Ranks across the years
name | name_short | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2016-val | 2017-val | 2018-val | 2019-val | 2020-val | 2021-val | 2022-val | 2016->2017 | 2017->2018 | 2018->2019 | 2019->2020 | 2020->2021 | 2021->2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
0001138476 | PACIFIC HEALTH CARE ORGANIZATION INC | PACIFIC | 2 | 1 | 1 | NaN | 6 | 2 | 1 | 310.37900 | 324.21300 | 346.40800 | NaN | 280.059000 | 331.32500 | 309.39400 | -1 | 0 | NaN | NaN | -4 | -1 |
0000096793 | SUNLINK HEALTH SYSTEMS INC | SUNLINK | 41 | 20 | 4 | 1 | 15 | 3 | 2 | 40.30270 | 164.80500 | 315.00700 | 304.87300 | 240.691000 | 324.31100 | 307.60300 | -21 | -16 | -3 | 14 | -12 | -1 |
0001674930 | Fulgent Genetics Inc. | Fulgent | 8 | 4 | 9 | 3 | 2 | 1 | 3 | 275.38800 | 293.40800 | 278.88100 | 294.69000 | 300.092000 | 379.93900 | 307.54600 | -4 | 5 | -6 | -1 | -1 | 2 |
0001638833 | Surgery Partners Inc. | Surgery | 4 | NaN | 8 | 5 | 8 | 7 | 4 | 288.35000 | NaN | 278.93900 | 283.25700 | 269.320000 | 281.81300 | 293.48500 | NaN | NaN | -3 | 3 | -1 | -3 |
0001384101 | VERACYTE INC. | VERACYT | 33 | 38 | 31 | 11 | 7 | 8 | 5 | 82.79460 | 36.09310 | 129.02000 | 249.49300 | 269.909000 | 274.03000 | 285.77900 | 5 | -7 | -20 | -4 | 1 | -3 |
0001022079 | QUEST DIAGNOSTICS INC | QUEST D | 3 | 3 | 11 | 8 | 5 | 6 | 6 | 292.82100 | 294.50600 | 273.09900 | 263.05300 | 286.415000 | 295.53100 | 282.48800 | 0 | 8 | -3 | -3 | 1 | 0 |
0000352915 | Universal Health Services Inc | Univers | 7 | 8 | 10 | 6 | 14 | 9 | 7 | 277.46700 | 255.48600 | 277.19100 | 275.06400 | 248.905000 | 266.22200 | 264.98500 | 1 | 2 | -4 | 8 | -5 | -2 |
0000860730 | HCA Healthcare Inc. | HCA Hea | 11 | 9 | 14 | 9 | 11 | 11 | 8 | 257.31500 | 254.78800 | 250.10400 | 255.97000 | 250.864000 | 261.72700 | 254.33600 | -2 | 5 | -5 | 2 | 0 | -3 |
0001729149 | VIEMED HEALTHCARE INC. | VIEMED | NaN | NaN | NaN | 30 | 13 | 13 | 9 | NaN | NaN | NaN | 139.89400 | 250.448000 | 244.66100 | 252.18100 | NaN | NaN | NaN | -17 | 0 | -4 |
0001447362 | CASTLE BIOSCIENCES INC | CASTLE | NaN | NaN | NaN | 20 | 4 | 12 | 10 | NaN | NaN | NaN | 195.44000 | 297.578000 | 254.85700 | 236.02600 | NaN | NaN | NaN | -16 | 8 | -2 |
0000731012 | HealthCare Services Group Inc | HealthC | 10 | 15 | 18 | 13 | 12 | 20 | 11 | 261.99600 | 220.90500 | 234.71000 | 243.22200 | 250.661000 | 216.78400 | 211.43400 | 5 | 3 | -5 | -1 | 8 | -9 |
0001773751 | Hims & Hers Health Inc. | Hims & | NaN | NaN | NaN | NaN | NaN | 30 | 12 | NaN | NaN | NaN | NaN | NaN | 166.67700 | 208.72500 | NaN | NaN | NaN | NaN | NaN | -18 |
0001590750 | Viridian Therapeutics Inc.\DE | Viridia | 58 | 31 | 34 | 62 | 41 | 25 | 13 | -393.65400 | 89.75180 | 106.91100 | -129.83200 | 78.051200 | 192.46300 | 208.20800 | -27 | 3 | 28 | -21 | -16 | -12 |
0001822359 | DocGo Inc. | DocGo I | NaN | NaN | NaN | NaN | NaN | 23 | 14 | NaN | NaN | NaN | NaN | NaN | 211.82100 | 204.25000 | NaN | NaN | NaN | NaN | NaN | -9 |
0001816233 | Sharecare Inc. | Shareca | NaN | NaN | NaN | NaN | NaN | 24 | 15 | NaN | NaN | NaN | NaN | NaN | 211.43200 | 200.36700 | NaN | NaN | NaN | NaN | NaN | -9 |
0001737523 | BioNexus Gene Lab Corp | BioNexu | NaN | NaN | NaN | NaN | 21 | 21 | 16 | NaN | NaN | NaN | NaN | 190.808000 | 214.25800 | 194.51800 | NaN | NaN | NaN | NaN | 0 | -5 |
0001551306 | Progyny Inc. | Progyny | NaN | NaN | NaN | 21 | 17 | 19 | 17 | NaN | NaN | NaN | 194.77400 | 201.775000 | 220.94300 | 191.32200 | NaN | NaN | NaN | -4 | 2 | -2 |
0001217234 | CareDx Inc. | CareDx | 48 | 48 | 33 | 31 | 20 | 18 | 18 | -35.84790 | -94.85380 | 117.68200 | 133.86600 | 195.289000 | 222.70400 | 190.07900 | 0 | -15 | -2 | -11 | -2 | 0 |
0001468328 | Addus HomeCare Corp | Addus H | 19 | 19 | 21 | 18 | 29 | 32 | 19 | 187.76000 | 174.85300 | 224.67000 | 209.87900 | 145.383000 | 156.06300 | 182.20400 | 0 | 2 | -3 | 11 | 3 | -13 |
0001047335 | NATIONAL HEALTHCARE CORP | NATIONA | 9 | NaN | 27 | 27 | 28 | 29 | 20 | 269.19600 | NaN | 184.51700 | 157.66200 | 146.217000 | 180.68800 | 179.04300 | NaN | NaN | 0 | 1 | 1 | -9 |
0001759655 | Privia Health Group Inc. | Privia | NaN | NaN | NaN | NaN | NaN | 47 | 21 | NaN | NaN | NaN | NaN | NaN | 109.96400 | 161.47900 | NaN | NaN | NaN | NaN | NaN | -26 |
0000019584 | CHEMED CORP | CHEMED | 22 | 22 | 26 | 23 | 18 | 40 | 22 | 166.72200 | 160.61800 | 187.20400 | 168.00500 | 197.897000 | 136.79800 | 161.30300 | 0 | 4 | -3 | -5 | 22 | -18 |
0001534969 | SERA PROGNOSTICS INC. | SERA PR | NaN | NaN | NaN | NaN | NaN | 14 | 23 | NaN | NaN | NaN | NaN | NaN | 240.99700 | 160.61800 | NaN | NaN | NaN | NaN | NaN | 9 |
0001603454 | Celcuity Inc. | Celcuit | NaN | 6 | 15 | 16 | NaN | 34 | 24 | NaN | 274.90100 | 246.24800 | 214.68100 | NaN | 148.87300 | 158.42200 | NaN | 9 | 1 | NaN | NaN | -10 |
0001834376 | InnovAge Holding Corp. | InnovAg | NaN | NaN | NaN | NaN | NaN | 33 | 25 | NaN | NaN | NaN | NaN | NaN | 154.62100 | 155.05800 | NaN | NaN | NaN | NaN | NaN | -8 |
0001520697 | Acadia Healthcare Company Inc. | Acadia | NaN | 30 | 40 | 39 | 50 | 35 | 26 | NaN | 95.28580 | 72.94150 | 80.18270 | 44.685200 | 147.05400 | 148.86400 | NaN | 10 | -1 | 11 | -15 | -9 |
0000744825 | American Shared Hospital Services | America | 12 | NaN | NaN | 10 | 27 | 10 | 27 | 256.86500 | NaN | NaN | 254.57200 | 152.014000 | 263.91800 | 145.69500 | NaN | NaN | NaN | 17 | -17 | 17 |
0001303313 | LHC Group Inc | LHC Gro | 21 | 18 | 22 | 19 | 23 | 37 | 28 | 186.96400 | 179.70200 | 209.81100 | 197.54100 | 176.462000 | 146.18600 | 144.91000 | -3 | 4 | -3 | 4 | 14 | -9 |
0000896262 | AMEDISYS INC | AMEDISY | 23 | 21 | 24 | 32 | 30 | 39 | 29 | 164.63900 | 164.42500 | 204.79300 | 133.00000 | 138.949000 | 140.85600 | 142.51000 | -2 | 3 | 8 | -2 | 9 | -10 |
0000885978 | U S PHYSICAL THERAPY INC NV | U S PHY | 25 | 17 | 16 | 22 | 19 | 31 | 30 | 137.73300 | 211.01600 | 245.68600 | 193.31400 | 195.868000 | 160.86800 | 140.77900 | -8 | -1 | 6 | -3 | 12 | -1 |
0001831097 | agilon health inc. | agilon | NaN | NaN | NaN | NaN | NaN | 45 | 31 | NaN | NaN | NaN | NaN | NaN | 125.30800 | 136.72900 | NaN | NaN | NaN | NaN | NaN | -14 |
0000806517 | PSYCHEMEDICS CORP | PSYCHEM | 18 | 14 | 20 | 26 | 38 | 44 | 32 | 204.64700 | 228.47000 | 232.26800 | 157.82300 | 90.153300 | 128.35800 | 125.58600 | -4 | 6 | 6 | 12 | 6 | -12 |
0001404123 | 1Life Healthcare Inc | 1Life H | NaN | NaN | NaN | 38 | 36 | 36 | 33 | NaN | NaN | NaN | 94.16370 | 101.523000 | 146.49700 | 125.21000 | NaN | NaN | NaN | -2 | 0 | -3 |
0000920148 | Laboratory Corp OF America Holdings | Laborat | 32 | 27 | 35 | 37 | NaN | 41 | 34 | 86.30160 | 103.41100 | 101.00200 | 98.49600 | NaN | 134.65200 | 121.84700 | -5 | 8 | 2 | NaN | NaN | -7 |
0001803901 | Talkspace Inc. | Talkspa | NaN | NaN | NaN | NaN | NaN | 26 | 35 | NaN | NaN | NaN | NaN | NaN | 189.45300 | 118.47400 | NaN | NaN | NaN | NaN | NaN | 9 |
0001527753 | Personalis Inc. | Persona | NaN | NaN | NaN | 29 | 22 | 28 | 36 | NaN | NaN | NaN | 141.37800 | 186.329000 | 181.21300 | 118.14700 | NaN | NaN | NaN | -7 | 6 | 8 |
0001014739 | Option Care Health Inc. | Option | NaN | NaN | 54 | 41 | 40 | 49 | 37 | NaN | NaN | -25.35060 | 66.51610 | 79.480300 | 99.30070 | 106.26500 | NaN | NaN | -13 | -1 | 9 | -12 |
0001799191 | Oncology Institute Inc. | Oncolog | NaN | NaN | NaN | NaN | 9 | 48 | 38 | NaN | NaN | NaN | NaN | 262.572000 | 106.69700 | 104.14400 | NaN | NaN | NaN | NaN | 39 | -10 |
0000316253 | ENZO BIOCHEM INC | ENZO BI | 1 | 12 | 25 | 15 | 44 | NaN | 39 | 316.24900 | 231.88100 | 202.10200 | 234.70900 | 71.431800 | NaN | 102.21500 | 11 | 13 | -10 | 29 | NaN | NaN |
0000320017 | LISATA THERAPEUTICS INC. | LISATA | NaN | 2 | 29 | 45 | 16 | 17 | 40 | NaN | 301.31400 | 161.64400 | 53.50430 | 219.453000 | 233.05100 | 100.37800 | NaN | 27 | 16 | -29 | 1 | 23 |
0001124140 | EXACT SCIENCES CORP | EXACT S | 24 | 16 | 39 | 25 | 35 | 50 | 41 | 164.41700 | 214.84100 | 77.47430 | 159.07200 | 103.718000 | 98.78260 | 91.57000 | -8 | 23 | -14 | 10 | 15 | -9 |
0001725255 | AdaptHealth Corp. | AdaptHe | NaN | NaN | NaN | 54 | 55 | 56 | 42 | NaN | NaN | NaN | -11.77000 | 35.095700 | 87.92930 | 90.64860 | NaN | NaN | NaN | 1 | 1 | -14 |
0001125376 | ENSIGN GROUP INC | ENSIGN | 29 | 25 | 30 | NaN | 43 | 57 | 43 | 109.59400 | 105.51400 | 129.54500 | NaN | 75.391700 | 85.03720 | 85.20440 | -4 | 5 | NaN | NaN | 14 | -14 |
0000893949 | Pediatrix Medical Group Inc. | Pediatr | 26 | 23 | 32 | NaN | 63 | 59 | 44 | 128.75400 | 129.40300 | 126.98300 | NaN | 6.869760 | 74.29230 | 83.50720 | -3 | 9 | NaN | NaN | -4 | -15 |
0000785161 | Encompass Health Corp | Encompa | NaN | NaN | NaN | NaN | 45 | 58 | 45 | NaN | NaN | NaN | NaN | 69.065600 | 81.24680 | 74.52990 | NaN | NaN | NaN | NaN | 13 | -13 |
0001539778 | RAYONT INC. | RAYONT | 20 | 64 | 70 | NaN | NaN | NaN | 46 | 187.07800 | -834.75100 | -530.32200 | NaN | NaN | NaN | 74.36920 | 44 | 6 | NaN | NaN | NaN | NaN |
0001332349 | Brookdale Senior Living Inc. | Brookda | 43 | 40 | 45 | 52 | 59 | 77 | 47 | 36.35240 | 26.42370 | 17.09300 | 12.03420 | 22.546300 | 17.32830 | 64.43610 | -3 | 5 | 7 | 7 | 18 | -30 |
0001870940 | Airsculpt Technologies Inc. | Airscul | NaN | NaN | NaN | NaN | NaN | 52 | 48 | NaN | NaN | NaN | NaN | NaN | 97.73610 | 60.51150 | NaN | NaN | NaN | NaN | NaN | -4 |
0001651944 | DermTech Inc. | DermTec | NaN | NaN | 3 | 58 | 25 | 22 | 49 | NaN | NaN | 316.93200 | -42.45150 | 158.842000 | 212.67800 | 49.76040 | NaN | NaN | 55 | -33 | -3 | 27 |
0001766400 | Pennant Group Inc. | Pennant | NaN | NaN | NaN | 49 | 51 | 66 | 50 | NaN | NaN | NaN | 30.18000 | 41.996100 | 41.40730 | 49.40980 | NaN | NaN | NaN | 2 | 15 | -16 |
