|
Gross Margin
|
| 43.49% | 40.99% | 38.80% | 33.76% | 27.48% | 29.03% | 37.76% | 32.94% | 33.83% | 29.71% | 26.09% | 39.54% | 33.54% | 33.54% | 35.69% | 37.35% | 33.88% | 36.98% | 41.94% | 38.02% | 42.57% | 39.35% | 38.32% | 36.97% | 37.72% | 37.38% | 36.32% | 39.84% | 36.19% | 43.55% | 32.65% | 37.45% | 35.07% | 39.08% | 38.71% | 41.41% | 48.72% | 46.26% | 46.69% | 48.08% | 41.55% | 42.15% | 43.72% | 52.50% | 38.88% | 42.00% | 41.14% | 39.83% | 41.64% | 43.98% | 44.06% | 45.01% | 44.26% | 33.76% | 30.40% |
|
EBT Margin
|
| -16.64% | -14.40% | -25.13% | -4.15% | -24.18% | -42.28% | -50.20% | -3.13% | -25.60% | -27.78% | -35.46% | -0.49% | -5.20% | -5.20% | -21.17% | -19.31% | -18.65% | -7.51% | 3.14% | 0.06% | 0.65% | -3.64% | 0.65% | 2.67% | 0.36% | -8.28% | -7.20% | -48.66% | -41.75% | -4.22% | -6.42% | -5.47% | -14.89% | -8.54% | -2.94% | -73.45% | 29.50% | 6.77% | 29.74% | 0.92% | 1.39% | -12.96% | -3.38% | -31.55% | -26.94% | -11.35% | -6.29% | -31.00% | -17.22% | -31.95% | -15.91% | -19.41% | -9.06% | -19.96% | -29.46% |
|
EBIT Margin
|
| -16.54% | -14.27% | -24.88% | -4.01% | -23.70% | -41.07% | -48.89% | -2.37% | -24.85% | -26.85% | -34.85% | 0.19% | -4.74% | -4.74% | -19.75% | -18.35% | -17.87% | -6.79% | 3.77% | 0.65% | 1.13% | -3.24% | 1.01% | 3.00% | 0.70% | -7.53% | -7.08% | -47.34% | -40.94% | -4.25% | -6.21% | -5.04% | -14.03% | -6.72% | -2.88% | -73.11% | -2.29% | -5.04% | -18.15% | 1.94% | 1.09% | -12.74% | -3.24% | -30.86% | -26.95% | -11.56% | -5.18% | -30.78% | -16.97% | -31.18% | -15.51% | -18.71% | -8.17% | -19.35% | -29.25% |
|
EBITDA Margin
|
| -16.54% | -14.27% | -24.88% | -4.01% | -23.70% | -41.07% | -48.89% | -2.37% | -24.85% | -26.85% | -34.85% | 0.19% | -4.74% | -4.74% | -19.75% | -18.35% | -17.87% | -7.31% | 3.14% | 0.65% | 1.13% | -6.82% | 0.78% | 3.00% | 0.70% | -7.53% | -7.08% | -47.34% | -40.94% | -4.25% | -6.21% | -5.04% | -14.03% | -6.72% | -2.88% | -73.11% | -2.29% | -5.04% | -18.15% | 1.94% | 1.09% | -12.74% | -3.24% | -30.86% | -26.95% | -11.56% | -5.18% | -30.78% | -16.97% | -31.18% | -15.51% | -18.71% | -8.17% | -19.35% | -29.25% |
|
Operating Margin
|
| -16.54% | -14.27% | -24.88% | -4.01% | -23.70% | -41.07% | -48.89% | -2.37% | -24.85% | -26.85% | -34.85% | 0.19% | -4.74% | -4.74% | -19.75% | -18.35% | -17.87% | -6.79% | 3.77% | 0.65% | 1.13% | -3.24% | 1.01% | 3.00% | 0.70% | -7.53% | -7.08% | -47.34% | -40.94% | -4.25% | -6.21% | -5.04% | -14.03% | -6.72% | -2.88% | -73.11% | -2.29% | -5.04% | -18.15% | 1.94% | 1.09% | -12.74% | -3.24% | -30.86% | -26.95% | -11.56% | -5.18% | -30.78% | -16.97% | -31.18% | -15.51% | -18.71% | -8.17% | -19.35% | -29.25% |
|
Net Margin
|
