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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
0001346022 | Enertopia Corp. | Enertop | 63 | 78 | 59 | 74 | 52 | 48 | 1 | -226.43400 | -355.7770 | -242.89300 | -365.19400 | -164.46200 | -94.92140 | 313.66400 | 15 | -19 | 15 | -22 | -4 | -47 |
0001227654 | COMPASS MINERALS INTERNATIONAL INC | COMPASS | 7 | 5 | 2 | 1 | 3 | NaN | 2 | 199.12700 | 210.9550 | 285.39100 | 289.29700 | 274.08000 | NaN | 299.32900 | -2 | -3 | -1 | 2 | NaN | NaN |
0001134115 | INTERNATIONAL TOWER HILL MINES LTD | INTERNA | 12 | 2 | 3 | 2 | 4 | 4 | 3 | 157.26300 | 229.2770 | 235.56900 | 240.42900 | 237.83000 | 230.88200 | 240.47800 | -10 | 1 | -1 | 2 | 0 | -1 |
0001828377 | Fortitude Gold Corp | Fortitu | NaN | NaN | NaN | NaN | NaN | 3 | 4 | NaN | NaN | NaN | NaN | NaN | 242.31800 | 220.66800 | NaN | NaN | NaN | NaN | NaN | 1 |
0001334933 | URANIUM ENERGY CORP | URANIUM | 34 | 30 | 21 | 17 | NaN | NaN | 5 | 52.11390 | 82.7150 | 107.75700 | 120.65100 | NaN | NaN | 220.00200 | -4 | -9 | -4 | NaN | NaN | NaN |
0000082020 | UNITED STATES LIME & MINERALS INC | UNITED | 5 | 3 | 4 | 3 | 6 | 7 | 6 | 204.15000 | 228.9990 | 227.31400 | 217.97000 | 214.01500 | 220.43000 | 218.70200 | -2 | 1 | -1 | 3 | 1 | -1 |
0000917225 | SOLITARIO RESOURCES CORP. | SOLITAR | NaN | NaN | NaN | NaN | NaN | 6 | 7 | NaN | NaN | NaN | NaN | NaN | 225.11300 | 210.17200 | NaN | NaN | NaN | NaN | NaN | 1 |
0001621906 | Western Uranium & Vanadium Corp. | Western | 15 | 12 | 11 | 9 | 10 | 11 | 8 | 130.49500 | 166.9560 | 166.27200 | 167.98200 | 158.53800 | 172.58800 | 194.46300 | -3 | -1 | -2 | 1 | 1 | -3 |
0001421461 | Intrepid Potash Inc. | Intrepi | NaN | NaN | 10 | 12 | 17 | NaN | 9 | NaN | NaN | 171.10200 | 156.64000 | 139.48300 | NaN | 192.13000 | NaN | NaN | 2 | 5 | NaN | NaN |
0001691303 | WARRIOR MET COAL INC. | WARRIOR | NaN | 17 | 14 | 15 | 27 | 19 | 10 | NaN | 124.5020 | 154.20700 | 132.50400 | 85.84130 | 122.37700 | 190.10700 | NaN | -3 | 1 | 12 | -8 | -9 |
0001037676 | ARCH RESOURCES INC. | ARCH RE | NaN | 36 | 32 | 28 | 41 | 34 | 11 | NaN | 65.5864 | 80.18960 | 65.24590 | -1.63742 | 70.74820 | 177.82300 | NaN | -4 | -4 | 13 | -7 | -23 |
0000839470 | WESTWATER RESOURCES INC. | WESTWAT | 22 | 21 | 46 | 31 | 13 | 8 | 12 | 99.08440 | 110.9540 | -47.43480 | 60.69430 | 148.83100 | 206.23800 | 173.65200 | -1 | 25 | -15 | -18 | -5 | 4 |
0000789933 | NACCO INDUSTRIES INC | NACCO I | 33 | NaN | NaN | 14 | 20 | 14 | 13 | 55.01170 | NaN | NaN | 136.44300 | 121.62100 | 150.60200 | 173.60000 | NaN | NaN | NaN | 6 | -6 | -1 |
0001030192 | Idaho Strategic Resources Inc. | Idaho S | NaN | NaN | NaN | NaN | 12 | NaN | 14 | NaN | NaN | NaN | NaN | 150.11200 | NaN | 165.10300 | NaN | NaN | NaN | NaN | NaN | NaN |
0001288750 | Timberline Resources Corp | Timberl | NaN | NaN | NaN | NaN | 8 | 9 | 15 | NaN | NaN | NaN | NaN | 193.03500 | 186.67200 | 155.79800 | NaN | NaN | NaN | NaN | 1 | 6 |
0001629210 | Paramount Gold Nevada Corp. | Paramou | 6 | 4 | 5 | 4 | 9 | 10 | 16 | 203.84200 | 217.0530 | 212.08200 | 211.39000 | 175.69300 | 178.83500 | 155.70200 | -2 | 1 | -1 | 5 | 1 | 6 |