0001604821 | Natera Inc. | Natera | 44 | 49 | 57 | 40 | 42 | 62 | 51 | 33.97820 | -108.10800 | -45.93850 | 69.24380 | 75.558300 | 51.43740 | 42.76250 | 5 | 8 | -17 | 2 | 20 | -11 |
0001320414 | Select Medical Holdings Corp | Select | NaN | NaN | NaN | 43 | 49 | 65 | 52 | NaN | NaN | NaN | 54.54200 | 45.860600 | 42.84000 | 38.20800 | NaN | NaN | NaN | 6 | 16 | -13 |
0000070318 | TENET HEALTHCARE CORP | TENET H | NaN | NaN | 44 | 51 | 58 | 69 | 53 | NaN | NaN | 19.57630 | 15.95160 | 23.006600 | 35.98130 | 36.69260 | NaN | NaN | 7 | 7 | 11 | -16 |
0001089815 | U.S. NeuroSurgical Holdings Inc. | U.S. Ne | 34 | 26 | 36 | 24 | 3 | 16 | 54 | 82.44430 | 105.10800 | 96.36470 | 161.30500 | 297.778000 | 233.45100 | 36.29830 | -8 | 10 | -12 | -21 | 13 | 38 |
0000927066 | DAVITA INC. | DAVITA | 37 | 33 | 41 | 46 | 53 | 70 | 55 | 69.30900 | 68.66530 | 52.21800 | 44.82990 | 37.964200 | 32.70010 | 29.07480 | -4 | 8 | 5 | 7 | 17 | -15 |
0001828182 | Signify Health Inc. | Signify | NaN | NaN | NaN | NaN | NaN | 27 | 56 | NaN | NaN | NaN | NaN | NaN | 183.68000 | 25.82790 | NaN | NaN | NaN | NaN | NaN | 29 |
0001505497 | BioRestorative Therapies Inc. | BioRest | 62 | 62 | 72 | NaN | 74 | 89 | 57 | -488.62700 | -465.82400 | -566.88900 | NaN | -343.978000 | -192.40300 | 25.33450 | 0 | 10 | NaN | NaN | 15 | -32 |
0001800682 | Cano Health Inc. | Cano He | NaN | NaN | NaN | NaN | NaN | 61 | 58 | NaN | NaN | NaN | NaN | NaN | 68.47160 | 15.79080 | NaN | NaN | NaN | NaN | NaN | -3 |
0001713210 | Agape ATP Corp | Agape A | NaN | NaN | 2 | NaN | 10 | 60 | 59 | NaN | NaN | 328.82700 | NaN | 252.167000 | 69.24470 | 14.17730 | NaN | NaN | NaN | NaN | 50 | -1 |
0001274737 | EXAGEN INC. | EXAGEN | NaN | NaN | NaN | 34 | 39 | 42 | 60 | NaN | NaN | NaN | 129.05500 | 84.437900 | 133.16100 | 13.43680 | NaN | NaN | NaN | 5 | 3 | 18 |
0001822479 | Sotera Health Co | Sotera | NaN | NaN | NaN | NaN | NaN | 63 | 61 | NaN | NaN | NaN | NaN | NaN | 46.45080 | 8.51457 | NaN | NaN | NaN | NaN | NaN | -2 |
0001776197 | AKUMIN INC. | AKUMIN | NaN | NaN | NaN | NaN | NaN | 72 | 62 | NaN | NaN | NaN | NaN | NaN | 27.59490 | 1.79188 | NaN | NaN | NaN | NaN | NaN | -10 |
0000862692 | CRYO CELL INTERNATIONAL INC | CRYO CE | 50 | 46 | 55 | 55 | 64 | 78 | 63 | -102.72100 | -59.81880 | -33.71340 | -18.77290 | 0.666141 | 16.80480 | 1.69063 | -4 | 9 | 0 | 9 | 14 | -15 |
0001108109 | Community Health System Inc | Communi | NaN | NaN | 52 | 56 | 65 | 79 | 64 | NaN | NaN | -16.19570 | -22.31690 | -6.695400 | -6.82153 | -7.90496 | NaN | NaN | 4 | 9 | 14 | -15 |
0000811222 | Cardiff Lexington Corp | Cardiff | 53 | 61 | 62 | NaN | NaN | NaN | 65 | -174.26300 | -409.69100 | -286.64800 | NaN | NaN | NaN | -16.04130 | 8 | 1 | NaN | NaN | NaN | NaN |
0001043000 | SONIDA SENIOR LIVING INC. | SONIDA | 5 | 5 | 7 | 7 | 56 | 75 | 66 | 287.09300 | 282.42500 | 279.87500 | 268.69100 | 30.553700 | 21.55800 | -24.71940 | 0 | 2 | 0 | 49 | 19 | -9 |
0001815849 | ATI Physical Therapy Inc. | ATI Phy | NaN | NaN | NaN | NaN | NaN | 82 | 67 | NaN | NaN | NaN | NaN | NaN | -12.86640 | -33.44900 | NaN | NaN | NaN | NaN | NaN | -15 |
0001770141 | UpHealth Inc. | UpHealt | NaN | NaN | NaN | NaN | NaN | 74 | 68 | NaN | NaN | NaN | NaN | NaN | 26.23790 | -39.11680 | NaN | NaN | NaN | NaN | NaN | -6 |
0001576280 | Guardant Health Inc. | Guardan | NaN | NaN | 17 | 12 | 31 | 71 | 69 | NaN | NaN | 238.40200 | 247.72200 | 122.682000 | 28.72450 | -49.91000 | NaN | NaN | -5 | 19 | 40 | -2 |
0001844392 | Marpai Inc. | Marpai | NaN | NaN | NaN | NaN | NaN | 51 | 70 | NaN | NaN | NaN | NaN | NaN | 98.63690 | -52.97490 | NaN | NaN | NaN | NaN | NaN | 19 |
0001835567 | Pear Therapeutics Inc. | Pear Th | NaN | NaN | NaN | NaN | NaN | 64 | 71 | NaN | NaN | NaN | NaN | NaN | 43.56450 | -61.09430 | NaN | NaN | NaN | NaN | NaN | 7 |
0001439725 | BIODESIX INC | BIODESI | NaN | NaN | NaN | NaN | 57 | 84 | 72 | NaN | NaN | NaN | NaN | 27.739900 | -36.33030 | -63.21850 | NaN | NaN | NaN | NaN | 27 | -12 |
0001818331 | GeneDx Holdings Corp. | GeneDx | NaN | NaN | NaN | NaN | NaN | 54 | 73 | NaN | NaN | NaN | NaN | NaN | 91.52430 | -82.77690 | NaN | NaN | NaN | NaN | NaN | 19 |
0001044378 | BIOCEPT INC | BIOCEPT | 56 | 60 | 66 | 61 | 48 | 38 | 74 | -322.22300 | -394.53900 | -380.94100 | -119.55300 | 45.939700 | 142.96900 | -104.76200 | 4 | 6 | -5 | -13 | -10 | 36 |
0000792935 | ETHEMA HEALTH Corp | ETHEMA | 55 | NaN | NaN | 71 | 71 | 88 | 75 | -275.11100 | NaN | NaN | -405.44700 | -183.557000 | -160.89700 | -127.30700 | NaN | NaN | NaN | 0 | 17 | -13 |
0001349929 | Vyant Bio Inc. | Vyant B | 36 | 37 | 58 | 48 | 68 | 80 | 76 | 75.23650 | 45.19800 | -48.78200 | 31.34090 | -66.786700 | -7.09740 | -130.48800 | 1 | 21 | -10 | 20 | 12 | -4 |
0000895665 | Clearday Inc. | Clearda | 28 | 50 | 46 | 73 | 52 | 87 | 77 | 110.73300 | -117.19900 | 13.78800 | -562.52500 | 38.299300 | -105.52900 | -146.17400 | 22 | -4 | 27 | -21 | 35 | -10 |
0000931059 | Rennova Health Inc. | Rennova | 63 | NaN | NaN | NaN | NaN | NaN | 78 | -492.14900 | NaN | NaN | NaN | NaN | NaN | -152.47600 | NaN | NaN | NaN | NaN | NaN | NaN |
0001293818 | OPGEN INC | OPGEN I | 54 | 56 | 60 | 59 | 61 | 67 | 79 | -272.00400 | -307.17000 | -166.81400 | -112.42900 | 11.144300 | 40.65260 | -175.34900 | 2 | 4 | -1 | 2 | 6 | 12 |
0001729944 | IMAC Holdings Inc. | IMAC Ho | NaN | NaN | NaN | 50 | 54 | 55 | 80 | NaN | NaN | NaN | 25.34080 | 36.824500 | 89.40880 | -188.39000 | NaN | NaN | NaN | 4 | 1 | 25 |
0001501134 | Invitae Corp | Invitae | 40 | 39 | 42 | 44 | 34 | 43 | 81 | 42.05750 | 27.63930 | 50.33000 | 54.03570 | 103.960000 | 132.03800 | -208.03700 | -1 | 3 | 2 | -10 | 9 | 38 |
0001832415 | Better Therapeutics Inc. | Better | NaN | NaN | NaN | NaN | NaN | 76 | 82 | NaN | NaN | NaN | NaN | NaN | 20.52340 | -232.55400 | NaN | NaN | NaN | NaN | NaN | 6 |
0000948320 | LifeMD Inc. | LifeMD | NaN | NaN | 53 | 63 | 76 | 86 | 83 | NaN | NaN | -19.19810 | -164.58100 | -608.162000 | -102.46700 | -246.34300 | NaN | NaN | 10 | 13 | 10 | -3 |
0001680139 | HealthLynked Corp | HealthL | NaN | 63 | 73 | 68 | NaN | 83 | 84 | NaN | -470.80700 | -668.23900 | -306.38800 | NaN | -23.60420 | -253.04700 | NaN | 10 | -5 | NaN | NaN | 1 |
0001136174 | Ontrak Inc. | Ontrak | 60 | 55 | 63 | 65 | 46 | 68 | 85 | -422.75000 | -269.32600 | -315.14300 | -208.13700 | 63.384700 | 38.90650 | -257.42500 | -5 | 8 | 2 | -19 | 22 | 17 |
0001443863 | BioCorRx Inc. | BioCorR | 61 | 65 | 69 | NaN | 72 | 93 | 86 | -476.07400 | -2016.64000 | -528.55100 | NaN | -299.558000 | -434.69600 | -404.36100 | 4 | 4 | NaN | NaN | 21 | -7 |
0001300524 | AMERICAN INTERNATIONAL HOLDINGS CORP. | AMERICA | NaN | 59 | NaN | 66 | 79 | 94 | 87 | NaN | -379.73500 | NaN | -223.75400 | -1260.410000 | -625.81800 | -456.93200 | NaN | NaN | NaN | 13 | 15 | -7 |
0001477449 | Teladoc Health Inc. | Teladoc | 16 | 7 | 5 | 4 | 1 | 4 | 88 | 233.37600 | 274.88200 | 292.37900 | 285.80300 | 318.959000 | 318.93500 | -486.71700 | -9 | -2 | -1 | -3 | 3 | 84 |
0000802257 | Mitesco Inc. | Mitesco | NaN | NaN | 71 | 76 | 75 | 85 | 89 | NaN | NaN | -563.00700 | -721.05000 | -391.421000 | -85.59510 | -519.66100 | NaN | NaN | 5 | -1 | 10 | 4 |
0001780097 | Baudax Bio Inc. | Baudax | NaN | NaN | NaN | 60 | 70 | 81 | 90 | NaN | NaN | NaN | -114.36000 | -165.794000 | -8.44512 | -537.92400 | NaN | NaN | NaN | 10 | 11 | 9 |
0001652958 | Edgemode Inc. | Edgemod | 59 | 58 | 67 | 72 | 78 | 92 | 91 | -401.16100 | -377.30300 | -448.30200 | -490.95400 | -790.943000 | -368.88900 | -2294.82000 | -1 | 9 | 5 | 6 | 14 | -1 |
0000019411 | MAGELLAN HEALTH INC | MAGELLA | 30 | 29 | 37 | 35 | 26 | NaN | NaN | 104.16800 | 99.33550 | 94.35000 | 101.83600 | 154.636000 | NaN | NaN | -1 | 8 | -2 | -9 | NaN | NaN |
0000741815 | HOOPER HOLMES INC | HOOPER | 51 | 47 | NaN | NaN | NaN | NaN | NaN | -116.15100 | -74.43900 | NaN | NaN | NaN | NaN | NaN | -4 | NaN | NaN | NaN | NaN | NaN |
0000790526 | RadNet Inc. | RadNet | 45 | 41 | NaN | NaN | NaN | NaN | NaN | 12.05000 | 14.04140 | NaN | NaN | NaN | NaN | NaN | -4 | NaN | NaN | NaN | NaN | NaN |
0000885074 | Aeon Global Health Corp. | Aeon Gl | 15 | NaN | 59 | 67 | NaN | NaN | NaN | 235.00500 | NaN | -88.11860 | -300.15300 | NaN | NaN | NaN | NaN | NaN | 8 | NaN | NaN | NaN |
0000919956 | Diversicare Healthcare Services Inc. | Diversi | 46 | 42 | 51 | 57 | 67 | NaN | NaN | 11.22740 | 3.15477 | -7.31409 | -24.12890 | -10.263100 | NaN | NaN | -4 | 9 | 6 | 10 | NaN | NaN |
0000948072 | BIRNER DENTAL MANAGEMENT SERVICES INC | BIRNER | 47 | 45 | NaN | NaN | NaN | NaN | NaN | -6.04508 | -35.56450 | NaN | NaN | NaN | NaN | NaN | -2 | NaN | NaN | NaN | NaN | NaN |
0001131324 | GENOMIC HEALTH INC | GENOMIC | 17 | 11 | 12 | NaN | NaN | NaN | NaN | 206.13200 | 234.22900 | 252.82600 | NaN | NaN | NaN | NaN | -6 | 1 | NaN | NaN | NaN | NaN |
0001159281 | AlerisLife Inc. | AlerisL | 38 | 35 | 48 | 42 | 37 | 53 | NaN | 58.29930 | 54.04930 | 5.75174 | 62.07070 | 99.205400 | 93.42280 | NaN | -3 | 13 | -6 | -5 | 16 | NaN |
0001289496 | CBA Florida Inc. | CBA Flo | 42 | 43 | 19 | 2 | NaN | NaN | NaN | 39.10410 | -20.59350 | 233.89300 | 303.82000 | NaN | NaN | NaN | 1 | -24 | -17 | NaN | NaN | NaN |
0001301611 | LEGACY LIFEPOINT HEALTH INC. | LEGACY | 35 | 32 | NaN | NaN | NaN | NaN | NaN | 80.03460 | 82.84550 | NaN | NaN | NaN | NaN | NaN | -3 | NaN | NaN | NaN | NaN | NaN |
0001370804 | MEDICAL IMAGING CORP. | MEDICAL | 49 | 51 | NaN | NaN | NaN | NaN | NaN | -98.23290 | -189.07100 | NaN | NaN | NaN | NaN | NaN | 2 | NaN | NaN | NaN | NaN | NaN |
