64% | 3.55% | -1,199.22% | 32.06% | -42.34% | -174.23% | 1,409.94% | -1,469.47% | 19.49% | -210.23% | 1,203.81% | 648.26% | 7,117.98% | -7,400.00% | | -307.32% | -3,962.50% | -218.47% | -26.71% | -86.64% | -129.90% | -98.15% | -65.40% | -60.47% | 25.59% | | 39.34% | 60.97% | 41.61% | 212.04% | -25.38% | 53.06% | -2.72% | 170.62% | 165.43% | 2.03% | 58.19% | 47.40% | 49.21% | 25.96% | 21.62% | 21.01% | 1.73% | -2.19% | 12.00% | -10.63% | 28.91% | 25.33% | 56.80% | 27.10% | 17.04% | -28.35% | 37.61% | 26.48% |
|
FCF Margin
|
35.37% | 0.03% | 1,766.51% | 168.63% | 129.00% | 0.05% | 0.05% | -0.30% | 16.38% | 26.87% | 0.04% | 0.06% | -10.82% | 36.73% | | | | | | | | | | | | | 1,650.58% | -3,767.46% | | | -34.53% | -388.26% | | | 152.95% | | | | -86.88% | | | | | 557.07% | 2,563.60% | 148.64% | 415.01% | 32.33% | 141.85% | 33.61% | 275.41% | -1.46% | 6.59% | 38.68% | 52.21% | 37.76% | 127.28% | 45.68% | -203.94% | 162.35% | 32.73% | 18.42% |
|
Inventory Average
|
| 0.14M | 0.64M | 1.22M | 0.62M | 0.72M | 0.56M | -0.19M | -0.09M | 0.63M | 1.44M | 2.01M | 0.94M | -0.45M | | | 1.51M | 1.88M | | | | | | | | | -0.82M | 1.01M | | | 2.71M | 3.51M | | | -0.68M | | | | | | | | | | | | | | | | | | | 1.44M | 1.50M | | | | | | | |
|
Assets Average
|
| 283.50M | 365.77M | 542.80M | 548.22M | 642.92M | 720.87M | 705.14M | 687.81M | 669.80M | 553.83M | 441.88M | 427.27M | 392.05M | 337.86M | 215.32M | 106.99M | 85.86M | 67.75M | 61.57M | 34.81M | 3.40M | 3.33M | 3.20M | 11.53M | 19.68M | 42.84M | 137.73M | 207.57M | 205.21M | 204.12M | 230.57M | 253.98M | 265.33M | 278.40M | 271.03M | 267.51M | 274.12M | 280.63M | 276.97M | 283.65M | 301.78M | 301.44M | 322.68M | 395.45M | 452.92M | 476.13M | 481.83M | 497.68M | 504.09M | 501.42M | 490.01M | 466.60M | 461.23M | 466.78M | 481.58M | 505.13M | 526.28M | 536.72M | 574.67M | 600.52M | 591.88M |
|
Equity Average
|
| | | | | | | | | | | | | | | -45.71M | | | | -94.43M | -44.03M | 2.80M | 2.90M | 2.75M | 4.57M | | | | | | 20.03M | 24.99M | | | 32.84M | 27.41M | 19.50M | 26.06M | 28.23M | 25.88M | 39.96M | 72.24M | 91.07M | 141.91M | 193.77M | 210.83M | 233.36M | 237.72M | 232.31M | 229.56M | 223.58M | 220.78M | 220.38M | 219.38M | 223.15M | 234.50M | 247.63M | 258.64M | 262.38M | 258.48M | 256.26M | 264.53M |
|
Invested Capital
|
25.50M | 16.57M | 30.01M | 260.02M | 29.11M | 48.59M | -3.00M | 328.05M | 50.77M | 51.30M | 62.18M | 122.74M | 33.02M | 37.51M | 10.20M | 107.03M | 176.88M | 173.12M | -98.17M | 53.70M | 2.63M | 2.97M | 2.82M | 2.68M | 6.47M | | | 24.00M | | 23.59M | 25.74M | 41.13M | | 41.30M | 61.09M | 13.47M | 25.53M | 26.60M | 251.77M | 239.26M | 58.02M | 86.45M | 115.11M | 188.13M | 199.41M | 222.25M | 312.95M | 230.96M | 233.67M | 225.45M | 256.75M | 219.85M | 220.91M | 184.59M | 260.23M | 240.55M | 254.70M | 262.57M | 299.58M | 254.79M | 257.74M | 271.31M |