0001304409 | ATHENA GOLD CORP | ATHENA | 49 | 80 | 58 | 63 | 63 | 15 | 17 | -27.11420 | -362.9630 | -241.21600 | -241.42600 | -257.09300 | 149.54300 | 149.39800 | 31 | -22 | 5 | 0 | -48 | 2 |
0001086600 | ALLIANCE RESOURCE PARTNERS LP | ALLIANC | 20 | 23 | 22 | 20 | 32 | 20 | 18 | 104.72200 | 106.6320 | 104.39400 | 101.09500 | 75.02860 | 113.73100 | 145.86800 | 3 | -1 | -2 | 12 | -12 | -2 |
0001064728 | PEABODY ENERGY CORP | PEABODY | 46 | NaN | NaN | 30 | 44 | 37 | 19 | -3.05379 | NaN | NaN | 60.96700 | -10.85490 | 68.72100 | 137.46000 | NaN | NaN | NaN | 14 | -7 | -18 |
0001575051 | Sisecam Resources LP | Sisecam | 14 | 22 | 17 | 16 | 22 | 17 | 20 | 130.89400 | 107.7830 | 124.81600 | 125.27200 | 116.52800 | 125.39900 | 131.00200 | 8 | -5 | -1 | 6 | -5 | 3 |
0000783324 | VISTA GOLD CORP | VISTA G | NaN | 14 | 12 | 29 | 5 | 41 | 21 | NaN | 149.9050 | 158.95800 | 64.41870 | 220.86900 | 31.71360 | 130.71800 | NaN | -2 | 17 | -24 | 36 | -20 |
0000314203 | McEwen Mining Inc. | McEwen | 4 | 6 | 7 | 6 | 19 | NaN | 22 | 211.14300 | 196.9020 | 177.98600 | 178.93900 | 132.52600 | NaN | 130.53600 | 2 | 1 | -1 | 13 | NaN | NaN |
0001529628 | Smart Sand Inc. | Smart S | 9 | 10 | 15 | 13 | 16 | 25 | 23 | 187.10600 | 173.1680 | 131.84000 | 142.52600 | 143.04300 | 100.91200 | 129.33300 | 1 | 5 | -2 | 3 | 9 | -2 |
0000719413 | HECLA MINING CO DE | HECLA M | 16 | 19 | 19 | 19 | 21 | 18 | 24 | 119.31800 | 115.3550 | 113.16600 | 114.73300 | 118.33400 | 123.11800 | 128.59200 | 3 | 0 | 0 | 2 | -3 | 6 |
0001801368 | MP Materials Corp. DE | MP Mate | NaN | NaN | NaN | NaN | NaN | 23 | 25 | NaN | NaN | NaN | NaN | NaN | 102.22500 | 123.69700 | NaN | NaN | NaN | NaN | NaN | 2 |
0001419806 | RARE ELEMENT RESOURCES LTD | RARE EL | NaN | NaN | NaN | NaN | 45 | 12 | 26 | NaN | NaN | NaN | NaN | -17.60560 | 169.27600 | 116.17300 | NaN | NaN | NaN | NaN | -33 | 14 |
0001687187 | Ramaco Resources Inc. | Ramaco | NaN | 15 | 8 | 8 | 14 | 16 | 27 | NaN | 140.6990 | 173.57700 | 169.94900 | 145.64800 | 137.73100 | 115.16400 | NaN | -7 | 0 | 6 | 2 | 11 |
0001512228 | NIOCORP DEVELOPMENTS LTD | NIOCORP | NaN | 54 | 45 | 46 | 42 | 35 | 28 | NaN | -110.5390 | -45.22080 | -13.62700 | -4.91841 | 69.01950 | 108.63700 | NaN | -9 | 1 | -4 | -7 | -7 |
0001770561 | Coronado Global Resources Inc. | Coronad | NaN | NaN | NaN | 24 | 47 | 45 | 29 | NaN | NaN | NaN | 79.29920 | -37.10760 | -31.52080 | 106.35800 | NaN | NaN | NaN | 23 | -2 | -16 |
0001576873 | AMERICAN BATTERY TECHNOLOGY Co | AMERICA | NaN | NaN | NaN | 78 | NaN | 51 | 30 | NaN | NaN | NaN | -752.29600 | NaN | -147.88900 | 105.17100 | NaN | NaN | NaN | NaN | NaN | -21 |
0000027093 | U.S. GOLD CORP. | U.S. GO | NaN | 44 | 39 | 37 | 18 | 13 | 31 | NaN | 15.0283 | 37.23260 | 27.12230 | 134.36000 | 163.91900 | 102.81100 | NaN | -5 | -2 | -19 | -5 | 18 |
0001001838 | SOUTHERN COPPER CORP | SOUTHER | 27 | 33 | 27 | 25 | 29 | 27 | 32 | 79.90250 | 79.7835 | 88.90680 | 78.50040 | 81.24600 | 97.36650 | 98.34530 | 6 | -6 | -2 | 4 | -2 | 5 |
0001710366 | CONSOL Energy Inc. | CONSOL | NaN | 42 | 40 | 35 | 38 | 39 | 33 | NaN | 23.6272 | 37.01800 | 32.30180 | 31.39760 | 43.33740 | 96.79050 | NaN | -2 | -5 | 3 | 1 | -6 |