0001409916 | Nobilis Health Corp. | Nobilis | 6 | 13 | NaN | NaN | NaN | NaN | NaN | 281.95300 | 230.38200 | NaN | NaN | NaN | NaN | NaN | 7 | NaN | NaN | NaN | NaN | NaN |
0001468679 | American CryoStem Corp | America | 57 | 53 | 61 | 64 | 69 | 90 | NaN | -391.75200 | -220.51100 | -195.84600 | -184.61700 | -135.132000 | -347.41600 | NaN | -4 | 8 | 3 | 5 | 21 | NaN |
0001488613 | Foundation Medicine Inc. | Foundat | 27 | 44 | NaN | NaN | NaN | NaN | NaN | 112.05300 | -35.04820 | NaN | NaN | NaN | NaN | NaN | 17 | NaN | NaN | NaN | NaN | NaN |
0001498068 | American Renal Associates Holdings Inc. | America | 39 | 36 | 43 | 47 | NaN | NaN | NaN | 55.01220 | 53.44420 | 42.38960 | 34.24430 | NaN | NaN | NaN | -3 | 7 | 4 | NaN | NaN | NaN |
0001550020 | eWELLNESS HEALTHCARE Corp | eWELLNE | 64 | 57 | 68 | 75 | 77 | 91 | NaN | -581.35500 | -371.48000 | -507.06200 | -624.08700 | -686.826000 | -363.31100 | NaN | -7 | 11 | 7 | 2 | 14 | NaN |
0001552845 | Natur International Corp. | Natur I | 52 | 52 | 65 | NaN | NaN | NaN | NaN | -147.25400 | -209.06400 | -365.05800 | NaN | NaN | NaN | NaN | 0 | 13 | NaN | NaN | NaN | NaN |
0001574774 | BIOTELEMETRY INC. | BIOTELE | 14 | 28 | NaN | 33 | NaN | NaN | NaN | 236.09500 | 100.24000 | NaN | 131.17000 | NaN | NaN | NaN | 14 | NaN | NaN | NaN | NaN | NaN |
0001597892 | JRSIS HEALTH CARE Corp | JRSIS H | 31 | 24 | 38 | 36 | 32 | NaN | NaN | 91.53280 | 107.08500 | 93.37040 | 98.89410 | 121.215000 | NaN | NaN | -7 | 14 | -2 | -4 | NaN | NaN |
0001608638 | Civitas Solutions Inc. | Civitas | 13 | 10 | 13 | NaN | NaN | NaN | NaN | 248.95400 | 249.39500 | 251.71200 | NaN | NaN | NaN | NaN | -3 | 3 | NaN | NaN | NaN | NaN |
0001451929 | Avant Diagnostics Inc | Avant D | NaN | 54 | 47 | NaN | NaN | NaN | NaN | NaN | -234.11100 | 9.06648 | NaN | NaN | NaN | NaN | NaN | -7 | NaN | NaN | NaN | NaN |
0001606180 | AAC Holdings Inc. | AAC Hol | NaN | 34 | 49 | NaN | NaN | NaN | NaN | NaN | 54.62610 | -4.01112 | NaN | NaN | NaN | NaN | NaN | 15 | NaN | NaN | NaN | NaN |
0000022872 | Advanzeon Solutions Inc. | Advanze | NaN | NaN | 64 | 69 | NaN | NaN | NaN | NaN | NaN | -330.77100 | -328.66700 | NaN | NaN | NaN | NaN | NaN | 5 | NaN | NaN | NaN |
0000704415 | TIVITY HEALTH INC. | TIVITY | NaN | NaN | 6 | 14 | 24 | 5 | NaN | NaN | NaN | 287.35100 | 237.31000 | 162.134000 | 296.07300 | NaN | NaN | NaN | 8 | 10 | -19 | NaN |
0000722723 | HANGER INC. | HANGER | NaN | NaN | 50 | 53 | 60 | 73 | NaN | NaN | NaN | -5.81168 | 5.01533 | 13.699200 | 26.94240 | NaN | NaN | NaN | 3 | 7 | 13 | NaN |
0001351051 | Genesis Healthcare Inc. | Genesis | NaN | NaN | 23 | 17 | 62 | NaN | NaN | NaN | NaN | 206.77500 | 212.41900 | 7.342000 | NaN | NaN | NaN | NaN | -6 | 45 | NaN | NaN |
0001461119 | CRH Medical Corp | CRH Med | NaN | NaN | 28 | 28 | 33 | NaN | NaN | NaN | NaN | 165.84400 | 156.64300 | 107.037000 | NaN | NaN | NaN | NaN | 0 | 5 | NaN | NaN |
0001719435 | ASSISTED 4 LIVING INC. | ASSISTE | NaN | NaN | 56 | 74 | 66 | NaN | NaN | NaN | NaN | -43.60030 | -585.03400 | -7.773530 | NaN | NaN | NaN | NaN | 18 | -8 | NaN | NaN |
0001418115 | Healthcare Solutions Management Group Inc. | Healthc | NaN | NaN | NaN | 70 | 73 | 15 | NaN | NaN | NaN | NaN | -339.31800 | -337.884000 | 240.17300 | NaN | NaN | NaN | NaN | 3 | -58 | NaN |
0001791091 | SOC Telemed Inc. | SOC Tel | NaN | NaN | NaN | NaN | 47 | 46 | NaN | NaN | NaN | NaN | NaN | 46.624100 | 112.88000 | NaN | NaN | NaN | NaN | NaN | -1 | NaN |
PDF reports
All reports for 2022 are collected in a single PDF for easier review.2016
Logs
error | 3 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
error | 1 × Assets != LiabilitiesAndStockholdersEquity, ignoring company. | pre-agg | |
warning | 6 × Ignoring company because Expenses is zero | pre-agg | |
warning | 5 × Similarly named company. Duplicate? | None | |
warning | 3 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 3 × Ignoring company because Assets is zero | pre-agg | |
warning | 2 × Missing logo | subcommand.report | |
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -4.680752894430501}
|
Diagrams
Calculation Linkbase Overview
Edges which exists for less than five companies (and the corresponding nodes) are not included.Absolute xval/yval quantiles
xvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | IntangibleAssets | 0 | 0 | 1,011,009 | 3,835,999,350 | 10,935,084,000 | 0000744825 | 0001384101 | 0000927066 |
1 | AssetsNonCurrent | 0 | 0 | 654,610 | 236,597,300 | 4,305,475,000 | 0000790526 | 0000806517 | 0000352915 |
2 | AssetsCurrent | 1,671 | 134,318 | 69,843,777 | 1,658,815,350 | 9,086,000,000 | 0001652958 | 0001384101 | 0000860730 |
3 | PropertyPlantAndEquipment | 0 | 0 | 13,178,293 | 3,159,081,950 | 16,352,000,000 | 0000792935 | 0000806517 | 0000860730 |
4 | remainder_Assets | -3,784,106,000 | -5,338,050 | 176,108 | 316,673,950 | 7,040,000,000 | 0000352915 | 0000948072 | 0000860730 |
5 | LongTermLiabilities | 0 | 0 | 88,071 | 2,927,215,300 | 9,412,685,000 | 0000352915 | 0000895665 | 0000927066 |
6 | LiabilitiesCurrent | 32,554 | 993,349 | 22,036,995 | 1,283,694,550 | 5,834,000,000 | 0001539778 | 0001136174 | 0000860730 |
7 | remainder_Liabilities | 0 | 0 | 161,523 | 83,812,700 | 2,763,924,000 | 0000096793 | 0001539778 | 0001332349 |
8 | LaborExpense | 0 | 0 | 0 | 517,338,800 | 4,585,530,000 | 0000019411 | 0000731012 | 0000352915 |
9 | CostOfGoodsAndServicesSold | 0 | 0 | 0 | 814,386,750 | 6,256,700,000 | 0000019411 | 0000862692 | 0000920148 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 7,262,515 | 363,697,550 | 1,681,000,000 | 0000019411 | 0001590750 | 0001022079 |
11 | GoodwillImpairmentLoss | 0 | 0 | 0 | 882,542 | 296,408,000 | 0000019411 | 0001124140 | 0000927066 |
12 | OperatingCostsAndExpenses | 0 | 0 | 0 | 316,160,600 | 10,646,736,000 | 0000019411 | 0000731012 | 0000927066 |
13 | DepreciationDepletionAndAmortization | 0 | 0 | 0 | 308,816,900 | 720,252,000 | 0000019584 | 0000019584 | 0000927066 |
14 | SellingAndMarketingExpense | 0 | 0 | 0 | 33,807,700 | 151,042,000 | 0000019411 | 0001638833 | 0001131324 |
15 | ResearchAndDevelopmentExpense | 0 | 0 | 0 | 40,603,650 | 67,371,000 | 0000019411 | 0000948072 | 0001488613 |
16 | remainder_Expenses | -649,073,000 | -97,832 | 4,021,434 | 1,471,623,250 | 4,655,049,000 | 0001638833 | 0001550020 | 0000019411 |
17 | remainder_Revenues | 0 | 0 | 4,867,161 | 4,955,965,600 | 9,766,210,000 | 0000731012 | 0001138476 | 0000352915 |
18 | remainder_NetIncome | -152,000,000 | -5,147,750 | 130,935 | 2,903,805,600 | 14,753,839,000 | 0001022079 | 0001289496 | 0000927066 |
19 | remainder_ComprehensiveNetIncome | -615,000,000 | -87,710,650 | 0 | 709,700 | 12,704,000 | 0000860730 | 0001550020 | 0001047335 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 4,399 | 614,214 | 121,354,629 | 10,285,131,700 | 33,758,000,000 | 0001652958 | 0001501134 | 0000860730 |
1 | Liabilities | 228,716 | 1,139,549 | 37,837,762 | 5,555,435,000 | 12,918,258,000 | 0001539778 | 0001488613 | 0000927066 |
2 | Expenses | 95,578 | 1,498,051 | 69,325,969 | 6,601,780,000 | 13,720,757,000 | 0001652958 | 0000096793 | 0000927066 |
3 | Revenues | 0 | 0 | 4,867,161 | 4,955,965,600 | 9,766,210,000 | 0000731012 | 0001138476 | 0000352915 |
4 | StockholdersEquity | -25,328,000 | -9,717,425 | 57,062,143 | 5,777,699,150 | 27,924,000,000 | 0001136174 | 0001384101 | 0000860730 |
5 | NetIncome | -404,636,000 | -99,582,350 | -84,765 | 727,620,000 | 3,432,000,000 | 0001332349 | 0000792935 | 0000860730 |
6 | ComprehensiveNetIncome | -404,636,000 | -99,465,950 | -147,370 | 585,050,000 | 2,817,000,000 | 0001332349 | 0001652958 | 0000860730 |
7 | BaseVar | 241,280 | 3,713,732 | 180,133,599 | 17,859,276,635 | 34,887,075,465 | 0001652958 | 0001501134 | 0000927066 |
8 | EconomicCapitalRatio | -5.81 | -4.68 | 0.846 | 2.88 | 3.16 | 0001550020 | 0000920148 | 0000316253 |
Effect quantiles (final effects with respect to final var and normalized if applicable)
xvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | IntangibleAssets | -1.39 | -1.18 | -0.132 | 1.09 | 1.21 | 0001590750 | 0001047335 | 0000893949 |
1 | AssetsNonCurrent | -0.402 | -0.331 | -0.0694 | 0.547 | 0.735 | 0001590750 | 0001597892 | 0000862692 |
2 | AssetsCurrent | -1.64 | -1.39 | -0.129 | 1.24 | 2.28 | 0001505497 | 0001289496 | 0001124140 |
3 | PropertyPlantAndEquipment | -1.52 | -1.24 | -0.121 | 1.13 | 1.63 | 0001590750 | 0000927066 | 0000744825 |
4 | remainder_Assets | -0.514 | -0.329 | -0.0375 | 0.366 | 1.82 | 0001349929 | 0000019584 | 0001468679 |
5 | LongTermLiabilities | -1.51 | -1.22 | 0.0785 | 0.547 | 0.668 | 0000790526 | 0000811222 | 0001131324 |
6 | LiabilitiesCurrent | -1.60 | -0.485 | 0.573 | 1.36 | 5.03 | 0000792935 | 0000895665 | 0001550020 |
7 | remainder_Liabilities | -1.71 | -0.550 | 0.156 | 0.451 | 1.74 | 0001597892 | 0001604821 | 0001443863 |
8 | LaborExpense | -1.45 | -0.902 | 0.101 | 0.203 | 0.255 | 0001159281 | 0001124140 | 0000948072 |
9 | CostOfGoodsAndServicesSold | -3.71 | -1.66 | 0.191 | 0.502 | 0.587 | 0000948072 | 0001136174 | 0001159281 |
10 | GeneralAndAdministrativeExpense | -1.75 | -0.703 | 0.169 | 0.687 | 0.826 | 0000931059 | 0000920148 | 0000896262 |
11 | GoodwillImpairmentLoss | -0.252 | -0.0146 | 0.00777 | 0.0153 | 0.0189 | 0001217234 | 0000790526 | 0001552845 |
12 | OperatingCostsAndExpenses | -0.836 | -0.409 | 0.0599 | 0.127 | 0.157 | 0000927066 | 0001501134 | 0001552845 |
13 | DepreciationDepletionAndAmortization | -0.260 | -0.0795 | 0.0188 | 0.0460 | 0.0620 | 0000931059 | 0001409916 | 0001552845 |