| -16.64% | -14.40% | -25.13% | -4.15% | -24.18% | -42.28% | -50.20% | -3.13% | -25.60% | -27.78% | -35.46% | -0.49% | -5.20% | -5.20% | -21.17% | -19.31% | -18.65% | -7.51% | 3.14% | 0.06% | 0.65% | -3.64% | 0.65% | 2.67% | 0.36% | -8.74% | -7.25% | -48.55% | -41.65% | -4.42% | -6.51% | -5.47% | -14.95% | -8.71% | -3.08% | -73.49% | 29.36% | 6.64% | 29.68% | 0.91% | 1.34% | -13.06% | -3.47% | -31.55% | -27.36% | -11.49% | -6.29% | -31.00% | -17.22% | -31.95% | -15.91% | -19.41% | -9.06% | -19.96% | -29.46% |
|
FCF Margin
|
| -56.54% | -13.27% | -47.13% | 6.37% | -14.06% | -7.91% | -29.05% | -32.03% | -52.42% | -18.24% | -21.75% | -21.91% | -8.11% | -5.29% | -54.50% | -32.71% | -23.61% | -5.76% | -22.96% | 2.64% | -23.75% | 6.92% | -14.24% | 11.11% | -8.43% | -21.68% | 0.76% | -22.06% | -7.78% | -19.27% | -13.23% | -14.70% | 13.37% | 22.09% | -18.80% | -0.11% | 5.84% | -8.22% | 4.76% | 3.98% | 24.38% | -40.56% | 1.02% | -20.88% | -5.30% | 6.21% | -16.68% | 3.18% | 2.32% | -12.89% | -8.70% | 66.62% | -17.94% | -37.67% | -50.62% |
|
Inventory Average
|
| | | | | 3.38M | 3.57M | 4.03M | 3.84M | 3.41M | 3.68M | 4.40M | 4.50M | 3.92M | 3.77M | 4.24M | 5.19M | 5.49M | 5.12M | 5.00M | 4.92M | 5.42M | 6.09M | 6.11M | 5.62M | 5.11M | 5.31M | 5.76M | 6.14M | 6.48M | 6.83M | 7.02M | 6.73M | 6.94M | 7.38M | 7.22M | 7.16M | 7.01M | 6.83M | 7.37M | 7.84M | 7.76M | 7.98M | 8.46M | 9.60M | 11.17M | 11.95M | 11.53M | 10.80M | 10.29M | 10.07M | 10.00M | 9.76M | 9.76M | 9.78M | 9.62M |
|
Assets Average
|
| | | | | 9.25M | 8.76M | 8.80M | 13.55M | 15.60M | 14.34M | 15.01M | 14.51M | 14.61M | 15.09M | 16.63M | 19.63M | 20.17M | 19.15M | 21.12M | 23.47M | 24.08M | 40.00M | 56.11M | 53.65M | 51.60M | 52.00M | 51.12M | 50.33M | 45.15M | 40.08M | 39.86M | 40.54M | 39.79M | 37.16M | 35.56M | 32.66M | 30.84M | 31.46M | 31.90M | 32.42M | 32.56M | 31.55M | 30.20M | 29.16M | 28.25M | 29.02M | 29.49M | 28.49M | 28.13M | 27.81M | 27.32M | 29.29M | 30.41M | 29.04M | 34.91M |
|
Equity Average
|
| | | | | 4.32M | 3.25M | 1.96M | 4.17M | 6.68M | 6.86M | 6.72M | 5.92M | 6.40M | 6.78M | 8.58M | 11.52M | 12.20M | 11.57M | 12.77M | 14.44M | 14.61M | 23.97M | 33.28M | 33.52M | 33.75M | 33.45M | 32.82M | 30.29M | 26.36M | 40.60M | 56.55M | 39.96M | 22.77M | 21.88M | 21.48M | 19.33M | 18.17M | 19.29M | 20.27M | 21.08M | 21.22M | 20.93M | 20.45M | 19.67M | 18.29M | 17.21M | 16.61M | 15.58M | 14.18M | 12.85M | 11.64M | 10.71M | 9.94M | 9.37M | 17.28M |
|
Invested Capital
|
5.22M | | | | 6.12M | 4.62M | 3.18M | 1.68M | 10.02M | 6.29M | 7.43M | 6.02M | 5.82M | 6.98M | 6.58M | 10.59M | 12.44M | 11.97M | 11.17M | 14.38M | 14.51M | 14.71M | 33.22M | 33.34M | 33.75M | 33.80M | 35.66M | 34.25M | 30.05M | 24.68M | 56.53M | 57.51M | 25.76M | 23.64M | 21.57M | 21.38M | 18.11M | 19.07M | 19.51M | 21.03M | 21.13M | 21.31M | 20.54M | 20.36M | 18.99M | 17.59M | 17.47M | 17.18M | 14.95M | 14.54M | 12.96M | 11.59M | 10.64M | 10.22M | 9.95M | 26.65M |