0001160791 | GOLD RESOURCE CORP | GOLD RE | 3 | 7 | 6 | 5 | 7 | 22 | 34 | 216.21500 | 190.6140 | 197.12900 | 181.22500 | 197.37400 | 103.85700 | 91.45610 | 4 | -1 | -1 | 2 | 15 | 12 |
0000831259 | FREEPORT-MCMORAN INC | FREEPOR | 38 | 39 | 33 | 27 | 33 | 29 | 35 | 23.11940 | 51.2539 | 76.02000 | 68.09710 | 74.36870 | 92.39340 | 90.85470 | 1 | -6 | -6 | 6 | -4 | 6 |
0000916076 | MARTIN MARIETTA MATERIALS INC | MARTIN | 18 | 24 | 25 | 21 | 25 | 32 | 36 | 108.25700 | 100.1560 | 95.26000 | 99.37550 | 107.31900 | 81.49850 | 87.97390 | 6 | 1 | -4 | 4 | 7 | 4 |
0001396009 | Vulcan Materials CO | Vulcan | 21 | 26 | 23 | 22 | 26 | 31 | 37 | 100.35600 | 98.3070 | 98.61280 | 98.64800 | 95.18500 | 86.93720 | 87.39970 | 5 | -3 | -1 | 4 | 5 | 6 |
0000764065 | CLEVELAND-CLIFFS INC. | CLEVELA | 54 | NaN | NaN | NaN | NaN | 36 | 38 | -57.56460 | NaN | NaN | NaN | NaN | 68.82140 | 86.60470 | NaN | NaN | NaN | NaN | NaN | 2 |
0001164727 | NEWMONT Corp DE | NEWMONT | NaN | NaN | NaN | NaN | 23 | 26 | 39 | NaN | NaN | NaN | NaN | 112.82700 | 97.90430 | 85.45880 | NaN | NaN | NaN | NaN | 3 | 13 |
0001375205 | UR-ENERGY INC | UR-ENER | 30 | 34 | 26 | 26 | NaN | NaN | 40 | 60.21890 | 71.6027 | 94.55560 | 70.16480 | NaN | NaN | 76.40860 | 4 | -8 | 0 | NaN | NaN | NaN |
0000215466 | Coeur Mining Inc. | Coeur M | NaN | 32 | 42 | 47 | 40 | 33 | 41 | NaN | 80.2906 | 31.75190 | -19.68040 | 10.39350 | 74.56650 | 75.94690 | NaN | 10 | 5 | -7 | -7 | 8 |
0001401835 | Star Gold Corp. | Star Go | NaN | 46 | NaN | 7 | 35 | 21 | 42 | NaN | -10.9848 | NaN | 175.00200 | 40.66840 | 105.03600 | 69.11620 | NaN | NaN | NaN | 28 | -14 | 21 |
0001445942 | Texas Mineral Resources Corp. | Texas M | 44 | 81 | NaN | 44 | 31 | 2 | 43 | -1.25694 | -372.5750 | NaN | -10.48370 | 75.25600 | 308.67700 | 61.48560 | 37 | NaN | NaN | -13 | -29 | 41 |
0000788965 | HALLADOR ENERGY CO | HALLADO | 29 | 28 | 30 | 32 | 30 | 30 | 44 | 68.55200 | 88.8661 | 87.13390 | 57.48430 | 80.87740 | 89.22880 | 55.67150 | -1 | 2 | 2 | -2 | 0 | 14 |
0001524741 | U.S. SILICA HOLDINGS INC. | U.S. SI | 17 | 18 | 37 | 38 | 37 | 40 | 45 | 109.72700 | 119.3710 | 47.77570 | 26.24850 | 35.85660 | 39.47340 | 52.14520 | 1 | 19 | 1 | -1 | 3 | 5 |
0001506929 | VERDE RESOURCES INC. | VERDE R | NaN | NaN | 71 | 62 | 62 | NaN | 46 | NaN | NaN | -286.95900 | -237.09200 | -251.08300 | NaN | 45.69590 | NaN | NaN | -9 | 0 | NaN | NaN |
0001509786 | Guskin Gold Corp. | Guskin | 60 | NaN | 79 | 77 | NaN | 69 | 47 | -204.08800 | NaN | -2980.37000 | -697.11900 | NaN | -534.08800 | 42.43150 | NaN | NaN | -2 | NaN | NaN | -22 |
0001415332 | Lithium Corp | Lithium | 56 | 49 | 31 | NaN | NaN | 43 | 48 | -84.13420 | -34.8168 | 83.53210 | NaN | NaN | -18.89940 | 36.33830 | -7 | -18 | NaN | NaN | NaN | 5 |
0001424864 | Rise Gold Corp. | Rise Go | 42 | NaN | NaN | 36 | 39 | 24 | 49 | 1.49321 | NaN | NaN | 31.54180 | 15.90900 | 101.61000 | 28.45310 | NaN | NaN | NaN | 3 | -15 | 25 |
0001718405 | HYCROFT MINING HOLDING CORP | HYCROFT | NaN | NaN | NaN | NaN | 48 | 49 | 50 | NaN | NaN | NaN | NaN | -42.51070 | -99.42250 | 9.00623 | NaN | NaN | NaN | NaN | 1 | 1 |