14 | SellingAndMarketingExpense | -1.46 | -0.603 | 0.0853 | 0.202 | 0.251 | 0001131324 | 0001043000 | 0001552845 |
15 | ResearchAndDevelopmentExpense | -1.41 | -0.572 | 0.0797 | 0.194 | 0.242 | 0001293818 | 0000895665 | 0001552845 |
16 | remainder_Expenses | -2.48 | -1.91 | 0.156 | 0.797 | 1.10 | 0000019411 | 0000744825 | 0001638833 |
17 | remainder_Revenues | -1.62 | -1.25 | -0.0296 | 1.99 | 2.58 | 0000896262 | 0001217234 | 0001552845 |
18 | remainder_NetIncome | -2.16 | -0.641 | -0.283 | 2.29 | 3.25 | 0001550020 | 0000885074 | 0000896262 |
19 | remainder_ComprehensiveNetIncome | -0.126 | -0.0659 | 0.0135 | 0.0315 | 0.0445 | 0001498068 | 0001477449 | 0001047335 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -3.35 | -2.65 | -0.0675 | 0.903 | 1.63 | 0001550020 | 0001217234 | 0000895665 |
1 | Liabilities | -1.30 | -0.745 | 0.547 | 1.98 | 2.97 | 0001370804 | 0001604821 | 0001550020 |
2 | Expenses | -2.33 | -1.62 | -0.0228 | 0.665 | 1.15 | 0001590750 | 0001047335 | 0001409916 |
3 | Revenues | -1.62 | -1.25 | -0.0296 | 1.99 | 2.58 | 0000896262 | 0001217234 | 0001552845 |
4 | StockholdersEquity | -3.80 | -3.32 | 0.0375 | 2.14 | 2.32 | 0001550020 | 0000920148 | 0001674930 |
5 | NetIncome | -3.11 | -2.56 | 0.445 | 0.993 | 1.99 | 0001590750 | 0000790526 | 0001409916 |
6 | ComprehensiveNetIncome | -3.09 | -2.55 | 0.418 | 1.02 | 2.00 | 0001590750 | 0001089815 | 0001409916 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000019411 | 0001125376 | 0000019411 |
8 | EconomicCapitalRatio | -6.16 | -5.02 | 0.502 | 2.54 | 2.82 | 0001550020 | 0000920148 | 0000316253 |
2017
Logs
error | 1 × Negative Expenses, ignoring company. | pre-agg | |
error | 1 × IME and Company effects mismatched for Other Liabilities. IME Effects: 1197.0, Company Effect: 1196.0 | subcommand.report | |
error | 1 × Assets != LiabilitiesAndStockholdersEquity, ignoring company. | pre-agg | |
warning | 8 × Similarly named company. Duplicate? | None | |
warning | 6 × Ignoring company because Expenses is zero | pre-agg | |
warning | 4 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 2 × Missing logo | subcommand.report | |
warning | 2 × Ignoring company because Liabilities is zero | pre-agg | |
warning | 2 × Ignoring company because Assets is zero | pre-agg | |
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -4.545972974254365}
|
warning | 1 × Large missing amount for aggregate "Revenues" added to remainder. | industry.us_generic |
Diagrams
Calculation Linkbase Overview
Edges which exists for less than five companies (and the corresponding nodes) are not included.Absolute xval/yval quantiles
xvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | IntangibleAssets | 0 | 0 | 890,026 | 4,192,201,800 | 11,870,800,000 | 0000320017 | 0001505497 | 0000920148 |
1 | AssetsNonCurrent | 0 | 0 | 860,342 | 203,353,600 | 4,391,989,000 | 0000790526 | 0001477449 | 0000352915 |
2 | AssetsCurrent | 0 | 51,312 | 64,104,098 | 1,735,072,200 | 9,977,000,000 | 0001300524 | 0001043000 | 0000860730 |
3 | PropertyPlantAndEquipment | 0 | 0 | 10,299,734 | 3,137,430,400 | 17,895,000,000 | 0001300524 | 0000096793 | 0000860730 |
4 | remainder_Assets | -3,825,157,000 | -32,800 | 366,238 | 199,627,000 | 7,812,000,000 | 0000352915 | 0001468679 | 0000860730 |
5 | LongTermLiabilities | 0 | 0 | 985,214 | 3,316,873,600 | 9,523,343,000 | 0000352915 | 0000316253 | 0000927066 |
6 | LiabilitiesCurrent | 0 | 546,452 | 39,516,224 | 1,697,582,400 | 6,158,000,000 | 0001300524 | 0001131324 | 0000860730 |
7 | remainder_Liabilities | -9,000 | 0 | 21,574 | 69,802,200 | 1,459,414,000 | 0000896262 | 0001680139 | 0001332349 |
8 | LaborExpense | 0 | 0 | 0 | 292,163,800 | 4,980,637,000 | 0000019411 | 0000741815 | 0000352915 |
9 | CostOfGoodsAndServicesSold | 0 | 0 | 0 | 664,782,800 | 6,741,900,000 | 0000019411 | 0000352915 | 0000920148 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 5,648,724 | 389,014,400 | 1,812,400,000 | 0000019411 | 0000806517 | 0000920148 |
11 | GoodwillImpairmentLoss | 0 | 0 | 0 | 746,023 | 36,196,000 | 0000019411 | 0001159281 | 0000927066 |
12 | OperatingCostsAndExpenses | 0 | 0 | 0 | 35,334,400 | 7,640,005,000 | 0000019411 | 0000019584 | 0000927066 |
13 | DepreciationDepletionAndAmortization | 0 | 0 | 0 | 137,549,200 | 559,911,000 | 0000019584 | 0000860730 | 0000927066 |
14 | SellingAndMarketingExpense | 0 | 0 | 0 | 56,813,800 | 157,001,000 | 0000019411 | 0000731012 | 0001131324 |
15 | ResearchAndDevelopmentExpense | 0 | 0 | 0 | 45,603,000 | 91,509,000 | 0000019411 | 0000885978 | 0001488613 |
16 | remainder_Expenses | -11,526,557 | -438,429 | 13,008,838 | 1,664,710,400 | 5,612,736,000 | 0000320017 | 0001409916 | 0000019411 |
17 | remainder_Revenues | 0 | 0 | 1,875,963 | 5,620,289,600 | 10,409,865,000 | 0000320017 | 0001468679 | 0000352915 |
18 | remainder_NetIncome | -100,000,000 | -15,719,400 | 404,542 | 2,636,514,800 | 10,648,927,000 | 0001022079 | 0001590750 | 0000927066 |
19 | remainder_ComprehensiveNetIncome | -467,000,000 | -24,660,000 | 0 | 3,966,000 | 239,600,000 | 0000860730 | 0001289496 | 0000920148 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 221 | 232,327 | 108,048,386 | 10,710,062,400 | 36,593,000,000 | 0001300524 | 0000316253 | 0000860730 |
1 | Liabilities | 61,496 | 546,452 | 41,478,202 | 5,691,246,400 | 13,050,767,000 | 0001300524 | 0001384101 | 0000927066 |
2 | Expenses | 10,245 | 1,871,682 | 63,384,338 | 6,573,688,400 | 9,818,372,000 | 0001300524 | 0000948072 | 0000927066 |
3 | Revenues | 0 | 0 | 1,875,963 | 5,620,289,600 | 10,409,865,000 | 0000320017 | 0001468679 | 0000352915 |
4 | StockholdersEquity | -12,502,896 | -6,461,200 | 50,215,311 | 6,660,125,200 | 30,435,000,000 | 0000862692 | 0000320017 | 0000860730 |
5 | NetIncome | -571,606,000 | -121,583,400 | -1,220,786 | 813,462,400 | 2,743,000,000 | 0001332349 | 0001468679 | 0000860730 |
6 | ComprehensiveNetIncome | -571,606,000 | -121,786,600 | -1,220,786 | 781,216,800 | 2,276,000,000 | 0001332349 | 0001468679 | 0000860730 |
7 | BaseVar | 37,671 | 3,744,096 | 209,955,346 | 18,817,656,396 | 29,652,833,070 | 0001300524 | 0000316253 | 0000927066 |
8 | EconomicCapitalRatio | -20.2 | -4.55 | 0.688 | 2.91 | 3.24 | 0001443863 | 0000927066 | 0001138476 |
Effect quantiles (final effects with respect to final var and normalized if applicable)
xvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | IntangibleAssets | -9.24 | -1.43 | -0.123 | 1.12 | 1.20 | 0001443863 | 0000316253 | 0000893949 |
1 | AssetsNonCurrent | -2.52 | -0.328 | -0.0479 | 0.300 | 6.25 | 0001443863 | 0001590750 | 0001451929 |
2 | AssetsCurrent | -12.9 | -1.78 | -0.228 | 0.983 | 3.34 | 0001443863 | 0000885978 | 0001590750 |
3 | PropertyPlantAndEquipment | -8.42 | -1.14 | -0.0992 | 0.711 | 1.69 | 0001443863 | 0000920148 | 0001043000 |
4 | remainder_Assets | -2.45 | -0.425 | -0.0502 | 0.414 | 0.466 | 0001539778 | 0000927066 | 0000811222 |
5 | LongTermLiabilities | -2.15 | -1.13 | 0.0996 | 0.701 | 0.918 | 0001539778 | 0001451929 | 0001131324 |
6 | LiabilitiesCurrent | -6.46 | -1.03 | 0.421 | 1.29 | 2.85 | 0001443863 | 0000320017 | 0001652958 |
7 | remainder_Liabilities | -1.81 | -0.890 | 0.151 | 0.509 | 12.0 | 0001443863 | 0001552845 | 0001300524 |
8 | LaborExpense | -1.67 | -1.02 | 0.0952 | 0.253 | 0.840 | 0001680139 | 0000893949 | 0001539778 |
9 | CostOfGoodsAndServicesSold | -3.89 | -1.42 | 0.164 | 0.454 | 1.47 | 0000948072 | 0001332349 | 0001539778 |
10 | GeneralAndAdministrativeExpense | -2.55 | -1.08 | 0.0921 | 0.737 | 0.815 | 0001539778 | 0001217234 | 0000896262 |
11 | GoodwillImpairmentLoss | -0.392 | 0.00209 | 0.00596 | 0.0149 | 0.0468 | 0000811222 | 0001505497 | 0001539778 |
12 | OperatingCostsAndExpenses | -0.702 | -0.281 | 0.0410 | 0.103 | 0.322 | 0000352915 | 0001505497 | 0001539778 |
13 | DepreciationDepletionAndAmortization | -0.128 | -0.0790 | 0.0150 | 0.0416 | 0.0711 | 0001608638 | 0001089815 | 0001443863 |
14 | SellingAndMarketingExpense | -1.38 | -0.591 | 0.0730 | 0.208 | 0.651 | 0001131324 | 0001332349 | 0001539778 |
15 | ResearchAndDevelopmentExpense | -1.37 | -0.455 | 0.0939 | 0.278 | 0.862 | 0001293818 | 0000927066 | 0001539778 |
16 | remainder_Expenses | -10.9 | -1.91 | 0.191 | 0.833 | 2.04 | 0001539778 | 0001520697 | 0001443863 |
17 | remainder_Revenues | -2.53 | -1.21 | -0.283 | 2.51 | 7.70 | 0001443863 | 0001293818 | 0001539778 |
18 | remainder_NetIncome | -16.9 | -0.843 | -0.255 | 2.18 | 3.88 | 0001443863 | 0001332349 | 0000919956 |
19 | remainder_ComprehensiveNetIncome | -0.111 | -0.0253 | 0.00339 | 0.0260 | 0.0491 | 0001498068 | 0000741815 | 0001539778 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -17.0 | -3.13 | -0.0377 | 1.11 | 1.33 | 0001443863 | 0000316253 | 0001301611 |
1 | Liabilities | -7.14 | -1.09 | 0.239 | 1.68 | 2.13 | 0001443863 | 0001550020 | 0001608638 |
2 | Expenses | -9.24 | -1.96 | -0.000741 | 0.665 | 4.24 | 0001539778 | 0001289496 | 0001443863 |
3 | Revenues | -2.53 | -1.21 | -0.283 | 2.51 | 7.70 | 0001443863 | 0001293818 | 0001539778 |
4 | StockholdersEquity | -6.95 | -3.78 | 0.0389 | 2.17 | 2.83 | 0001539778 | 0000096793 | 0001603454 |
5 | NetIncome | -15.2 | -2.99 | 0.364 | 1.10 | 1.52 | 0001443863 | 0001606180 | 0001409916 |
6 | ComprehensiveNetIncome | -15.2 | -2.98 | 0.366 | 1.11 | 1.53 | 0001443863 | 0001606180 | 0001409916 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000019411 | 0001289496 | 0000019411 |
8 | EconomicCapitalRatio | -20.0 | -4.38 | 0.853 | 3.08 | 3.41 | 0001443863 | 0000927066 | 0001138476 |
2018
Logs
error | 1 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