|
Asset Utilization Ratio
|
| | | | | 1.74 | 1.77 | 1.74 | 1.17 | 1.03 | 1.24 | 1.27 | 1.33 | 1.47 | 1.55 | 1.43 | 1.11 | 1.01 | 1.03 | 1.03 | 1.04 | 1.09 | 0.70 | 0.54 | 0.62 | 0.71 | 0.72 | 0.72 | 0.71 | 0.75 | 0.83 | 0.85 | 0.82 | 0.83 | 0.88 | 0.88 | 0.87 | 0.85 | 0.80 | 0.72 | 0.75 | 0.79 | 0.83 | 0.92 | 0.86 | 0.81 | 0.80 | 0.81 | 0.88 | 0.92 | 0.86 | 0.82 | 0.77 | 0.78 | 0.90 | 0.80 |
|
Interest Coverage Ratio
|
| -30.23 | -27.14 | -42.67 | -12.52 | -41.03 | -31.65 | -31.38 | -4.00 | -30.13 | -21.25 | -33.59 | 0.69 | -9.96 | -9.96 | -13.54 | -18.13 | -21.40 | -8.76 | 5.48 | 1.05 | 2.45 | -6.46 | 1.89 | 7.68 | 5.45 | -64.91 | -16.85 | -69.11 | -119.43 | -19.68 | -29.07 | -11.45 | -18.63 | -8.89 | -42.76 | -872.54 | -29.96 | -60.84 | -236.10 | 213.20 | 97.80 | -64.19 | -93.99 | -0.00M | -0.00M | -420.17 | -57.94 | -244.62 | -56.23 | -82.49 | -37.96 | -36.96 | -18.38 | -37.01 | -51.10 |
|
Debt to Equity
|
| | | | 0.28 | 0.20 | 0.20 | 0.31 | 0.42 | | | | | | | | | | | | | | | | 0.00 | | 0.08 | 0.05 | 0.07 | | | 0.02 | 0.10 | 0.07 | 0.08 | 0.08 | 0.11 | 0.10 | 0.10 | | | | | | | | 0.04 | 0.05 | 0.06 | 0.07 | 0.07 | 0.07 | 0.09 | 0.21 | 0.21 | 0.03 |
|
Debt Ratio
|
| | | | 0.15 | 0.08 | 0.07 | 0.04 | 0.17 | | | | | | | | | | | | | | | | 0.00 | | 0.05 | 0.03 | 0.04 | | | 0.02 | 0.06 | 0.04 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | | | | | | | | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.07 | 0.07 | 0.02 |
|
Equity Ratio
|
0.60 | | | | 0.52 | 0.41 | 0.32 | 0.14 | 0.40 | 0.46 | 0.49 | 0.40 | 0.41 | 0.46 | 0.44 | 0.58 | 0.59 | 0.62 | 0.59 | 0.62 | 0.61 | 0.60 | 0.60 | 0.59 | 0.66 | 0.64 | 0.64 | 0.64 | 0.56 | 0.61 | 1.42 | 1.42 | 0.57 | 0.58 | 0.60 | 0.61 | 0.57 | 0.60 | 0.62 | 0.65 | 0.65 | 0.65 | 0.68 | 0.68 | 0.67 | 0.62 | 0.56 | 0.56 | 0.53 | 0.48 | 0.45 | 0.41 | 0.33 | 0.32 | 0.32 | 0.61 |
|
Times Interest Earned
|
| -30.23 | -27.14 | -42.67 | -12.52 | -41.03 | -31.65 | -31.38 | -4.00 | -30.13 | -21.25 | -33.59 | 0.69 | -9.96 | -9.96 | -13.54 | -18.13 | -21.40 | -8.76 | 5.48 | 1.05 | 2.45 | -6.46 | 1.89 | 7.68 | 5.45 | -64.91 | -16.85 | -69.11 | -119.43 | -19.68 | -29.07 | -11.45 | -18.63 | -8.89 | -42.76 | -872.54 | -29.96 | -60.84 | -236.10 | 213.20 | 97.80 | -64.19 | -93.99 | -0.00M | -0.00M | -420.17 | -57.94 | -244.62 | -56.23 | -82.49 | -37.96 | -36.96 | -18.38 | -37.01 | -51.10 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | -0.03 | 0.01 | -0.03 | -0.01 | 0.58 | -0.02 | | -0.02 | -0.02 | -0.03 | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-2.11M | -1.66M | -2.19M | -0.68M | -7.73M | -0.81M | -0.33M | -2.57M | -7.92M | -2.79M | -3.67M | -2.77M | -2.10M | -2.34M | -2.23M | -4.63M | -6.18M | -4.81M | -4.07M | -3.50M | -3.72M | -2.15M | -2.83M | -1.59M | -1.22M | -0.75M | -0.56M | 0.31M | -0.02M | -2.48M | -0.98M | -0.67M | -0.79M | -0.85M | -2.78M | -1.58M | -1.53M | -3.75M | -3.24M | -3.42M | -3.69M | -5.55M | -2.92M | -2.96M | -0.20M | -1.72M | -1.98M | -0.76M | -0.19M | -1.59M | -0.94M | -1.39M | -5.51M | -4.21M | -1.80M | -15.40M |
|
Return on Sales
|
| -0.17% | -0.14% | -0.25% | -0.04% | -0.24% | -0.42% | -0.50% | -0.03% | -0.26% | -0.28% | -0.35% | 0.00% | -0.05% | -0.05% | -0.21% | -0.19% | -0.19% | -0.08% | 0.03% | 0.00% | 0.01% | -0.04% | 0.01% | 0.03% | 0.00% | -0.09% | -0.07% | -0.49% | -0.42% | -0.04% | -0.07% | -0.05% | -0.15% | -0.09% | -0.03% | -0.73% | 0.29% | 0.07% | 0.30% | 0.01% | 0.01% | -0.13% | -0.03% | -0.32% | -0.27% | -0.11% | -0.06% | -0.31% | -0.17% | -0.32% | -0.16% | -0.19% | -0.09% | -0.20% | -0.29% |
|
Return on Capital Employed
|
| | | | | -0.62% | -0.93% | -5.51% | -1.15% | -0.45% | -0.40% | -0.43% | -0.39% | -0.31% | -0.21% | -0.13% | -0.16% | -0.19% | -0.20% | -0.12% | -0.06% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | -0.02% | -0.15% | -0.26% | -0.29% | -0.31% | -0.17% | -0.09% | -0.09% | -0.08% | -0.25% | -0.21% | -0.19% | -0.23% | -0.05% | -0.04% | -0.06% | -0.04% | -0.11% | -0.21% | -0.20% | -0.21% | -0.25% | -0.24% | -0.29% | -0.34% | -0.36% | -0.26% | -0.27% | -0.23% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.01% | -0.02% | -0.17% | -0.33% | -0.21% | -0.15% | -0.11% | -0.10% | -0.12% | -0.11% | -0.30% | -0.27% | -0.25% | -0.28% | -0.06% | -0.05% | -0.07% | -0.04% | -0.12% | -0.21% | -0.22% | -0.23% | -0.28% | | | | | | | |
|
Return on Assets
|
| | | | | -0.27% | -0.36% | -0.44% | -0.28% | -0.25% | -0.28% | -0.27% | -0.27% | -0.21% | -0.14% | -0.10% | -0.13% | -0.15% | -0.17% | -0.09% | -0.05% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.02% | -0.12% | -0.20% | -0.22% | -0.22% | -0.12% | -0.06% | -0.08% | -0.07% | -0.19% | -0.11% | -0.07% | -0.02% | 0.12% | 0.06% | 0.03% | -0.03% | -0.08% | -0.14% | -0.13% | -0.14% | -0.16% | -0.15% | -0.17% | -0.19% | -0.16% | -0.14% | -0.14% | -0.16% |
|
Return on Equity
|
| | | | | -0.57% | -0.97% | -1.96% | -0.91% | -0.59% | -0.58% | -0.60% | -0.65% | -0.49% | -0.32% | -0.20% | -0.22% | -0.25% | -0.28% | -0.16% | -0.08% | -0.01% | 0.00% | -0.01% | 0.00% | 0.00% | -0.01% | -0.03% | -0.19% | -0.35% | -0.22% | -0.16% | -0.12% | -0.11% | -0.13% | -0.12% | -0.32% | -0.18% | -0.11% | -0.02% | 0.18% | 0.10% | 0.04% | -0.04% | -0.12% | -0.22% | -0.23% | -0.25% | -0.29% | -0.29% | -0.38% | -0.46% | -0.43% | -0.43% | -0.45% | -0.31% |