0000711034 | THUNDER MOUNTAIN GOLD INC | THUNDER | NaN | NaN | NaN | NaN | 15 | 38 | 51 | NaN | NaN | NaN | NaN | 145.56000 | 60.56360 | 5.74938 | NaN | NaN | NaN | NaN | 23 | 13 |
0001065059 | CENTRUS ENERGY CORP | CENTRUS | 52 | 48 | NaN | 53 | 49 | 42 | 52 | -44.58510 | -33.8838 | NaN | -71.17210 | -54.55640 | -0.81029 | -5.64366 | -4 | NaN | NaN | -4 | -7 | 10 |
0001111741 | DYNARESOURCE INC | DYNARES | 37 | 38 | 38 | 49 | 50 | NaN | 53 | 30.99820 | 53.4442 | 44.51350 | -24.94440 | -82.36840 | NaN | -5.91065 | 1 | 0 | 11 | 1 | NaN | NaN |
0001441082 | Healing Co Inc. | Healing | 69 | 70 | 67 | 68 | NaN | NaN | 54 | -288.72300 | -283.5110 | -274.19100 | -285.40900 | NaN | NaN | -13.82880 | 1 | -3 | 1 | NaN | NaN | NaN |
0001011509 | Golden Minerals Co | Golden | 43 | 35 | 28 | 40 | 34 | 28 | 55 | 1.45253 | 69.4502 | 87.85890 | 16.36210 | 49.66270 | 95.98720 | -14.32330 | -8 | -7 | 12 | -6 | -6 | 27 |
0001502377 | Contango ORE Inc. | Contang | 1 | 16 | 13 | 34 | 69 | 1 | 56 | 1570.73000 | 138.2680 | 157.81600 | 48.77860 | -321.38900 | 362.34600 | -21.68710 | 15 | -3 | 21 | 35 | -68 | 55 |
0001540684 | Atlas Lithium Corp | Atlas L | NaN | NaN | NaN | 58 | 53 | NaN | 57 | NaN | NaN | NaN | -210.70800 | -190.35500 | NaN | -31.10510 | NaN | NaN | NaN | -5 | NaN | NaN |
0000066600 | Quad M Solutions Inc. | Quad M | NaN | NaN | 78 | NaN | NaN | 65 | 58 | NaN | NaN | -819.21100 | NaN | NaN | -312.51100 | -33.50590 | NaN | NaN | NaN | NaN | NaN | -7 |
0001590715 | American Resources Corp | America | NaN | NaN | NaN | NaN | NaN | 47 | 59 | NaN | NaN | NaN | NaN | NaN | -70.90340 | -42.37780 | NaN | NaN | NaN | NaN | NaN | 12 |
0001605481 | Nevada Canyon Gold Corp. | Nevada | NaN | NaN | 49 | 42 | 36 | 44 | 60 | NaN | NaN | -104.05500 | 10.44600 | 40.13860 | -20.28980 | -52.06400 | NaN | NaN | -7 | -6 | 8 | 16 |
0001407583 | Bunker Hill Mining Corp. | Bunker | 81 | NaN | NaN | NaN | NaN | 56 | 61 | -516.78300 | NaN | NaN | NaN | NaN | -235.40900 | -69.73790 | NaN | NaN | NaN | NaN | NaN | 5 |
0001168081 | Desert Hawk Gold Corp. | Desert | NaN | 58 | 1 | 48 | 46 | 46 | 62 | NaN | -157.1400 | 417.57600 | -22.72020 | -21.78130 | -47.68930 | -106.44000 | NaN | -57 | 47 | -2 | 0 | 16 |
0000773717 | American Clean Resources Group Inc. | America | 57 | 55 | NaN | 54 | 51 | 50 | 63 | -117.51000 | -117.4880 | NaN | -120.70000 | -119.94300 | -147.83700 | -149.40900 | -2 | NaN | NaN | -3 | -1 | 13 |
0001672572 | Landbay Inc | Landbay | NaN | NaN | NaN | NaN | 11 | NaN | 64 | NaN | NaN | NaN | NaN | 150.65900 | NaN | -177.22400 | NaN | NaN | NaN | NaN | NaN | NaN |
0001530425 | Artisan Consumer Goods Inc. | Artisan | NaN | NaN | NaN | NaN | 65 | NaN | 65 | NaN | NaN | NaN | NaN | -261.64100 | NaN | -228.82500 | NaN | NaN | NaN | NaN | NaN | NaN |
0000059860 | GOLDRICH MINING CO | GOLDRIC | NaN | NaN | NaN | NaN | 64 | 57 | 66 | NaN | NaN | NaN | NaN | -261.41800 | -250.97000 | -240.18900 | NaN | NaN | NaN | NaN | -7 | 9 |
0001416090 | INCEPTION MINING INC. | INCEPTI | 32 | 59 | 68 | 67 | 55 | 59 | 67 | 55.40730 | -222.6090 | -275.02700 | -279.92200 | -217.00500 | -252.97300 | -248.32500 | 27 | 9 | -1 | -12 | 4 | 8 |