warning | 10 × Similarly named company. Duplicate? | None | |
warning | 5 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 2 × Missing logo | subcommand.report | |
warning | 2 × Large missing amount for aggregate "Revenues" added to remainder. | industry.us_generic | |
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -5.292592937865498}
|
warning | 1 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 1 × Ignoring company because Liabilities is zero | pre-agg | |
warning | 1 × Ignoring company because Expenses is zero | pre-agg | |
warning | 1 × Ignoring company because ECR is too negative | pre-agg | |
warning | 1 × Ignoring company because Assets is zero | pre-agg |
Diagrams
Calculation Linkbase Overview
Edges which exists for less than five companies (and the corresponding nodes) are not included.Absolute xval/yval quantiles
xvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | IntangibleAssets | 0 | 0 | 602,349 | 5,519,722,400 | 11,271,400,000 | 0000022872 | 0001293818 | 0000920148 |
1 | AssetsNonCurrent | 0 | 0 | 1,530,555 | 701,800,000 | 4,479,738,000 | 0000022872 | 0001674930 | 0000352915 |
2 | AssetsCurrent | 127 | 26,945 | 78,112,985 | 3,120,840,000 | 10,213,000,000 | 0001539778 | 0000704415 | 0000860730 |
3 | PropertyPlantAndEquipment | 0 | 0 | 10,178,649 | 5,018,934,800 | 19,757,000,000 | 0000802257 | 0000806517 | 0000860730 |
4 | remainder_Assets | -3,844,628,000 | -1,627,205 | 305,742 | 280,821,000 | 8,315,000,000 | 0000352915 | 0000096793 | 0000860730 |
5 | LongTermLiabilities | 0 | 0 | 354,230 | 4,676,185,800 | 15,888,000,000 | 0000022872 | 0000316253 | 0000070318 |
6 | LiabilitiesCurrent | 2,881 | 345,469 | 27,357,937 | 2,562,760,000 | 7,569,000,000 | 0001719435 | 0001349929 | 0000860730 |
7 | remainder_Liabilities | 0 | 0 | 22.0 | 187,848,400 | 1,132,473,000 | 0000022872 | 0000895665 | 0001332349 |
8 | LaborExpense | 0 | 0 | 0 | 3,773,959,200 | 21,425,000,000 | 0000019411 | 0000022872 | 0000860730 |
9 | CostOfGoodsAndServicesSold | 0 | 0 | 0 | 1,976,397,400 | 8,157,000,000 | 0000070318 | 0000893949 | 0000920148 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 7,090,721 | 474,593,200 | 1,570,900,000 | 0000019411 | 0001044378 | 0000920148 |
11 | GoodwillImpairmentLoss | 0 | 0 | 0 | 0 | 3,106,000 | 0000019411 | 0001138476 | 0000927066 |
12 | OperatingCostsAndExpenses | 0 | 0 | 0 | 3,610,936,400 | 16,332,000,000 | 0000019411 | 0000022872 | 0000860730 |
13 | DepreciationDepletionAndAmortization | 0 | 0 | 0 | 508,241,000 | 2,278,000,000 | 0000019584 | 0000722723 | 0000860730 |
14 | SellingAndMarketingExpense | 0 | 0 | 0 | 61,850,200 | 249,448,000 | 0000019411 | 0000811222 | 0001124140 |
15 | ResearchAndDevelopmentExpense | 0 | 0 | 0 | 52,562,200 | 68,210,000 | 0000019411 | 0000885978 | 0001124140 |
16 | remainder_Expenses | -931,647,000 | 0 | 5,833,169 | 1,737,600,000 | 4,874,288,000 | 0001638833 | 0000895665 | 0000019411 |
17 | remainder_Revenues | 0 | 0 | 92,099,476 | 11,361,980,400 | 46,677,000,000 | 0000320017 | 0001384101 | 0000860730 |
18 | remainder_NetIncome | -923,000,000 | -137,401,200 | 0 | 86,004,800 | 1,666,440,000 | 0001108109 | 0001520697 | 0000896262 |
19 | remainder_ComprehensiveNetIncome | -610,000,000 | -104,953,800 | 0 | 248,448 | 137,286,000 | 0000860730 | 0001652958 | 0001351051 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 3,804 | 264,825 | 159,674,157 | 15,989,520,000 | 39,207,000,000 | 0000802257 | 0000919956 | 0000860730 |
1 | Liabilities | 2,881 | 427,516 | 59,795,174 | 8,219,320,000 | 20,302,000,000 | 0001719435 | 0001131324 | 0000070318 |
2 | Expenses | 45,665 | 440,275 | 116,277,448 | 10,629,437,200 | 42,288,000,000 | 0001719435 | 0000316253 | 0000860730 |
3 | Revenues | 0 | 0 | 92,099,476 | 11,361,980,400 | 46,677,000,000 | 0000320017 | 0001384101 | 0000860730 |
4 | StockholdersEquity | -959,000,000 | -19,169,565 | 51,153,382 | 5,816,023,400 | 31,638,000,000 | 0001108109 | 0001674930 | 0000860730 |
5 | NetIncome | -704,000,000 | -175,283,800 | -1,490,456 | 594,800,000 | 4,389,000,000 | 0001108109 | 0001468679 | 0000860730 |
6 | ComprehensiveNetIncome | -771,000,000 | -230,943,600 | -3,052,302 | 570,400,000 | 3,779,000,000 | 0001108109 | 0001289496 | 0000860730 |
7 | BaseVar | 54,753 | 2,772,760 | 293,032,861 | 29,179,243,234 | 82,955,375,000 | 0001719435 | 0001461119 | 0000860730 |
8 | EconomicCapitalRatio | -6.68 | -5.29 | 0.944 | 3.01 | 3.46 | 0001680139 | 0000019411 | 0001138476 |
Effect quantiles (final effects with respect to final var and normalized if applicable)
xvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | IntangibleAssets | -1.95 | -0.958 | -0.125 | 0.847 | 1.36 | 0001680139 | 0000316253 | 0000893949 |
1 | AssetsNonCurrent | -0.985 | -0.472 | -0.0904 | 0.401 | 4.91 | 0001680139 | 0001124140 | 0001451929 |
2 | AssetsCurrent | -3.34 | -1.86 | -0.240 | 1.56 | 3.50 | 0001680139 | 0001608638 | 0000320017 |
3 | PropertyPlantAndEquipment | -1.59 | -0.771 | -0.0961 | 0.828 | 1.94 | 0001680139 | 0001501134 | 0001043000 |
4 | remainder_Assets | -0.959 | -0.526 | -0.0936 | 0.137 | 3.30 | 0001349929 | 0001590750 | 0001651944 |
5 | LongTermLiabilities | -1.79 | -1.41 | 0.161 | 0.734 | 1.23 | 0001108109 | 0001606180 | 0000731012 |
6 | LiabilitiesCurrent | -0.912 | -0.355 | 0.752 | 3.21 | 5.11 | 0001451929 | 0001552845 | 0000802257 |
7 | remainder_Liabilities | -1.58 | -0.279 | 0.0725 | 0.241 | 0.398 | 0001597892 | 0000885074 | 0000731012 |
8 | LaborExpense | -1.52 | -1.04 | 0.128 | 0.290 | 0.429 | 0000096793 | 0000802257 | 0000731012 |
9 | CostOfGoodsAndServicesSold | -4.46 | -1.81 | 0.200 | 0.628 | 0.900 | 0000731012 | 0001138476 | 0001159281 |
10 | GeneralAndAdministrativeExpense | -1.71 | -1.32 | 0.150 | 0.832 | 1.03 | 0000802257 | 0001576280 | 0000896262 |
11 | GoodwillImpairmentLoss | -0.332 | 0.00248 | 0.00513 | 0.0114 | 0.0145 | 0000811222 | 0001468679 | 0000731012 |
12 | OperatingCostsAndExpenses | -0.822 | -0.475 | 0.0654 | 0.168 | 0.214 | 0000860730 | 0000920148 | 0000731012 |
13 | DepreciationDepletionAndAmortization | -0.155 | -0.0865 | 0.0148 | 0.0423 | 0.0664 | 0001608638 | 0001576280 | 0000731012 |
14 | SellingAndMarketingExpense | -1.01 | -0.351 | 0.0595 | 0.155 | 0.198 | 0001131324 | 0001332349 | 0000731012 |
15 | ResearchAndDevelopmentExpense | -0.920 | -0.424 | 0.0880 | 0.240 | 0.306 | 0001590750 | 0001043000 | 0000731012 |
16 | remainder_Expenses | -3.98 | -2.05 | 0.217 | 0.555 | 0.967 | 0001159281 | 0000927066 | 0000731012 |
17 | remainder_Revenues | -2.38 | -0.933 | 0.0906 | 2.05 | 3.16 | 0000896262 | 0001089815 | 0000731012 |
18 | remainder_NetIncome | -1.93 | -0.425 | 0.0184 | 0.132 | 4.71 | 0001680139 | 0001606180 | 0000896262 |
19 | remainder_ComprehensiveNetIncome | -0.0907 | -0.0384 | 0.00403 | 0.0142 | 0.104 | 0000806517 | 0001550020 | 0001552845 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -5.35 | -3.17 | -0.118 | 1.10 | 1.55 | 0001680139 | 0001138476 | 0000320017 |
1 | Liabilities | -1.06 | -0.606 | 0.858 | 2.45 | 4.45 | 0000862692 | 0001047335 | 0000802257 |
2 | Expenses | -2.55 | -1.31 | -0.0249 | 0.519 | 0.727 | 0001044378 | 0000352915 | 0001138476 |
3 | Revenues | -2.38 | -0.933 | 0.0906 | 2.05 | 3.16 | 0000896262 | 0001089815 | 0000731012 |
4 | StockholdersEquity | -4.40 | -3.78 | 0.0952 | 2.47 | 2.83 | 0001680139 | 0000920148 | 0001713210 |
5 | NetIncome | -3.65 | -1.96 | 0.355 | 1.39 | 2.46 | 0001044378 | 0001597892 | 0000096793 |
6 | ComprehensiveNetIncome | -3.64 | -1.96 | 0.345 | 1.35 | 2.48 | 0001044378 | 0001089815 | 0000096793 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000019411 | 0001138476 | 0000019411 |
8 | EconomicCapitalRatio | -7.01 | -5.62 | 0.619 | 2.69 | 3.14 | 0001680139 | 0000019411 | 0001138476 |
2019
Logs
error | 2 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
warning | 15 × Similarly named company. Duplicate? | None | |
warning | 4 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 3 × Large missing amount for aggregate "Revenues" added to remainder. | industry.us_generic | |
warning | 2 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 2 × Missing logo | subcommand.report | |
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -5.088466045856113}
|
Diagrams
Calculation Linkbase Overview
Edges which exists for less than five companies (and the corresponding nodes) are not included.Absolute xval/yval quantiles
xvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | IntangibleAssets | 0 | 0 | 2,961,325 | 4,976,829,750 | 11,899,500,000 | 0000022872 | 0000862692 | 0000920148 |
1 | AssetsNonCurrent | 0 | 0 | 8,729,578 | 2,398,057,500 | 4,735,618,000 | 0000022872 | 0001384101 | 0000352915 |
2 | AssetsCurrent | 238 | 214,823 | 81,353,022 | 3,092,650,000 | 11,196,000,000 | 0001418115 | 0000316253 | 0000860730 |
3 | PropertyPlantAndEquipment | 0 | 0 | 10,583,245 | 5,039,982,000 | 22,715,000,000 | 0000731012 | 0000806517 | 0000860730 |
4 | remainder_Assets | -3,869,760,000 | -9,737,500 | 892,385 | 228,570,750 | 8,584,000,000 | 0000352915 | 0001468679 | 0000860730 |
5 | LongTermLiabilities | 0 | 0 | 4,327,015 | 5,183,152,000 | 16,570,000,000 | 0000352915 | 0001590750 | 0000070318 |
6 | LiabilitiesCurrent | 54,837 | 953,082 | 36,486,785 | 2,399,573,500 | 7,757,000,000 | 0001719435 | 0001217234 | 0000860730 |
7 | remainder_Liabilities | -2,317,000 | 0 | 0 | 245,581,250 | 803,605,000 | 0001729149 | 0000896262 | 0001124140 |
8 | LaborExpense | 0 | 0 | 0 | 3,260,980,750 | 23,560,000,000 | 0000019411 | 0000022872 | 0000860730 |
