|
Gross Margin
|
41.53% | 54.42% | 49.73% | 53.89% | 59.02% | 54.24% | 53.05% | 54.47% | 55.01% | 60.17% | 53.69% | 52.92% | 55.47% | 54.11% | 51.96% | 54.28% | 52.05% | 48.61% | 46.28% | 48.37% | 48.28% | 43.80% | 49.36% | 47.06% | 47.89% | 42.53% | 47.58% | 45.41% | 43.12% | 41.73% | 47.82% | 45.33% | 43.64% | 38.19% | 42.12% | 42.72% | 41.51% | 48.04% | 41.16% | 47.55% | 44.57% | 44.24% | 41.94% | 39.08% | 44.74% | 50.60% | 38.94% | 39.95% | 43.77% | 45.31% | 40.69% | 40.91% | 40.88% | 44.67% | 41.72% | 41.56% | 39.03% | 42.04% | 41.63% | 37.49% | 38.29% |
|
EBT Margin
|
-33.93% | 7.63% | 9.04% | -14.62% | 5.97% | 8.21% | 11.42% | 13.32% | 9.42% | 24.61% | 16.32% | 7.90% | 7.54% | 12.31% | 7.80% | 8.64% | -9.56% | -1.25% | 0.42% | 8.21% | 9.96% | 9.82% | 4.32% | 8.92% | 10.76% | -2.58% | -0.23% | -3.23% | 9.53% | -5.70% | 0.79% | 5.52% | 10.14% | 4.13% | -6.83% | 8.86% | 10.33% | 11.86% | -8.21% | 11.23% | 16.15% | 12.09% | 26.15% | 5.95% | 17.80% | 17.02% | 10.72% | 6.38% | 14.91% | 12.03% | 4.01% | 12.01% | 14.39% | 16.48% | 4.75% | 10.74% | 9.47% | 20.32% | 1.31% | 11.76% | 23.18% |
|
EBIT Margin
|
-32.28% | 9.03% | 10.18% | -13.47% | 7.17% | 9.23% | 12.26% | 14.19% | 10.35% | 25.21% | 16.86% | 9.36% | 8.05% | 12.50% | 7.53% | 8.86% | -8.94% | -0.07% | 0.59% | 8.15% | 9.90% | 10.04% | 4.25% | 8.87% | 10.81% | -2.63% | -0.27% | -3.45% | 9.50% | -5.76% | 0.74% | 5.44% | 8.15% | 4.09% | -7.61% | 8.24% | 9.85% | 14.65% | -9.05% | 10.62% | 15.43% | 11.10% | 2.00% | 5.49% | 17.39% | 13.68% | 10.12% | 5.87% | 14.78% | 10.54% | 2.94% | 10.99% | 13.49% | 13.71% | 4.68% | 9.12% | 8.55% | 11.33% | 2.69% | 8.37% | 8.20% |
|
EBITDA Margin
|
-32.28% | 9.03% | 10.18% | -13.47% | 7.17% | 9.23% | 12.26% | 14.19% | 10.35% | 25.21% | 16.86% | 9.36% | 8.05% | 12.50% | 7.53% | 8.86% | -8.94% | -0.07% | 0.59% | 8.15% | 9.90% | 10.04% | 4.25% | 8.87% | 10.81% | -2.63% | -0.27% | -3.45% | 9.50% | -5.76% | 0.74% | 5.44% | 8.15% | 4.09% | -7.61% | 8.24% | 9.85% | 14.65% | -9.05% | 10.62% | 15.43% | 11.10% | 2.00% | 5.49% | 17.39% | 13.68% | 10.12% | 5.87% | 14.78% | 10.54% | 2.94% | 10.99% | 13.49% | 13.71% | 4.68% | 9.12% | 8.55% | 11.33% | 2.69% | 8.37% | 8.20% |
|
Operating Margin
|