0001355677 | Mexus Gold US | Mexus G | NaN | 76 | 65 | 56 | NaN | 63 | 68 | NaN | -311.7250 | -261.47800 | -192.44300 | NaN | -278.35200 | -248.40200 | NaN | -11 | -9 | NaN | NaN | 5 |
0001415744 | NORTHERN MINERALS & EXPLORATION LTD. | NORTHER | 41 | NaN | NaN | 73 | 56 | 53 | 69 | 4.50990 | NaN | NaN | -337.42200 | -234.17000 | -186.97400 | -288.38200 | NaN | NaN | NaN | -17 | -3 | 16 |
0001083922 | AuraSource Inc. | AuraSou | 50 | 52 | 57 | 71 | NaN | 64 | 70 | -34.69830 | -70.1584 | -236.80100 | -311.41600 | NaN | -281.64200 | -291.32400 | 2 | 5 | 14 | NaN | NaN | 6 |
0001612851 | Palayan Resources Inc. | Palayan | 79 | 65 | 72 | 69 | 70 | 68 | 71 | -399.66900 | -266.6010 | -312.10800 | -288.50400 | -324.00000 | -339.18000 | -365.67500 | -14 | 7 | -3 | 1 | -2 | 3 |
0000008328 | Applied Minerals Inc. | Applied | 61 | 71 | 54 | 66 | 60 | 60 | NaN | -206.89500 | -286.4590 | -220.11700 | -263.17300 | -248.03800 | -255.10500 | NaN | 10 | -17 | 12 | -6 | 0 | NaN |
0000106455 | WESTMORELAND COAL Co | WESTMOR | 53 | 50 | NaN | NaN | NaN | NaN | NaN | -47.06560 | -56.6197 | NaN | NaN | NaN | NaN | NaN | -3 | NaN | NaN | NaN | NaN | NaN |
0001010858 | Bison Merger Sub I LLC | Bison M | 39 | 40 | NaN | NaN | NaN | NaN | NaN | 16.46830 | 42.0265 | NaN | NaN | NaN | NaN | NaN | 1 | NaN | NaN | NaN | NaN | NaN |
0001025362 | Golden Queen Mining Consolidated Ltd. | Golden | 24 | 27 | NaN | NaN | NaN | NaN | NaN | 95.66240 | 93.7326 | NaN | NaN | NaN | NaN | NaN | 3 | NaN | NaN | NaN | NaN | NaN |
0001040721 | Banny Cosmic International Holdings Inc | Banny C | 83 | 72 | 77 | NaN | NaN | NaN | NaN | -1431.07000 | -286.9650 | -496.19600 | NaN | NaN | NaN | NaN | -11 | 5 | NaN | NaN | NaN | NaN |
0001080448 | PATRIOT GOLD CORP | PATRIOT | 31 | 1 | 47 | 10 | 2 | NaN | NaN | 58.76150 | 347.4980 | -69.22460 | 163.89500 | 327.09200 | NaN | NaN | -30 | 46 | -37 | -8 | NaN | NaN |
0001135202 | EL CAPITAN PRECIOUS METALS INC | EL CAPI | 55 | 83 | NaN | NaN | NaN | NaN | NaN | -62.16080 | -407.5960 | NaN | NaN | NaN | NaN | NaN | 28 | NaN | NaN | NaN | NaN | NaN |
0001171008 | ADAMANT DRI PROCESSING & MINERALS GROUP | ADAMANT | 51 | 51 | NaN | NaN | NaN | NaN | NaN | -41.71670 | -69.2735 | NaN | NaN | NaN | NaN | NaN | 0 | NaN | NaN | NaN | NaN | NaN |
0001275229 | General Moly Inc | General | 11 | 9 | 9 | 11 | NaN | NaN | NaN | 178.70500 | 177.9760 | 173.37700 | 159.80900 | NaN | NaN | NaN | -2 | 0 | 2 | NaN | NaN | NaN |
0001302084 | NextSource Materials Inc. | NextSou | 68 | 57 | NaN | NaN | NaN | NaN | NaN | -276.22500 | -152.3130 | NaN | NaN | NaN | NaN | NaN | -11 | NaN | NaN | NaN | NaN | NaN |
0001319643 | Lode-Star Mining Inc. | Lode-St | 58 | 66 | 53 | 59 | 59 | 70 | NaN | -192.89600 | -268.3900 | -218.92700 | -219.52400 | -242.68200 | -2398.23000 | NaN | 8 | -13 | 6 | 0 | 11 | NaN |
0001344980 | Alliance Holdings GP L.P. | Allianc | 23 | 25 | NaN | NaN | NaN | NaN | NaN | 95.71890 | 99.7714 | NaN | NaN | NaN | NaN | NaN | 2 | NaN | NaN | NaN | NaN | NaN |
0001371424 | ROYAL MINES & MINERALS CORP | ROYAL M | 64 | 75 | NaN | NaN | NaN | NaN | NaN | -255.84800 | -310.9280 | NaN | NaN | NaN | NaN | NaN | 11 | NaN | NaN | NaN | NaN | NaN |