9 | CostOfGoodsAndServicesSold | 0 | 0 | 3,287,549 | 1,961,903,250 | 8,302,300,000 | 0000070318 | 0001651944 | 0000920148 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 10,832,771 | 493,722,500 | 1,624,500,000 | 0000019411 | 0001590750 | 0000920148 |
11 | GoodwillImpairmentLoss | 0 | 0 | 0 | 0 | 124,892,000 | 0000019411 | 0001217234 | 0000927066 |
12 | OperatingCostsAndExpenses | 0 | 0 | 0 | 3,471,064,250 | 17,962,000,000 | 0000019411 | 0000316253 | 0000860730 |
13 | DepreciationDepletionAndAmortization | 0 | 0 | 0 | 519,794,000 | 2,596,000,000 | 0000019584 | 0000885978 | 0000860730 |
14 | SellingAndMarketingExpense | 0 | 0 | 0 | 59,852,000 | 385,176,000 | 0000019411 | 0001047335 | 0001124140 |
15 | ResearchAndDevelopmentExpense | 0 | 0 | 0 | 54,678,750 | 141,526,000 | 0000019411 | 0000885978 | 0001501134 |
16 | remainder_Expenses | -1,132,500,000 | -17,396,750 | 5,815,512 | 1,329,391,250 | 5,073,141,000 | 0001638833 | 0000895665 | 0000019411 |
17 | remainder_Revenues | 0 | 0 | 120,376,767 | 11,430,059,250 | 51,336,000,000 | 0000320017 | 0001461119 | 0000860730 |
18 | remainder_NetIncome | -1,080,000,000 | -77,906,250 | 0 | 37,311,250 | 1,948,571,000 | 0001108109 | 0001384101 | 0000896262 |
19 | remainder_ComprehensiveNetIncome | -719,000,000 | -52,222,500 | 0 | 3,455,750 | 89,600,000 | 0000860730 | 0001289496 | 0000920148 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 238 | 350,184 | 180,536,667 | 16,034,598,500 | 45,058,000,000 | 0001418115 | 0001461119 | 0000860730 |
1 | Liabilities | 54,837 | 982,172 | 61,971,485 | 8,432,575,000 | 21,362,000,000 | 0001719435 | 0001780097 | 0000070318 |
2 | Expenses | 17,812 | 638,067 | 142,663,945 | 10,609,233,500 | 47,191,000,000 | 0001418115 | 0001217234 | 0000860730 |
3 | Revenues | 0 | 0 | 120,376,767 | 11,430,059,250 | 51,336,000,000 | 0000320017 | 0001461119 | 0000860730 |
4 | StockholdersEquity | -1,639,000,000 | -25,032,204 | 83,962,520 | 5,362,375,000 | 37,301,000,000 | 0001108109 | 0001447362 | 0000860730 |
5 | NetIncome | -590,000,000 | -154,111,500 | -1,503,971 | 825,560,750 | 4,145,000,000 | 0001108109 | 0001468679 | 0000860730 |
6 | ComprehensiveNetIncome | -674,000,000 | -153,009,250 | -3,367,883 | 809,431,500 | 3,426,000,000 | 0001108109 | 0001300524 | 0000860730 |
7 | BaseVar | 611,250 | 3,651,401 | 312,871,585 | 29,453,342,786 | 92,406,090,000 | 0001719435 | 0001384101 | 0000860730 |
8 | EconomicCapitalRatio | -7.21 | -5.09 | 0.873 | 2.84 | 3.05 | 0000802257 | 0001404123 | 0000096793 |
Effect quantiles (final effects with respect to final var and normalized if applicable)
xvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | IntangibleAssets | -4.79 | -1.25 | -0.138 | 0.888 | 1.46 | 0001719435 | 0000860730 | 0000704415 |
1 | AssetsNonCurrent | -3.85 | -0.876 | -0.0830 | 1.10 | 2.11 | 0001719435 | 0000070318 | 0001461119 |
2 | AssetsCurrent | -6.28 | -1.55 | -0.174 | 1.83 | 3.47 | 0001719435 | 0001574774 | 0000320017 |
3 | PropertyPlantAndEquipment | -4.08 | -0.941 | -0.114 | 0.821 | 1.38 | 0001719435 | 0001303313 | 0001332349 |
4 | remainder_Assets | -2.04 | -0.510 | -0.0582 | 0.785 | 1.43 | 0001719435 | 0000927066 | 0001468679 |
5 | LongTermLiabilities | -1.62 | -1.26 | 0.113 | 0.919 | 1.50 | 0001108109 | 0001780097 | 0000731012 |
6 | LiabilitiesCurrent | -1.29 | -0.323 | 0.461 | 1.48 | 7.02 | 0001719435 | 0001320414 | 0000802257 |
7 | remainder_Liabilities | -2.08 | -0.540 | 0.0993 | 0.291 | 0.500 | 0001780097 | 0000320017 | 0000731012 |
8 | LaborExpense | -1.33 | -0.885 | 0.100 | 0.248 | 0.903 | 0000096793 | 0001384101 | 0001719435 |
9 | CostOfGoodsAndServicesSold | -6.85 | -1.09 | 0.103 | 0.580 | 1.33 | 0001719435 | 0001124140 | 0001159281 |
10 | GeneralAndAdministrativeExpense | -4.59 | -1.07 | 0.104 | 0.579 | 0.800 | 0001719435 | 0001014739 | 0001159281 |
11 | GoodwillImpairmentLoss | -0.339 | 0.00220 | 0.00470 | 0.0107 | 0.0391 | 0001349929 | 0001404123 | 0001719435 |
12 | OperatingCostsAndExpenses | -1.29 | -0.613 | 0.0859 | 0.216 | 0.786 | 0001404123 | 0001766400 | 0001719435 |
13 | DepreciationDepletionAndAmortization | -0.295 | -0.0803 | 0.0190 | 0.0478 | 0.200 | 0000744825 | 0000320017 | 0001719435 |
14 | SellingAndMarketingExpense | -2.53 | -0.398 | 0.0662 | 0.159 | 0.606 | 0000948320 | 0001766400 | 0001719435 |
15 | ResearchAndDevelopmentExpense | -1.94 | -0.444 | 0.108 | 0.267 | 0.972 | 0001590750 | 0001108109 | 0001719435 |
16 | remainder_Expenses | -5.38 | -1.41 | 0.147 | 0.509 | 1.63 | 0001159281 | 0000070318 | 0001404123 |
17 | remainder_Revenues | -1.76 | -0.944 | 0.102 | 1.80 | 7.77 | 0000895665 | 0000927066 | 0001719435 |
18 | remainder_NetIncome | -2.53 | -0.198 | 0.0277 | 0.120 | 2.80 | 0000802257 | 0001320414 | 0000896262 |
19 | remainder_ComprehensiveNetIncome | -0.0701 | -0.0171 | 0.00293 | 0.0141 | 0.0263 | 0001638833 | 0001461119 | 0001719435 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -7.69 | -3.15 | -0.0684 | 0.755 | 1.45 | 0001719435 | 0001468328 | 0001603454 |
1 | Liabilities | -1.73 | -0.906 | 0.418 | 2.13 | 3.03 | 0001719435 | 0001044378 | 0000802257 |
2 | Expenses | -7.74 | -1.47 | 0.0790 | 0.519 | 0.734 | 0001719435 | 0000919956 | 0001089815 |
3 | Revenues | -1.76 | -0.944 | 0.102 | 1.80 | 7.77 | 0000895665 | 0000927066 | 0001719435 |
4 | StockholdersEquity | -8.94 | -3.76 | 0.263 | 2.23 | 2.72 | 0001719435 | 0001729149 | 0001289496 |
5 | NetIncome | -6.11 | -2.03 | 0.339 | 1.01 | 2.31 | 0000895665 | 0001108109 | 0000096793 |
6 | ComprehensiveNetIncome | -6.10 | -2.03 | 0.323 | 1.02 | 2.31 | 0000895665 | 0001638833 | 0000096793 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000019411 | 0001274737 | 0000019411 |
8 | EconomicCapitalRatio | -7.50 | -5.38 | 0.586 | 2.55 | 2.76 | 0000802257 | 0001404123 | 0000096793 |
2020
Logs
error | 2 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
error | 1 × No NetIncome node found, ignoring company. | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 14 × Similarly named company. Duplicate? | None | |
warning | 3 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -4.130949705535584}
|
warning | 1 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 1 × Missing logo | subcommand.report |
Diagrams
Calculation Linkbase Overview
Edges which exists for less than five companies (and the corresponding nodes) are not included.Absolute xval/yval quantiles
xvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | IntangibleAssets | 0 | 0 | 7,990,271 | 4,505,669,400 | 16,602,119,000 | 0000320017 | 0000316253 | 0001477449 |
1 | AssetsNonCurrent | 0 | 0 | 16,229,989 | 2,044,784,300 | 4,821,886,000 | 0000731012 | 0001217234 | 0000352915 |
2 | AssetsCurrent | 211 | 227,220 | 123,684,589 | 3,162,038,500 | 12,333,000,000 | 0001418115 | 0001136174 | 0000860730 |
3 | PropertyPlantAndEquipment | 0 | 0 | 14,508,536 | 5,093,454,000 | 23,199,000,000 | 0000731012 | 0000316253 | 0000860730 |
4 | remainder_Assets | -3,882,715,000 | -22,353,800 | 419,627 | 231,892,934 | 8,966,000,000 | 0000352915 | 0000802257 | 0000860730 |
5 | LongTermLiabilities | 0 | 0 | 8,765,370 | 4,475,618,700 | 17,926,000,000 | 0000352915 | 0001780097 | 0000070318 |
6 | LiabilitiesCurrent | 184,167 | 980,857 | 40,840,149 | 2,888,174,300 | 8,704,000,000 | 0001719435 | 0001527753 | 0000860730 |
7 | remainder_Liabilities | -3,339,000 | 0 | 0 | 112,037,800 | 1,415,000,000 | 0001014739 | 0000320017 | 0000070318 |
8 | LaborExpense | 0 | 0 | 0 | 2,954,900,000 | 23,874,000,000 | 0000019411 | 0000019584 | 0000860730 |
9 | CostOfGoodsAndServicesSold | 0 | 0 | 101,251 | 1,984,771,700 | 5,804,000,000 | 0000070318 | 0001443863 | 0001022079 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 27,692,661 | 498,047,100 | 1,550,000,000 | 0000019411 | 0000919956 | 0001022079 |
11 | GoodwillImpairmentLoss | 0 | 0 | 0 | 0 | 1,859,000 | 0000019411 | 0001300524 | 0000885978 |
12 | OperatingCostsAndExpenses | 0 | 0 | 0 | 3,057,389,400 | 17,676,000,000 | 0000019411 | 0000316253 | 0000860730 |
13 | DepreciationDepletionAndAmortization | 0 | 0 | 0 | 515,243,700 | 2,721,000,000 | 0000019584 | 0000320017 | 0000860730 |
14 | SellingAndMarketingExpense | 0 | 0 | 0 | 59,123,500 | 589,919,000 | 0000019411 | 0000731012 | 0001124140 |
15 | ResearchAndDevelopmentExpense | 0 | 0 | 0 | 105,017,700 | 554,052,000 | 0000019411 | 0000885978 | 0001124140 |
16 | remainder_Expenses | -565,500,000 | -42,235,400 | 8,815,335 | 1,213,915,900 | 3,286,217,000 | 0001638833 | 0001468328 | 0001332349 |
17 | remainder_Revenues | 0 | 0 | 117,590,843 | 11,551,433,300 | 51,533,000,000 | 0000320017 | 0001384101 | 0000860730 |
18 | remainder_NetIncome | -877,892,000 | -209,670,000 | 0 | 222,734,800 | 2,063,070,000 | 0000893949 | 0001652958 | 0000896262 |
19 | remainder_ComprehensiveNetIncome | -675,000,000 | -88,874,200 | 0 | 3,745,000 | 45,198,000 | 0000860730 | 0001505497 | 0001351051 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 211 | 310,460 | 369,063,373 | 16,104,251,600 | 47,490,000,000 | 0001418115 | 0001217234 | 0000860730 |
1 | Liabilities | 184,167 | 1,284,974 | 83,964,714 | 6,359,526,100 | 24,217,000,000 | 0001719435 | 0001136174 | 0000070318 |
2 | Expenses | 7,163 | 1,893,587 | 153,532,644 | 10,486,503,300 | 47,146,000,000 | 0001418115 | 0001384101 | 0000860730 |
3 | Revenues | 0 | 0 | 117,590,843 | 11,551,433,300 | 51,533,000,000 | 0000320017 | 0001384101 | 0000860730 |
4 | StockholdersEquity | -1,054,000,000 | -7,453,714 | 120,402,898 | 5,470,344,000 | 38,786,000,000 | 0001108109 | 0001590750 | 0000860730 |
5 | NetIncome | -848,533,000 | -496,839,400 | -3,856,251 | 786,479,000 | 4,387,000,000 | 0001124140 | 0000806517 | 0000860730 |