-32.28% | 9.03% | 10.18% | -13.47% | 7.17% | 9.23% | 12.26% | 14.19% | 10.35% | 25.21% | 16.86% | 9.36% | 8.05% | 12.50% | 7.53% | 8.86% | -8.94% | -0.07% | 0.59% | 8.15% | 9.90% | 10.04% | 4.25% | 8.87% | 10.81% | -2.63% | -0.27% | -3.45% | 9.50% | -5.76% | 0.74% | 5.44% | 8.15% | 4.09% | -7.61% | 8.24% | 9.85% | 14.65% | -9.05% | 10.62% | 15.43% | 11.10% | 2.00% | 5.49% | 17.39% | 13.68% | 10.12% | 5.87% | 14.78% | 10.54% | 2.94% | 10.99% | 13.49% | 13.71% | 4.68% | 9.12% | 8.55% | 11.33% | 2.69% | 8.37% | 8.20% |
|
Net Margin
|
-33.93% | 7.63% | 9.04% | -14.62% | 5.97% | 8.21% | 11.42% | 13.32% | 9.42% | 24.61% | 16.32% | 7.90% | 34.95% | 21.43% | 4.79% | 10.85% | -6.22% | -0.50% | -1.26% | 4.93% | 6.95% | 6.77% | 2.27% | 6.06% | 6.73% | -1.61% | -0.33% | -1.74% | 5.33% | -11.63% | 0.57% | 3.72% | 6.84% | 0.92% | -4.73% | 6.22% | 7.38% | 6.77% | -10.25% | 7.95% | 11.78% | 9.40% | 25.90% | 3.93% | 13.25% | 12.44% | 8.07% | 4.16% | 10.81% | 7.09% | 2.30% | 8.68% | 10.11% | 11.83% | 3.19% | 7.62% | 6.66% | 14.94% | 0.59% | 8.56% | 16.05% |
|
FCF Margin
|
-33.93% | 7.72% | 16.54% | 26.06% | 16.28% | 1.07% | 21.34% | 6.44% | -0.01% | 26.44% | 27.96% | 5.95% | 3.54% | 10.00% | 7.71% | -2.68% | 7.70% | | 18.96% | 18.47% | 16.64% | -18.86% | 29.95% | -0.31% | 1.36% | -7.57% | 25.23% | -0.18% | 15.54% | -22.50% | 32.08% | -4.64% | 6.58% | -10.95% | 26.68% | 1.47% | 15.08% | 7.70% | 20.09% | 14.33% | 5.50% | 4.11% | 22.43% | 9.65% | 20.86% | -0.86% | 17.93% | 21.33% | 9.97% | -6.56% | 8.85% | 13.09% | 17.94% | 2.20% | 12.11% | 17.22% | 12.28% | -1.19% | 11.44% | 17.48% | 6.32% |
|
Inventory Average
|
0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.82M | 0.79M | 0.85M | 0.88M | 0.88M | 0.93M | 1.08M | 1.16M | 1.11M | 1.11M | 1.14M | 1.13M | 1.05M | 0.97M | 1.02M | 1.00M |
|
Assets Average
|
0.67M | 0.63M | 0.70M | 0.69M | 0.62M | 0.65M | 0.76M | 0.87M | 0.91M | 1.14M | 1.52M | 1.74M | 2.35M | 3.01M | 3.22M | 3.35M | 3.39M | 4.50M | 6.84M | 8.24M | 8.59M | 8.63M | 8.67M | 8.92M | 9.20M | 11.16M | 13.19M | 13.59M | 14.27M | 14.10M | 13.71M | 14.06M | 14.77M | 14.98M | 16.51M | 18.66M | 19.15M | 18.89M | 18.11M | 18.64M | 19.77M | 19.85M | 19.57M | 19.98M | 20.39M | 20.15M | 20.07M | 20.63M | 21.12M | 19.81M | 17.80M | 17.49M | 17.68M | 16.99M | 15.84M | 16.09M | 16.87M | 16.13M | 15.26M | 15.92M | 16.74M |