0001375348 | Golden Star Resource Corp. | Golden | 67 | 64 | 66 | 65 | 66 | 61 | NaN | -265.69100 | -259.3800 | -264.91600 | -263.15100 | -263.17400 | -263.84300 | NaN | -3 | 2 | -1 | 1 | -5 | NaN |
0001375576 | Lithium Exploration Group Inc. | Lithium | 78 | 82 | NaN | NaN | NaN | NaN | NaN | -346.18500 | -375.3630 | NaN | NaN | NaN | NaN | NaN | 4 | NaN | NaN | NaN | NaN | NaN |
0001385329 | Creative Waste Solutions Inc. | Creativ | 40 | 63 | NaN | NaN | NaN | NaN | NaN | 12.84570 | -251.5490 | NaN | NaN | NaN | NaN | NaN | 23 | NaN | NaN | NaN | NaN | NaN |
0001385849 | ENERGY FUELS INC | ENERGY | 19 | 20 | 16 | 18 | 24 | 5 | NaN | 105.88200 | 112.0920 | 125.89300 | 114.94900 | 110.18800 | 225.98100 | NaN | 1 | -4 | 2 | 6 | -19 | NaN |
0001396054 | U.S. Lithium Corp. | U.S. Li | 73 | 53 | 61 | NaN | NaN | NaN | NaN | -327.45500 | -81.7148 | -247.83400 | NaN | NaN | NaN | NaN | -20 | 8 | NaN | NaN | NaN | NaN |
0001403570 | QUANTUM MATERIALS CORP. | QUANTUM | 80 | 62 | 51 | NaN | NaN | NaN | NaN | -414.75600 | -249.2140 | -174.02400 | NaN | NaN | NaN | NaN | -18 | -11 | NaN | NaN | NaN | NaN |
0001405663 | I-Minerals Inc | I-Miner | 70 | 69 | 56 | 61 | 61 | 58 | NaN | -294.33500 | -283.1140 | -236.38500 | -235.21700 | -248.45800 | -250.97900 | NaN | -1 | -13 | 5 | 0 | -3 | NaN |
0001405858 | Abtech Holdings Inc. | Abtech | 77 | 74 | NaN | NaN | NaN | NaN | NaN | -342.46600 | -300.3160 | NaN | NaN | NaN | NaN | NaN | -3 | NaN | NaN | NaN | NaN | NaN |
0001412347 | Westmoreland Resource Partners LP | Westmor | 47 | 47 | 50 | NaN | NaN | NaN | NaN | -16.78080 | -29.0193 | -117.72100 | NaN | NaN | NaN | NaN | 0 | 3 | NaN | NaN | NaN | NaN |
0001424404 | Wolverine Resources Corp. | Wolveri | 82 | 84 | 76 | 75 | 72 | 67 | NaN | -559.54500 | -460.8830 | -430.08100 | -436.87400 | -528.99400 | -327.38800 | NaN | 2 | -8 | -1 | -3 | -5 | NaN |
0001432196 | Pershing Gold Corp. | Pershin | 13 | 11 | 18 | NaN | NaN | NaN | NaN | 150.66600 | 168.8100 | 117.25100 | NaN | NaN | NaN | NaN | -2 | 7 | NaN | NaN | NaN | NaN |
0001438461 | Yinfu Gold Corp. | Yinfu G | 62 | NaN | 70 | NaN | 58 | NaN | NaN | -207.88600 | NaN | -284.00400 | NaN | -241.45800 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0001490630 | Rhino Resource Partners LP | Rhino R | 35 | 29 | 29 | 50 | NaN | NaN | NaN | 49.09950 | 88.3825 | 87.16240 | -30.65320 | NaN | NaN | NaN | -6 | 0 | 21 | NaN | NaN | NaN |
0001507964 | Corvus Gold ULC | Corvus | 25 | 45 | 44 | 39 | 28 | 54 | NaN | 82.15000 | 13.8828 | -0.21728 | 25.51870 | 83.40240 | -209.62900 | NaN | 20 | -1 | -5 | -11 | 26 | NaN |
0001515317 | MAGELLAN GOLD Corp | MAGELLA | 59 | 56 | 52 | 72 | NaN | NaN | NaN | -194.93000 | -147.8340 | -198.97900 | -314.86700 | NaN | NaN | NaN | -3 | -4 | 20 | NaN | NaN | NaN |
0001540729 | Foresight Energy LP | Foresig | 48 | NaN | 41 | 43 | NaN | NaN | NaN | -21.22810 | NaN | 33.31470 | 1.23649 | NaN | NaN | NaN | NaN | NaN | 2 | NaN | NaN | NaN |
0001543418 | Trilogy Metals Inc. | Trilogy | 2 | 41 | 36 | 45 | 1 | NaN | NaN | 227.09600 | 41.8653 | 49.39970 | -11.08850 | 423.31700 | NaN | NaN | 39 | -5 | 9 | -44 | NaN | NaN |