|
Asset Utilization Ratio
|
| | | 0.21 | 0.11 | 0.04 | 0.06 | 0.08 | 0.09 | 0.11 | 0.12 | 0.16 | 0.17 | 0.18 | 0.14 | 0.17 | 0.25 | 0.21 | 0.33 | 0.26 | 0.33 | 1.35 | 0.86 | 0.46 | 0.02 | 0.03 | 0.08 | 0.07 | 0.06 | 0.06 | 0.10 | 0.10 | 0.10 | 0.02 | 0.15 | 0.14 | 0.11 | 0.11 | 0.17 | 0.17 | 0.18 | 0.17 | 0.08 | 0.07 | 0.05 | 0.14 | 0.24 | 0.29 | 0.34 | 0.30 | 0.25 | 0.23 | 0.23 | 0.22 | 0.24 | 0.27 | 0.29 | 0.31 | 0.31 | 0.27 | 0.25 | 0.25 |
|
Interest Coverage Ratio
|
-9.27 | -6.38 | -8.51 | -0.34 | -2.29 | -1.27 | -2.25 | -0.28 | -0.64 | -1.40 | 64.53 | -3.01 | 0.83 | 7.47 | -13.10 | 41.32 | -1.49 | 4.17 | -11.04 | -5.48 | -70.18 | 75.00 | | 4.07 | 40.63 | 3.18 | 5.80 | -2.53 | 2.30 | 1.98 | 1.40 | 1.26 | 0.74 | | 0.03 | 0.39 | 0.58 | -1.12 | 1.56 | 0.47 | 1.03 | -0.71 | -0.65 | -0.68 | -1.46 | -5.40 | -6.80 | -2.73 | -2.83 | -2.00 | -0.92 | -0.24 | -1.06 | 95.36 | -2.84 | -3.03 | -3.99 | -3.28 | -1.96 | 0.33 | -1.45 | -3.29 |
|
Debt to Equity
|
| | | 1.33 | | | | 1.45 | | | | 4.50 | | | | -2.05 | | | | -1.49 | | | | 0.04 | 1.35 | | | 7.62 | | 8.60 | 9.25 | 7.11 | | 9.07 | 4.83 | | | | 6.13 | 9.21 | | | 1.77 | | | | 0.88 | | | | 1.05 | | | 0.71 | 0.92 | | | | 0.98 | | 0.00 | |
|
Debt Ratio
|
0.54 | 0.77 | 0.56 | 0.56 | 0.52 | 0.58 | 0.50 | 0.57 | 0.57 | 0.57 | 0.81 | 0.79 | 0.78 | 0.81 | | 1.72 | 1.90 | 2.20 | | 2.03 | | | | 0.03 | 0.44 | 0.43 | 0.71 | 0.85 | 0.86 | 0.88 | 0.87 | 0.85 | 0.83 | 0.79 | 0.72 | | | | 0.65 | 0.74 | | | 0.57 | | | | 0.44 | | | | 0.45 | | | 0.34 | 0.44 | | | | 0.47 | | 0.00 | |
|
Equity Ratio
|
| | | 0.42 | | | | 0.39 | | | | 0.18 | | | 0.03 | -0.84 | | | -1.73 | -1.37 | 0.80 | 0.84 | 0.90 | 0.82 | 0.33 | | | 0.11 | | 0.10 | 0.09 | 0.12 | | 0.09 | 0.15 | 0.05 | 0.09 | 0.10 | 0.11 | 0.08 | 0.20 | 0.28 | 0.32 | 0.54 | 0.45 | 0.48 | 0.50 | 0.48 | 0.45 | 0.46 | 0.43 | 0.47 | 0.47 | 0.48 | 0.48 | 0.50 | 0.49 | 0.50 | 0.48 | 0.42 | 0.43 | 0.46 |
|
Times Interest Earned
|
-9.27 | -6.38 | -8.51 | -0.34 | -2.29 | -1.27 | -2.25 | -0.28 | -0.64 | -1.40 | 64.53 | -3.01 | 0.83 | 7.47 | -13.10 | 41.32 | -1.49 | 4.17 | -11.04 | -5.48 | -70.18 | 75.00 | | 4.07 | 40.63 | 3.18 | 5.80 | -2.53 | 2.30 | 1.98 | 1.40 | 1.26 | 0.74 | | 0.03 | 0.39 | 0.58 | -1.12 | 1.56 | 0.47 | 1.03 | -0.71 | -0.65 | -0.68 | -1.46 | -5.40 | -6.80 | -2.73 | -2.83 | -2.00 | -0.92 | -0.24 | -1.06 | 95.36 | -2.84 | -3.03 | -3.99 | -3.28 | -1.96 | 0.33 | -1.45 | -3.29 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39 | -0.23 | 17.23 | -0.27 | -0.05 | -0.29 | -0.03 | -0.04 | -0.15 | -0.19 | -0.13 | -0.17 | -0.12 |