|
Equity Average
|
0.09M | 0.05M | 0.12M | 0.09M | 0.06M | 0.11M | 0.20M | 0.30M | 0.38M | 0.55M | 0.78M | 1.02M | 1.53M | 2.07M | 2.32M | 2.48M | 2.56M | 3.23M | 5.11M | 6.42M | 6.62M | 6.73M | 7.16M | 7.67M | | | 9.50M | 9.69M | 9.96M | 9.89M | 9.69M | 9.82M | 10.35M | 10.76M | 10.68M | 10.70M | 11.05M | 11.62M | 11.77M | 11.71M | 12.09M | 12.40M | 12.87M | 13.29M | 13.32M | 13.54M | 13.81M | 13.68M | 13.33M | 12.82M | 11.93M | 11.26M | 11.08M | 10.92M | 10.20M | 9.63M | 9.57M | 9.69M | 9.76M | 9.78M | 10.13M |
|
Invested Capital
|
0.02M | 0.09M | 0.16M | 0.05M | 0.09M | 0.16M | 0.27M | 0.36M | 0.43M | 0.69M | 0.87M | 1.19M | 1.93M | 2.27M | 2.41M | 2.59M | 2.57M | 3.92M | 6.33M | 6.52M | 6.73M | 6.74M | 7.60M | 7.75M | | 9.43M | 9.57M | 9.80M | 10.12M | 9.67M | 9.70M | 9.93M | 10.76M | 10.77M | 10.58M | 10.82M | 11.28M | 11.95M | 11.58M | 12.31M | 12.98M | 12.51M | 13.27M | 13.35M | 13.36M | 13.75M | 13.88M | 13.49M | 13.17M | 12.48M | 11.38M | 11.14M | 11.02M | 10.82M | 9.58M | 9.69M | 9.45M | 9.93M | 9.59M | 9.97M | 10.30M |
|
Asset Utilization Ratio
|
3.47 | 3.76 | 3.60 | 3.85 | 4.61 | 4.64 | 4.17 | 3.77 | 3.76 | 3.29 | 2.68 | 2.43 | 1.89 | 1.57 | 1.55 | 1.57 | 1.55 | 1.18 | 0.86 | 0.86 | 1.06 | 1.20 | 1.24 | 1.24 | 1.24 | 1.04 | 0.93 | 0.95 | 1.00 | 1.10 | 1.17 | 1.20 | 1.17 | 1.19 | 1.10 | 1.00 | 1.03 | 1.10 | 1.14 | 1.09 | 1.02 | 1.01 | 1.05 | 1.07 | 1.06 | 1.09 | 1.18 | 1.16 | 1.16 | 1.25 | 1.35 | 1.42 | 1.39 | 1.48 | 1.61 | 1.60 | 1.53 | 1.60 | 1.67 | 1.61 | 1.52 |
|
Interest Coverage Ratio
|
-18.88 | 6.35 | 8.70 | -11.30 | 5.76 | 8.60 | 13.82 | 15.18 | 10.37 | 39.17 | 29.92 | 13.77 | 10.52 | 29.99 | 19.18 | 18.53 | -13.53 | -0.05 | 26.94 | 485.93 | 795.52 | 841.67 | 352.38 | 617.82 | 557.18 | -467.22 | -50.57 | -784.62 | 0.00M | -241.43 | 24.88 | 183.47 | 306.76 | 174.62 | -100.33 | 201.50 | 307.00 | 417.50 | -177.00 | 156.33 | 239.00 | 154.00 | 29.67 | 282.00 | 0.00M | 794.00 | 623.00 | 313.00 | | 642.00 | 155.00 | 673.00 | 946.00 | 461.50 | 261.00 | 583.00 | 608.00 | 755.00 | 142.00 | 549.00 | |
|
Debt to Equity
|