0001545232 | Aim Exploration Inc. | Aim Exp | 66 | 61 | NaN | NaN | NaN | NaN | NaN | -260.24200 | -240.5170 | NaN | NaN | NaN | NaN | NaN | -5 | NaN | NaN | NaN | NaN | NaN |
0001549848 | Hi-Crush Inc. | Hi-Crus | 28 | 13 | 20 | 41 | NaN | NaN | NaN | 75.96000 | 150.6900 | 112.45900 | 10.91600 | NaN | NaN | NaN | -15 | 7 | 21 | NaN | NaN | NaN |
0001555177 | Emerge Energy Services LP | Emerge | 45 | 43 | 48 | NaN | NaN | NaN | NaN | -1.50819 | 19.5319 | -88.91580 | NaN | NaN | NaN | NaN | -2 | 5 | NaN | NaN | NaN | NaN |
0001556801 | My City Builders Inc. | My City | 8 | 86 | 75 | 76 | 71 | 62 | NaN | 187.27800 | -1924.6000 | -420.98600 | -582.49000 | -337.59400 | -275.31300 | NaN | 78 | -11 | 1 | -5 | -9 | NaN |
0001557668 | BLUE EAGLE LITHIUM INC. | BLUE EA | 76 | NaN | 64 | 51 | NaN | NaN | NaN | -332.31300 | NaN | -260.28600 | -41.91720 | NaN | NaN | NaN | NaN | NaN | -13 | NaN | NaN | NaN |
0001578523 | Image International Group Inc. | Image I | 74 | 8 | NaN | NaN | NaN | NaN | NaN | -327.46700 | 178.0610 | NaN | NaN | NaN | NaN | NaN | -66 | NaN | NaN | NaN | NaN | NaN |
0001594204 | ZHEN DING RESOURCES INC. | ZHEN DI | 65 | 68 | 63 | NaN | NaN | NaN | NaN | -258.64500 | -279.0020 | -258.57100 | NaN | NaN | NaN | NaN | 3 | -5 | NaN | NaN | NaN | NaN |
0001598683 | Recursos Queliz Inc. | Recurso | 71 | 73 | NaN | NaN | NaN | NaN | NaN | -299.69800 | -299.2840 | NaN | NaN | NaN | NaN | NaN | 2 | NaN | NaN | NaN | NaN | NaN |
0001609880 | ALPHACOM HOLDINGS INC | ALPHACO | 75 | 77 | 73 | NaN | NaN | NaN | NaN | -331.55000 | -340.4880 | -314.76100 | NaN | NaN | NaN | NaN | 2 | -4 | NaN | NaN | NaN | NaN |
0001614466 | Kibush Capital Corp | Kibush | 72 | 67 | 55 | 64 | 57 | NaN | NaN | -310.29100 | -278.0890 | -227.17000 | -256.38400 | -236.39100 | NaN | NaN | -5 | -12 | 9 | -7 | NaN | NaN |
0001621563 | Summit Materials Inc. | Summit | 36 | 37 | 34 | 33 | NaN | NaN | NaN | 45.09410 | 55.4201 | 54.40730 | 56.63970 | NaN | NaN | NaN | 1 | -3 | -1 | NaN | NaN | NaN |
0001637558 | CONSOL Coal Resources LP | CONSOL | 26 | 31 | 24 | 23 | NaN | NaN | NaN | 80.41020 | 80.6215 | 97.58960 | 80.29290 | NaN | NaN | NaN | 5 | -7 | -1 | NaN | NaN | NaN |
0001665421 | High Desert Holding Corp. | High De | 10 | 85 | 69 | NaN | NaN | NaN | NaN | 184.26000 | -1753.2300 | -283.98000 | NaN | NaN | NaN | NaN | 75 | -16 | NaN | NaN | NaN | NaN |
0001182737 | DAKOTA TERRITORY RESOURCE CORP | DAKOTA | NaN | 60 | 60 | 55 | 67 | NaN | NaN | NaN | -229.7630 | -244.62300 | -180.57100 | -264.48800 | NaN | NaN | NaN | 0 | -5 | 12 | NaN | NaN |
0001435163 | CENTAURUS DIAMOND TECHNOLOGIES INC. | CENTAUR | NaN | 79 | 62 | NaN | NaN | NaN | NaN | NaN | -357.8740 | -258.02300 | NaN | NaN | NaN | NaN | NaN | -17 | NaN | NaN | NaN | NaN |
0001443388 | GREEN HYGIENICS HOLDINGS INC. | GREEN H | NaN | NaN | 74 | 70 | 54 | 52 | NaN | NaN | NaN | -328.65100 | -303.67700 | -191.25200 | -180.26100 | NaN | NaN | NaN | -4 | -16 | -2 | NaN |