6 | ComprehensiveNetIncome | -847,907,000 | -464,657,100 | -5,075,000 | 756,287,400 | 3,712,000,000 | 0001124140 | 0001652958 | 0000860730 |
7 | BaseVar | 1,480,763 | 3,962,858 | 427,553,855 | 23,492,239,128 | 94,167,410,000 | 0001719435 | 0001384101 | 0000860730 |
8 | EconomicCapitalRatio | -12.6 | -4.13 | 0.795 | 2.88 | 3.19 | 0001300524 | 0001014739 | 0001477449 |
Effect quantiles (final effects with respect to final var and normalized if applicable)
xvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | IntangibleAssets | -7.49 | -1.06 | -0.149 | 0.825 | 2.34 | 0001300524 | 0000096793 | 0001501134 |
1 | AssetsNonCurrent | -4.45 | -0.689 | -0.0589 | 0.945 | 2.30 | 0001300524 | 0001217234 | 0001461119 |
2 | AssetsCurrent | -10.7 | -1.65 | -0.186 | 1.38 | 4.14 | 0001300524 | 0001047335 | 0001590750 |
3 | PropertyPlantAndEquipment | -5.32 | -0.693 | -0.0753 | 0.513 | 3.41 | 0001300524 | 0001217234 | 0001043000 |
4 | remainder_Assets | -3.61 | -0.685 | -0.0768 | 0.522 | 5.34 | 0001300524 | 0001351051 | 0001799191 |
5 | LongTermLiabilities | -4.01 | -1.09 | 0.0795 | 0.870 | 1.55 | 0001300524 | 0001047335 | 0000731012 |
6 | LiabilitiesCurrent | -2.70 | -0.384 | 0.282 | 0.742 | 11.0 | 0001300524 | 0001766400 | 0001550020 |
7 | remainder_Liabilities | -1.25 | -0.570 | 0.0825 | 0.209 | 0.360 | 0001300524 | 0001217234 | 0000731012 |
8 | LaborExpense | -1.07 | -0.695 | 0.0960 | 0.260 | 0.667 | 0000096793 | 0000744825 | 0001300524 |
9 | CostOfGoodsAndServicesSold | -4.53 | -1.31 | 0.199 | 0.519 | 1.02 | 0001300524 | 0000320017 | 0001719435 |
10 | GeneralAndAdministrativeExpense | -4.13 | -1.35 | 0.130 | 0.566 | 0.615 | 0001652958 | 0001477449 | 0000019411 |
11 | GoodwillImpairmentLoss | -0.00627 | 0.0000426 | 0.0000748 | 0.000184 | 0.000471 | 0000885978 | 0001138476 | 0001300524 |
12 | OperatingCostsAndExpenses | -0.825 | -0.591 | 0.0801 | 0.210 | 0.539 | 0001597892 | 0001136174 | 0001300524 |
13 | DepreciationDepletionAndAmortization | -0.303 | -0.0636 | 0.0170 | 0.0366 | 0.132 | 0000744825 | 0001439725 | 0001300524 |
14 | SellingAndMarketingExpense | -3.93 | -0.204 | 0.0514 | 0.0956 | 0.349 | 0000948320 | 0001320414 | 0001300524 |
15 | ResearchAndDevelopmentExpense | -1.34 | -0.194 | 0.0702 | 0.188 | 0.481 | 0001443863 | 0001590750 | 0001300524 |
16 | remainder_Expenses | -3.61 | -0.888 | 0.109 | 0.571 | 1.48 | 0001719435 | 0001799191 | 0001300524 |
17 | remainder_Revenues | -1.57 | -1.06 | 0.0962 | 1.63 | 2.46 | 0001652958 | 0000862692 | 0000731012 |
18 | remainder_NetIncome | -5.16 | -0.493 | 0.0440 | 0.264 | 2.43 | 0001300524 | 0000927066 | 0000896262 |
19 | remainder_ComprehensiveNetIncome | -0.0568 | -0.0207 | 0.0000714 | 0.0160 | 0.0872 | 0001638833 | 0001766400 | 0001293818 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -12.8 | -2.75 | -0.108 | 1.05 | 1.30 | 0001300524 | 0001043000 | 0000320017 |
1 | Liabilities | -5.28 | -0.916 | 0.336 | 1.54 | 4.31 | 0001300524 | 0001349929 | 0001550020 |
2 | Expenses | -4.94 | -1.38 | 0.0373 | 0.487 | 0.715 | 0000948320 | 0001125376 | 0001505497 |
3 | Revenues | -1.57 | -1.06 | 0.0962 | 1.63 | 2.46 | 0001652958 | 0000862692 | 0000731012 |
4 | StockholdersEquity | -9.21 | -3.79 | -0.0734 | 2.06 | 2.68 | 0001300524 | 0001043000 | 0001477449 |
5 | NetIncome | -7.64 | -2.59 | 0.203 | 1.05 | 1.91 | 0001300524 | 0000806517 | 0000096793 |
6 | ComprehensiveNetIncome | -7.63 | -2.59 | 0.202 | 1.05 | 1.91 | 0001300524 | 0000806517 | 0000096793 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000019411 | 0001300524 | 0000019411 |
8 | EconomicCapitalRatio | -13.0 | -4.56 | 0.369 | 2.45 | 2.76 | 0001300524 | 0001014739 | 0001477449 |
2021
Logs
warning | 19 × Missing logo | subcommand.report | |
warning | 12 × Similarly named company. Duplicate? | None | |
warning | 2 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 2 × Ignoring company because Assets is zero | pre-agg | |
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -2.466577973843056}
|
warning | 1 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping |
Diagrams
Calculation Linkbase Overview
Edges which exists for less than five companies (and the corresponding nodes) are not included.Absolute xval/yval quantiles
xvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | IntangibleAssets | 0 | 0 | 25,252,940 | 5,407,605,850 | 16,414,452,000 | 0000320017 | 0001439725 | 0001477449 |
1 | AssetsNonCurrent | 0 | 0 | 13,750,232 | 1,971,681,700 | 4,955,712,000 | 0000731012 | 0001349929 | 0000352915 |
2 | AssetsCurrent | 11,177 | 1,274,388 | 206,868,953 | 2,890,353,050 | 13,542,000,000 | 0001550020 | 0001803901 | 0000860730 |
3 | PropertyPlantAndEquipment | 0 | 0 | 13,188,750 | 3,978,484,000 | 24,063,000,000 | 0000731012 | 0001870940 | 0000860730 |
4 | remainder_Assets | -3,962,624,000 | -87,203,900 | 408,546 | 293,924,300 | 9,978,000,000 | 0000352915 | 0001835567 | 0000860730 |
5 | LongTermLiabilities | 0 | 0 | 10,023,475 | 4,558,168,550 | 17,741,000,000 | 0000352915 | 0001293818 | 0000070318 |
6 | LiabilitiesCurrent | 0 | 1,525,035 | 74,732,053 | 2,184,270,850 | 9,582,000,000 | 0001800682 | 0001217234 | 0000860730 |
7 | remainder_Liabilities | -15,574 | 0 | 77,428 | 211,894,250 | 1,858,453,000 | 0001713210 | 0000948320 | 0001822479 |
8 | LaborExpense | 0 | 0 | 0 | 1,818,747,600 | 26,779,000,000 | 0000019584 | 0001418115 | 0000860730 |
9 | CostOfGoodsAndServicesSold | 0 | 0 | 26,899 | 2,027,621,350 | 10,496,600,000 | 0000070318 | 0001300524 | 0000920148 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 47,126,334 | 585,461,800 | 1,952,100,000 | 0000070318 | 0001527753 | 0000920148 |
11 | GoodwillImpairmentLoss | 0 | 0 | 0 | 0 | 962,303,000 | 0000019584 | 0000920148 | 0001815849 |
12 | OperatingCostsAndExpenses | 0 | 0 | 0 | 2,162,205,000 | 19,442,000,000 | 0000019584 | 0000704415 | 0000860730 |
13 | DepreciationDepletionAndAmortization | 0 | 0 | 0 | 406,073,000 | 2,853,000,000 | 0000019584 | 0000920148 | 0000860730 |
14 | SellingAndMarketingExpense | 0 | 0 | 0 | 104,874,950 | 861,889,000 | 0000019584 | 0000731012 | 0001124140 |
15 | ResearchAndDevelopmentExpense | 0 | 0 | 0 | 160,482,650 | 416,087,000 | 0000019584 | 0000896262 | 0001501134 |
16 | remainder_Expenses | -752,058,000 | -102,879,550 | 9,774,220 | 1,426,353,500 | 2,639,643,000 | 0001404123 | 0000948320 | 0001332349 |
17 | remainder_Revenues | 0 | 0 | 227,257,397 | 11,881,018,050 | 58,752,000,000 | 0000320017 | 0001043000 | 0000860730 |
18 | remainder_NetIncome | -903,000,000 | -75,723,200 | 8,149 | 201,745,300 | 2,242,428,000 | 0001108109 | 0001274737 | 0000896262 |
19 | remainder_ComprehensiveNetIncome | -667,000,000 | -90,969,750 | 0 | 6,835,500 | 366,438,000 | 0000860730 | 0001803901 | 0001520697 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 13,564 | 3,766,086 | 497,064,342 | 15,883,570,800 | 50,742,000,000 | 0001550020 | 0001766400 | 0000860730 |
1 | Liabilities | 361,000 | 2,725,590 | 106,916,478 | 7,250,603,400 | 23,322,000,000 | 0001089815 | 0001791091 | 0000070318 |
2 | Expenses | 1,273,000 | 4,072,237 | 344,925,377 | 10,652,668,450 | 51,031,000,000 | 0001089815 | 0000704415 | 0000860730 |
3 | Revenues | 0 | 0 | 227,257,397 | 11,881,018,050 | 58,752,000,000 | 0000320017 | 0001043000 | 0000860730 |
4 | StockholdersEquity | -810,000,000 | -6,050,517 | 240,965,753 | 7,230,420,000 | 41,160,000,000 | 0001108109 | 0001551306 | 0000860730 |
5 | NetIncome | -782,028,000 | -392,475,950 | -6,541,414 | 1,066,077,500 | 7,721,000,000 | 0001815849 | 0001443863 | 0000860730 |
6 | ComprehensiveNetIncome | -776,393,000 | -409,007,400 | -8,932,631 | 929,298,400 | 7,054,000,000 | 0001815849 | 0000802257 | 0000860730 |
7 | BaseVar | 3,894,480 | 9,269,485 | 849,842,849 | 26,198,844,044 | 103,611,250,000 | 0001089815 | 0001551306 | 0000860730 |
8 | EconomicCapitalRatio | -6.26 | -2.47 | 1.08 | 2.96 | 3.80 | 0001300524 | 0001759655 | 0001674930 |
Effect quantiles (final effects with respect to final var and normalized if applicable)
xvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | IntangibleAssets | -2.04 | -1.03 | -0.105 | 0.999 | 1.43 | 0001300524 | 0001534969 | 0001770141 |
1 | AssetsNonCurrent | -0.947 | -0.450 | -0.0494 | 0.993 | 1.46 | 0001300524 | 0001501134 | 0000792935 |
2 | AssetsCurrent | -2.28 | -0.925 | -0.211 | 2.09 | 2.90 | 0001300524 | 0000860730 | 0001590750 |
3 | PropertyPlantAndEquipment | -0.884 | -0.428 | -0.0441 | 0.476 | 1.86 | 0001300524 | 0000320017 | 0001043000 |
4 | remainder_Assets | -0.780 | -0.354 | -0.0386 | 0.582 | 1.92 | 0001439725 | 0001816233 | 0001680139 |
5 | LongTermLiabilities | -1.74 | -1.25 | 0.173 | 0.929 | 1.37 | 0001776197 | 0001047335 | 0000731012 |
6 | LiabilitiesCurrent | -1.78 | -0.341 | 0.246 | 0.597 | 4.26 | 0000792935 | 0001501134 | 0001300524 |
7 | remainder_Liabilities | -2.13 | -0.737 | 0.140 | 0.357 | 0.543 | 0001800682 | 0001384101 | 0001443863 |
8 | LaborExpense | -1.04 | -0.602 | 0.0764 | 0.150 | 0.218 | 0000860730 | 0001089815 | 0000731012 |
9 | CostOfGoodsAndServicesSold | -3.17 | -0.974 | 0.173 | 0.457 | 0.713 | 0000731012 | 0001835567 | 0001159281 |
10 | GeneralAndAdministrativeExpense | -2.42 | -0.561 | 0.0797 | 0.458 | 0.570 | 0001300524 | 0001834376 | 0000860730 |
11 | GoodwillImpairmentLoss | -0.964 | 0.0130 | 0.0214 | 0.0371 | 0.0537 | 0001770141 | 0000885978 | 0000731012 |
12 | OperatingCostsAndExpenses | -2.04 | -0.589 | 0.0895 | 0.176 | 0.255 | 0001799191 | 0001089815 | 0000731012 |
13 | DepreciationDepletionAndAmortization | -0.124 | -0.0624 | 0.0130 | 0.0303 | 0.0466 | 0001680139 | 0001384101 | 0000731012 |