21.39 | 4.75 | 2.45 | 9.77 | 4.67 | 2.46 | 0.04 | 0.93 | 0.77 | 0.62 | 0.48 | 0.24 | 0.15 | 0.10 | 0.09 | 0.09 | 0.09 | 0.05 | 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 | | | 0.09 | 0.08 | 0.08 | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
0.55 | 0.60 | 0.49 | 0.60 | 0.58 | 0.53 | 0.01 | 0.37 | 0.35 | 0.32 | 0.25 | 0.15 | 0.10 | 0.07 | 0.07 | 0.07 | 0.07 | 0.03 | 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 | | | 0.05 | 0.05 | 0.05 | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
0.03 | 0.13 | 0.20 | 0.06 | 0.12 | 0.21 | 0.30 | 0.39 | 0.45 | 0.51 | 0.52 | 0.64 | 0.66 | 0.72 | 0.72 | 0.76 | 0.75 | 0.70 | 0.78 | 0.78 | 0.76 | 0.79 | 0.86 | 0.86 | | 0.73 | 0.71 | 0.72 | 0.68 | 0.72 | 0.69 | 0.71 | 0.69 | 0.74 | 0.57 | 0.58 | 0.58 | 0.66 | 0.64 | 0.61 | 0.61 | 0.64 | 0.67 | 0.66 | 0.65 | 0.69 | 0.68 | 0.64 | 0.62 | 0.68 | 0.66 | 0.63 | 0.62 | 0.66 | 0.62 | 0.58 | 0.56 | 0.65 | 0.63 | 0.60 | 0.61 |
|
Times Interest Earned
|
-18.88 | 6.35 | 8.70 | -11.30 | 5.76 | 8.60 | 13.82 | 15.18 | 10.37 | 39.17 | 29.92 | 13.77 | 10.52 | 29.99 | 19.18 | 18.53 | -13.53 | -0.05 | 26.94 | 485.93 | 795.52 | 841.67 | 352.38 | 617.82 | 557.18 | -467.22 | -50.57 | -784.62 | 0.00M | -241.43 | 24.88 | 183.47 | 306.76 | 174.62 | -100.33 | 201.50 | 307.00 | 417.50 | -177.00 | 156.33 | 239.00 | 154.00 | 29.67 | 282.00 | 0.00M | 794.00 | 623.00 | 313.00 | | 642.00 | 155.00 | 673.00 | 946.00 | 461.50 | 261.00 | 583.00 | 608.00 | 755.00 | 142.00 | 549.00 | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67 | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-0.15M | -0.15M | -0.15M | -0.21M | -0.21M | -0.30M | -0.49M | -0.51M | -0.48M | -0.92M | -1.22M | -1.25M | -0.80M | -0.92M | -1.08M | -1.12M | -1.22M | -0.03M | -2.12M | -2.61M | -3.08M | -2.85M | -4.35M | -4.29M | -4.25M | -1.33M | -2.22M | -2.19M | -2.95M | -1.87M | -3.01M | -2.26M | -1.22M | -0.28M | -1.29M | | -2.41M | -2.90M | -3.22M | -4.78M | -4.89M | -4.37M | -5.00M | -5.30M | -5.64M | -5.41M | -6.09M | -6.41M | -6.01M | -4.37M | -3.40M | -3.41M | -3.81M | -2.64M | -1.88M | -2.60M | -2.76M | -2.01M | -2.24M | -3.20M | -4.76M |
|
Return on Sales
|