|
Enterprise Value
|
-40.24M | -29.95M | -53.97M | -54.99M | -89.41M | -81.09M | -76.27M | -64.17M | -55.64M | -45.11M | -42.26M | -37.29M | -29.29M | -17.66M | -8.12M | -6.30M | -3.38M | -3.52M | -1.07M | -3.08M | -1.53M | -2.68M | -2.90M | -2.87M | -1.77M | -1.05M | -0.97M | -3.35M | -2.78M | -3.16M | -4.01M | -17.46M | -6.94M | -10.75M | -9.99M | -7.47M | -12.44M | -15.40M | -13.90M | -6.18M | -30.40M | -33.82M | -21.06M | | -53.29M | | -42.68M | | -41.41M | -25.57M | -27.68M | | -22.50M | -22.09M | -19.43M | -24.22M | -32.72M | -41.28M | -42.97M | -30.90M | -19.89M | -36.81M |
|
Return on Sales
|
0.26% | 0.14% | 7.37% | -0.40% | 0.33% | -0.04% | 0.16% | -0.14% | -0.10% | 0.04% | -11.99% | 0.32% | -0.42% | -1.74% | 14.10% | -14.69% | 0.19% | -2.10% | 12.04% | 6.48% | 71.18% | -74.00% | 32.91% | -3.07% | -39.63% | -2.18% | -0.27% | -0.87% | -1.30% | -0.98% | -0.65% | -0.60% | 0.26% | -1.86% | 0.39% | 0.61% | 0.42% | 2.12% | -0.25% | 0.53% | -0.03% | 1.71% | 1.65% | 1.68% | 2.46% | 0.61% | 0.65% | 0.36% | 0.18% | 0.21% | 0.02% | -0.23% | 0.02% | -0.21% | 0.27% | 0.25% | 0.57% | 0.53% | 0.42% | 0.15% | 0.38% | 0.51% |
|
Return on Capital Employed
|
| | | 0.08% | 0.06% | 0.05% | 0.03% | 0.03% | 0.03% | 0.03% | -0.40% | -0.48% | -0.49% | -0.65% | | 24.97% | 2.02% | 1.50% | | -0.20% | | | | 31.33% | | | | -0.05% | | -0.07% | -0.08% | -0.07% | | | -0.04% | | -0.03% | | 0.28% | | 0.11% | | 0.00% | | 0.05% | | 0.17% | | 0.18% | | 0.07% | | 0.05% | 51.16% | 52.92% | | 50.10% | | 0.13% | | 0.07% | |
|
Return on Invested Capital
|
| | | | | | | 0.09% | 0.07% | 0.13% | -1.25% | -1.29% | -1.18% | -1.15% | | -3.09% | -0.84% | -0.44% | | | | | | | | | | | | | | -0.44% | | | -0.19% | | | | 0.09% | | | | | | | | | | | 0.25% | 0.12% | | | | | | | | | | | |
|
Return on Assets
|
| | | 0.06% | 0.04% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | -0.37% | -0.45% | -0.47% | -0.59% | -0.21% | -0.90% | -1.74% | -2.01% | -1.63% | 0.29% | 2.94% | 34.28% | 28.46% | 25.99% | -0.31% | -0.17% | -0.07% | -0.06% | -0.05% | -0.05% | -0.08% | -0.07% | -0.05% | -0.04% | 0.00% | 0.04% | 0.04% | 0.09% | 0.03% | 0.03% | 0.03% | 0.01% | 0.08% | 0.08% | 0.09% | 0.13% | 0.18% | 0.18% | 0.17% | 0.12% | 0.05% | 0.02% | 0.01% | -0.02% | 0.00% | 0.03% | 0.08% | 0.13% | 0.14% | 0.12% | 0.10% | 0.10% |
|
Return on Equity
|
| | | | | | | | | | | | | | | 4.24% | | | | -0.19% | -2.33% | 41.62% | 32.75% | 30.29% | -0.79% | | | | | | -0.80% | -0.67% | | | 0.02% | 0.41% | 0.57% | 0.92% | 0.32% | 0.31% | 0.18% | 0.05% | 0.25% | 0.19% | 0.19% | 0.27% | 0.36% | 0.37% | 0.36% | 0.26% | 0.11% | 0.04% | 0.02% | -0.04% | 0.01% | 0.07% | 0.16% | 0.26% | 0.29% | 0.27% | 0.23% | 0.22% |