14 | SellingAndMarketingExpense | -2.79 | -0.266 | 0.0608 | 0.115 | 0.175 | 0000948320 | 0001638833 | 0000731012 |
15 | ResearchAndDevelopmentExpense | -0.713 | -0.269 | 0.0822 | 0.164 | 0.237 | 0001832415 | 0001638833 | 0000731012 |
16 | remainder_Expenses | -3.55 | -1.22 | 0.126 | 0.550 | 1.07 | 0001159281 | 0000744825 | 0001799191 |
17 | remainder_Revenues | -1.42 | -0.810 | 0.0953 | 1.31 | 2.31 | 0001505497 | 0001520697 | 0000731012 |
18 | remainder_NetIncome | -2.02 | -0.601 | 0.0231 | 0.360 | 2.21 | 0001505497 | 0001501134 | 0000896262 |
19 | remainder_ComprehensiveNetIncome | -0.0497 | -0.0248 | 0.00164 | 0.0108 | 0.142 | 0001293818 | 0000744825 | 0001520697 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -4.36 | -1.94 | -0.118 | 0.919 | 1.16 | 0001300524 | 0001870940 | 0001603454 |
1 | Liabilities | -1.75 | -1.14 | 0.317 | 1.51 | 2.08 | 0000792935 | 0001652958 | 0000731012 |
2 | Expenses | -2.29 | -0.995 | 0.0126 | 0.447 | 0.798 | 0000948320 | 0001125376 | 0001652958 |
3 | Revenues | -1.42 | -0.810 | 0.0953 | 1.31 | 2.31 | 0001505497 | 0001520697 | 0000731012 |
4 | StockholdersEquity | -4.99 | -2.48 | -0.220 | 1.95 | 2.43 | 0001550020 | 0001468328 | 0001477449 |
5 | NetIncome | -4.42 | -1.38 | 0.207 | 0.971 | 2.13 | 0001505497 | 0001776197 | 0000096793 |
6 | ComprehensiveNetIncome | -4.42 | -1.38 | 0.206 | 0.955 | 2.14 | 0001505497 | 0001776197 | 0000096793 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000019584 | 0001439725 | 0000019584 |
8 | EconomicCapitalRatio | -7.18 | -3.38 | 0.166 | 2.04 | 2.88 | 0001300524 | 0001759655 | 0001674930 |
2022
Logs
error | 1 × IME and Company effects mismatched for Net Income. IME Effects: 227.0, Company Effect: 226.0 | subcommand.report | |
warning | 18 × Missing logo | subcommand.report | |
warning | 9 × Similarly named company. Duplicate? | None | |
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -4.30646464402996}
|
warning | 1 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 1 × Large missing amount for aggregate "Revenues" added to remainder. | industry.us_generic | |
warning | 1 × Ignoring company because Assets is zero | pre-agg |
Diagrams
Calculation Linkbase Overview
Edges which exists for less than five companies (and the corresponding nodes) are not included.Absolute xval/yval quantiles
xvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | IntangibleAssets | 0 | 0 | 24,850,437 | 4,240,840,000 | 12,067,900,000 | 0000320017 | 0001439725 | 0000920148 |
1 | AssetsNonCurrent | 0 | 230,343 | 28,870,935 | 2,062,798,500 | 5,038,390,000 | 0001652958 | 0001770141 | 0000352915 |
2 | AssetsCurrent | 180,288 | 864,832 | 194,183,094 | 2,809,670,000 | 13,643,000,000 | 0000802257 | 0001815849 | 0000860730 |
3 | PropertyPlantAndEquipment | 0 | 37,720 | 16,037,097 | 3,896,049,500 | 25,575,000,000 | 0000731012 | 0000896262 | 0000860730 |
4 | remainder_Assets | -3,909,456,000 | -99,380,500 | 334,693 | 278,618,500 | 10,034,000,000 | 0000352915 | 0000320017 | 0000860730 |
5 | LongTermLiabilities | 0 | 0 | 18,295,665 | 4,718,322,500 | 17,511,000,000 | 0000352915 | 0001674930 | 0000070318 |
6 | LiabilitiesCurrent | 280,000 | 2,409,007 | 70,169,702 | 2,227,209,500 | 9,902,000,000 | 0001089815 | 0001770141 | 0000860730 |
7 | remainder_Liabilities | -22,154,000 | 0 | 11,423 | 134,635,500 | 344,000,000 | 0001014739 | 0001089815 | 0000070318 |
8 | LaborExpense | 0 | 0 | 0 | 1,893,367,000 | 27,685,000,000 | 0000019584 | 0000948320 | 0000860730 |
9 | CostOfGoodsAndServicesSold | 0 | 0 | 3,329,826 | 2,453,801,500 | 10,491,700,000 | 0000070318 | 0001293818 | 0000920148 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 48,024,633 | 662,947,500 | 1,996,600,000 | 0000070318 | 0000316253 | 0000920148 |
11 | GoodwillImpairmentLoss | 0 | 0 | 0 | 62,002,500 | 13,402,812,000 | 0000019584 | 0000895665 | 0001477449 |
12 | OperatingCostsAndExpenses | 0 | 0 | 0 | 2,650,200,000 | 20,526,000,000 | 0000019584 | 0000896262 | 0000860730 |
13 | DepreciationDepletionAndAmortization | 0 | 0 | 0 | 440,722,000 | 2,969,000,000 | 0000019584 | 0000896262 | 0000860730 |
14 | SellingAndMarketingExpense | 0 | 0 | 0 | 116,236,500 | 846,011,000 | 0000019584 | 0000785161 | 0001124140 |
15 | ResearchAndDevelopmentExpense | 0 | 0 | 0 | 203,401,500 | 402,088,000 | 0000019584 | 0000896262 | 0001501134 |
16 | remainder_Expenses | -1,077,097,000 | -3,021,000 | 23,079,514 | 1,337,681,000 | 2,602,090,000 | 0001404123 | 0001780097 | 0001831097 |
17 | remainder_Revenues | 0 | 30,950 | 238,559,450 | 11,910,447,000 | 60,233,000,000 | 0000320017 | 0001043000 | 0000860730 |
18 | remainder_NetIncome | -869,700,000 | -132,050,000 | -12,367 | 62,396,500 | 2,202,671,000 | 0001828182 | 0001737523 | 0000896262 |
19 | remainder_ComprehensiveNetIncome | -1,277,000,000 | -85,450,000 | 0 | 4,175,996 | 37,288,000 | 0000860730 | 0001818331 | 0001320414 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 343,335 | 2,696,864 | 447,721,517 | 14,081,594,000 | 52,438,000,000 | 0001300524 | 0001447362 | 0000860730 |
1 | Liabilities | 291,000 | 2,429,110 | 116,214,162 | 8,088,343,000 | 22,548,000,000 | 0001089815 | 0001674930 | 0000070318 |
2 | Expenses | 1,425,000 | 4,630,878 | 338,304,877 | 12,145,991,000 | 53,399,000,000 | 0001089815 | 0001384101 | 0000860730 |
3 | Revenues | 0 | 30,950 | 238,559,450 | 11,910,447,000 | 60,233,000,000 | 0000320017 | 0001043000 | 0000860730 |
4 | StockholdersEquity | -734,000,000 | -21,689,674 | 133,839,143 | 5,398,350,000 | 42,536,000,000 | 0001108109 | 0001603454 | 0000860730 |
5 | NetIncome | -13,659,531,000 | -586,243,000 | -12,034,766 | 891,321,500 | 6,834,000,000 | 0001477449 | 0001759655 | 0000860730 |
6 | ComprehensiveNetIncome | -13,696,022,000 | -594,586,500 | -12,034,766 | 787,325,000 | 5,557,000,000 | 0001477449 | 0001759655 | 0000860730 |
7 | BaseVar | 2,064,380 | 15,340,254 | 824,806,431 | 27,970,256,402 | 107,584,485,000 | 0001089815 | 0001822359 | 0000860730 |
8 | EconomicCapitalRatio | -22.9 | -4.31 | 0.744 | 2.84 | 3.09 | 0001652958 | 0001539778 | 0001138476 |
Effect quantiles (final effects with respect to final var and normalized if applicable)
xvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | IntangibleAssets | -11.7 | -1.05 | -0.137 | 1.04 | 2.11 | 0001652958 | 0001603454 | 0001477449 |
1 | AssetsNonCurrent | -8.46 | -0.507 | -0.0755 | 0.878 | 1.67 | 0001652958 | 0001534969 | 0001539778 |
2 | AssetsCurrent | -14.5 | -1.49 | -0.198 | 2.40 | 4.56 | 0001652958 | 0000731012 | 0000320017 |
3 | PropertyPlantAndEquipment | -8.19 | -0.502 | -0.0886 | 0.486 | 2.31 | 0001652958 | 0000802257 | 0001043000 |
4 | remainder_Assets | -1.52 | -0.559 | -0.0193 | 0.597 | 1.36 | 0001652958 | 0000920148 | 0001293818 |
5 | LongTermLiabilities | -9.05 | -1.29 | 0.0290 | 1.17 | 1.64 | 0001652958 | 0000792935 | 0000731012 |
6 | LiabilitiesCurrent | -3.20 | -0.583 | 0.262 | 0.725 | 4.50 | 0001652958 | 0001815849 | 0001300524 |
7 | remainder_Liabilities | -1.59 | -0.192 | 0.0476 | 0.157 | 0.566 | 0001652958 | 0001651944 | 0001780097 |
8 | LaborExpense | -1.22 | -0.713 | 0.0938 | 0.200 | 0.515 | 0000096793 | 0001320414 | 0001652958 |
9 | CostOfGoodsAndServicesSold | -3.55 | -1.14 | 0.144 | 0.569 | 1.24 | 0000731012 | 0001293818 | 0001652958 |
10 | GeneralAndAdministrativeExpense | -16.2 | -0.892 | 0.145 | 0.630 | 0.992 | 0001652958 | 0000744825 | 0001477449 |
11 | GoodwillImpairmentLoss | -7.32 | -0.261 | 0.0657 | 0.131 | 0.371 | 0001477449 | 0001439725 | 0001652958 |
12 | OperatingCostsAndExpenses | -2.07 | -0.652 | 0.107 | 0.228 | 0.587 | 0001799191 | 0001828182 | 0001652958 |
13 | DepreciationDepletionAndAmortization | -0.206 | -0.0762 | 0.0191 | 0.0404 | 0.127 | 0001680139 | 0000744825 | 0001652958 |
14 | SellingAndMarketingExpense | -3.26 | -0.341 | 0.0773 | 0.156 | 0.479 | 0000948320 | 0000927066 | 0001652958 |
15 | ResearchAndDevelopmentExpense | -0.830 | -0.401 | 0.0961 | 0.221 | 0.596 | 0001832415 | 0000927066 | 0001652958 |
16 | remainder_Expenses | -3.20 | -1.55 | 0.149 | 0.453 | 1.24 | 0001729944 | 0001124140 | 0001799191 |
17 | remainder_Revenues | -4.77 | -1.01 | 0.0583 | 1.37 | 2.51 | 0001652958 | 0001332349 | 0000731012 |
18 | remainder_NetIncome | -0.854 | -0.411 | 0.0243 | 0.250 | 2.09 | 0001349929 | 0001870940 | 0000896262 |
19 | remainder_ComprehensiveNetIncome | -0.112 | -0.0354 | 0.00652 | 0.0235 | 0.0449 | 0000792935 | 0001832415 | 0000316253 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -19.8 | -2.71 | -0.0948 | 1.23 | 1.57 | 0001652958 | 0001439725 | 0001603454 |
1 | Liabilities | -10.4 | -1.31 | 0.243 | 1.68 | 2.28 | 0001652958 | 0001349929 | 0000731012 |
2 | Expenses | -13.1 | -1.58 | 0.0513 | 0.586 | 0.767 | 0001652958 | 0001217234 | 0001828182 |
3 | Revenues | -4.77 | -1.01 | 0.0583 | 1.37 | 2.51 | 0001652958 | 0001332349 | 0000731012 |
4 | StockholdersEquity | -6.31 | -3.24 | -0.0983 | 2.07 | 2.24 | 0001652958 | 0001818331 | 0001384101 |
5 | NetIncome | -18.3 | -2.15 | 0.352 | 1.16 | 2.27 | 0001652958 | 0001217234 | 0000096793 |
6 | ComprehensiveNetIncome | -18.3 | -2.14 | 0.349 | 1.17 | 2.30 | 0001652958 | 0001217234 | 0000096793 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000019584 | 0001443863 | 0000019584 |
8 | EconomicCapitalRatio | -23.1 | -4.43 | 0.623 | 2.72 | 2.97 | 0001652958 | 0001539778 | 0001138476 |
Estimates
Parameter | Value | Min | Max |
---|---|---|---|
PresentValueFactor | 1.33 | 1.0 | 15.0 |
BalanceFactor | 1.69 | 0.5 | 5.0 |
OCIFactor | 1.0 | 0.5 | 1.0 |
HiddenReservesFactor | 0.0 | 0.0 | 0.0 |
LLPO_stddev | 1.62 | 0.2 | 10.0 |