-0.34% | 0.08% | 0.09% | -0.15% | 0.06% | 0.08% | 0.11% | 0.13% | 0.09% | 0.25% | 0.16% | 0.08% | 0.35% | 0.21% | 0.05% | 0.11% | -0.06% | -0.01% | -0.01% | 0.05% | 0.07% | 0.07% | 0.02% | 0.06% | 0.07% | -0.02% | 0.00% | -0.02% | 0.05% | -0.12% | 0.01% | 0.04% | 0.07% | 0.01% | -0.05% | 0.06% | 0.07% | 0.07% | -0.10% | 0.08% | 0.12% | 0.09% | 0.26% | 0.04% | 0.13% | 0.12% | 0.08% | 0.04% | 0.11% | 0.07% | 0.02% | 0.09% | 0.10% | 0.12% | 0.03% | 0.08% | 0.07% | 0.15% | 0.01% | 0.09% | 0.16% |
|
Return on Capital Employed
|
0.37% | 0.31% | -0.01% | -0.25% | 0.20% | 0.21% | 0.26% | 0.55% | 0.55% | 0.67% | 0.62% | 0.44% | 0.37% | 0.22% | 0.18% | 0.17% | 0.11% | 0.03% | 0.01% | 0.02% | 0.07% | 0.10% | 0.12% | 0.12% | | 0.06% | 0.05% | 0.01% | 0.02% | 0.01% | 0.01% | 0.04% | 0.04% | 0.07% | 0.04% | | 0.06% | 0.10% | 0.10% | 0.10% | 0.12% | 0.10% | 0.13% | 0.12% | 0.13% | 0.13% | 0.17% | 0.18% | 0.18% | 0.16% | 0.15% | 0.19% | 0.18% | 0.19% | 0.22% | 0.24% | 0.20% | 0.17% | 0.18% | 0.18% | 0.17% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | | 0.35% | 0.18% | 0.05% | 0.07% | 0.00% | 0.05% | 0.07% | 0.08% | 0.08% | | | 0.04% | 0.01% | 0.01% | -0.03% | -0.02% | 0.00% | 0.00% | 0.05% | 0.03% | 0.04% | 0.05% | 0.09% | 0.07% | 0.07% | 0.09% | 0.09% | 0.14% | 0.12% | 0.13% | 0.14% | 0.15% | 0.15% | 0.15% | 0.14% | 0.12% | 0.15% | 0.15% | 0.17% | 0.20% | 0.20% | 0.18% | 0.16% | 0.15% | 0.15% | 0.14% |
|
Return on Assets
|
-0.35% | -0.26% | -0.06% | -0.22% | 0.08% | 0.10% | 0.13% | 0.38% | 0.40% | 0.51% | 0.44% | 0.37% | 0.39% | 0.31% | 0.25% | 0.26% | 0.13% | 0.03% | 0.01% | 0.00% | 0.03% | 0.06% | 0.07% | 0.07% | 0.07% | 0.04% | 0.03% | 0.01% | 0.01% | -0.02% | -0.02% | 0.00% | 0.00% | 0.04% | 0.02% | 0.03% | 0.03% | 0.05% | 0.04% | 0.04% | 0.05% | 0.06% | 0.14% | 0.13% | 0.13% | 0.15% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.11% | 0.10% | 0.13% | 0.14% | 0.13% | 0.11% | 0.13% | 0.13% | 0.13% | 0.16% |
|
Return on Equity
|
-2.57% | -3.44% | -0.36% | -1.62% | 0.86% | 0.59% | 0.50% | 1.08% | 0.95% | 1.04% | 0.86% | 0.63% | 0.60% | 0.46% | 0.35% | 0.35% | 0.18% | 0.04% | 0.01% | 0.00% | 0.05% | 0.07% | 0.08% | 0.08% | | | 0.04% | 0.01% | 0.01% | -0.03% | -0.03% | 0.00% | 0.01% | 0.05% | 0.03% | 0.05% | 0.06% | 0.08% | 0.06% | 0.07% | 0.09% | 0.10% | 0.21% | 0.20% | 0.21% | 0.22% | 0.17% | 0.17% | 0.17% | 0.15% | 0.13% | 0.17% | 0.16% | 0.20% | 0.22% | 0.23% | 0.20% | 0.22% | 0.20% | 0.21% | 0.27% |