|
Gross Margin
|
56.92% | 58.16% | 57.92% | 57.15% | 57.53% | 57.04% | 58.66% | 60.64% | 64.05% | 66.16% | 67.06% | 67.30% | 68.75% | 69.12% | 69.93% | 71.41% | 72.02% | 72.08% | 71.57% | 71.75% | 72.29% |
|
EBT Margin
|
-48.72% | -39.52% | -35.00% | -51.38% | -46.89% | -44.03% | -41.49% | -42.36% | -32.53% | -24.53% | -19.81% | -21.45% | -16.23% | -15.16% | -15.24% | -16.81% | -11.12% | -12.27% | -15.69% | -16.79% | -14.00% |
|
EBIT Margin
|
-47.44% | -38.24% | -33.93% | -50.37% | -45.87% | -42.86% | -40.60% | -41.77% | -32.73% | -25.86% | -21.53% | -23.60% | -18.42% | -17.49% | -17.29% | -18.30% | -12.66% | -13.61% | -16.70% | -17.42% | -14.58% |
|
EBITDA Margin
|
-47.44% | -38.24% | -33.93% | -50.37% | -45.87% | -42.86% | -40.60% | -41.77% | -32.73% | -25.86% | -21.53% | -23.60% | -18.42% | -17.49% | -15.91% | -17.10% | -10.92% | -13.61% | -15.69% | -14.41% | -14.25% |
|
Operating Margin
|
-47.44% | -38.24% | -33.93% | -50.37% | -45.87% | -42.86% | -40.60% | -41.77% | -32.73% | -25.86% | -21.53% | -23.60% | -18.42% | -17.49% | -17.29% | -18.30% | -12.66% | -13.61% | -16.70% | -17.42% | -14.58% |
|
Net Margin
|
-51.16% | -41.84% | -37.14% | -53.37% | -48.86% | -45.03% | -41.59% | -42.41% | -32.62% | -24.59% | -19.86% | -21.57% | -16.41% | -15.40% | -15.27% | -17.00% | -11.31% | -12.39% | -15.81% | -14.90% | -14.16% |
|
FCF Margin
|
| -8.69% | -27.48% | -12.21% | -18.37% | -36.75% | -14.16% | -6.04% | -11.85% | -9.41% | 2.33% | 3.33% | 6.11% | 7.13% | -42.85% | 43.36% | 7.54% | 11.61% | -1.19% | 8.38% | 8.95% |
|
Assets Average
|
| | | | | 140.18M | 206.84M | 222.51M | 215.68M | 210.44M | 207.18M | 204.30M | 206.71M | 205.92M | 195.59M | 190.69M | 191.61M | 190.48M | 188.62M | 196.33M | 205.40M |
|
Equity Average
|
| | | | | -12.50M | 107.40M | 97.24M | 89.26M | 84.87M | 81.51M | 77.60M | 78.16M | 79.94M | 76.20M | 71.63M | 69.33M | 67.90M | 67.77M | 73.73M | 78.75M |
|
Invested Capital
|
| -109.94M | | | -127.30M | 122.30M | 117.39M | 105.89M | 99.53M | 96.21M | 92.76M | 88.21M | 93.69M | 91.60M | 86.16M | 82.50M | 81.44M | 79.94M | 81.96M | 92.61M | 91.66M |
|
Asset Utilization Ratio
|
| | | | | 0.83 | 0.60 | 0.59 | 0.63 | 0.68 | 0.72 | 0.76 | 0.79 | 0.83 | 0.91 | 0.98 | 1.02 | 1.07 | 1.13 | 1.12 | 1.12 |
|
Interest Coverage Ratio
|
-37.03 | -29.80 | -31.10 | -48.24 | -45.88 | -44.31 | -46.11 | -43.95 | -31.21 | -22.35 | -18.05 | -19.63 | -15.67 | -18.25 | -25.56 | -23.20 | -16.37 | -18.43 | -23.48 | -18.97 | -24.44 |
|
Debt to Equity
|
| -0.04 | | | -0.07 | 0.09 | 0.10 | 0.11 | 0.12 | 0.12 | 0.13 | 0.13 | 0.12 | | | | | | | | |
|
Debt Ratio
|
| 0.04 | | | 0.11 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | | | | | | | | |
|
Equity Ratio
|
| -1.23 | | | -1.48 | 0.60 | 0.45 | 0.42 | 0.41 | 0.40 | 0.39 | 0.37 | 0.38 | 0.39 | 0.39 | 0.37 | 0.36 | 0.35 | 0.36 | 0.39 | 0.38 |
|
Times Interest Earned
|
-37.03 | -29.80 | -31.10 | -48.24 | -45.88 | -44.31 | -46.11 | -43.95 | -31.21 | -22.35 | -18.05 | -19.63 | -15.67 | -18.25 | -25.56 | -23.20 | -16.37 | -18.43 | -23.48 | -18.97 | -24.44 |
|
Enterprise Value
|
| -55.70M | | | -40.39M | -136.00M | -128.90M | -124.33M | -118.36M | -62.00M | -56.08M | -52.12M | -63.29M | -50.76M | -30.61M | -51.66M | -51.10M | -51.60M | -53.41M | -44.66M | -64.39M |
|
Return on Sales
|
-0.49% | -0.40% | -0.35% | -0.51% | -0.47% | -0.44% | -0.42% | -0.42% | -0.33% | -0.25% | -0.20% | -0.22% | -0.16% | -0.15% | -0.15% | -0.17% | -0.11% | -0.12% | -0.16% | -0.15% | -0.14% |
|
Return on Capital Employed
|
| | | | | -0.59% | -0.37% | -0.35% | -0.38% | -0.36% | -0.31% | -0.29% | -0.26% | -0.26% | -0.27% | -0.29% | -0.28% | -0.28% | -0.29% | -0.29% | -0.29% |
|
Return on Invested Capital
|
| | | | | 20.18% | -0.46% | -0.50% | -0.52% | -0.51% | -0.47% | -0.44% | -0.40% | -0.37% | -0.39% | -0.40% | -0.40% | -0.39% | -0.41% | -0.37% | -0.38% |
|
Return on Assets
|
| | | | | -0.37% | -0.27% | -0.26% | -0.25% | -0.24% | -0.21% | -0.19% | -0.16% | -0.15% | -0.16% | -0.16% | -0.15% | -0.15% | -0.16% | -0.15% | -0.16% |
|
Return on Equity
|
| | | | | 4.14% | -0.53% | -0.59% | -0.61% | -0.59% | -0.54% | -0.49% | -0.43% | -0.39% | -0.40% | -0.42% | -0.41% | -0.42% | -0.44% | -0.41% | -0.42% |