0001701859 | TGS International Ltd. | TGS Int | NaN | NaN | 43 | NaN | 43 | NaN | NaN | NaN | NaN | 2.34513 | NaN | -7.01660 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0001722287 | Covia Holdings Corp | Covia H | NaN | NaN | 35 | 52 | NaN | NaN | NaN | NaN | NaN | 53.16890 | -45.58920 | NaN | NaN | NaN | NaN | NaN | 17 | NaN | NaN | NaN |
0001373690 | Indigenous Roots Corp. | Indigen | NaN | NaN | NaN | 57 | NaN | 55 | NaN | NaN | NaN | NaN | -207.47900 | NaN | -217.08500 | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0001533357 | DEFENSE TECHNOLOGIES INTERNATIONAL CORP. | DEFENSE | NaN | NaN | NaN | 60 | 68 | 66 | NaN | NaN | NaN | NaN | -228.40000 | -279.38600 | -319.56600 | NaN | NaN | NaN | NaN | 8 | -2 | NaN |
PDF reports
All reports for 2022 are collected in a single PDF for easier review.2016
Logs
error | 9 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
error | 5 × No NetIncome node found, ignoring company. | input.sec.calculation_linkbase.edgar_model_mapping | |
error | 3 × Negative Expenses, ignoring company. | pre-agg | |
error | 1 × IME and Company effects mismatched for Economic Capital Ratio. IME Effects: 0.0, Company Effect: 0.00765 | subcommand.report | |
error | 1 × Assets != LiabilitiesAndStockholdersEquity, ignoring company. | pre-agg | |
warning | 29 × Similarly named company. Duplicate? | None |
0001064728
0001065059
0001344980
0001416090
0001438461
0001621563
0001637558
0001375348
0001403570
0001412347
0001432196
0001490630
0001509786
0001540729
0001545232
0001555177
0001557668
0001319643
0001415744
0001515317
0001424864
0001415332
0001396054
0001396009
0001385849
0001334933
0001304409
0001160791
0000719413
|
warning | 12 × Missing logo | subcommand.report | |
warning | 5 × Ignoring company because Expenses is zero | pre-agg | |
warning | 2 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 1 × equityII differs from equityI | pre-agg | |
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -3.9432069244346617}
|
warning | 1 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 1 × Large missing amount for aggregate "Assets" added to remainder. | industry.us_generic | |
warning | 1 × Ignoring company because Assets is zero | pre-agg | |
warning | 1 × Expenses in unusual place in relation to revenue | 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 | PropertyPlantAndEquipment | 0 | 0 | 1,780,696 | 3,138,562,700 | 23,219,000,000 | 0000788965 | 0000773717 | 0000831259 |
1 | AssetsCurrent | 0 | 0 | 3,544,994 | 1,067,041,000 | 10,435,000,000 | 0001040721 | 0001171008 | 0000831259 |
2 | AssetsNonCurrent | 0 | 0 | 0 | 119,918,400 | 3,589,000,000 | 0000008328 | 0000839470 | 0000831259 |
3 | IntangibleAssets | 0 | 0 | 0 | 282,060,400 | 3,863,876,000 | 0000008328 | 0001011509 | 0001396009 |
4 | remainder_Assets | 0 | 0 | 343,534 | 181,068,900 | 969,000,000 | 0000082020 | 0001415332 | 0001001838 |
5 | LiabilitiesCurrent | 0 | 0 | 2,693,961 | 518,688,500 | 4,265,000,000 | 0001040721 | 0001083922 | 0000831259 |
6 | LiabilitiesNonCurrent | 0 | 0 | 0 | 1,954,372,400 | 20,027,000,000 | 0000773717 | 0001135202 | 0000831259 |
7 | remainder_Liabilities | -325,700,000 | 0 | 0 | 845,180,100 | 8,614,100,000 | 0001065059 | 0001171008 | 0001064728 |
8 | GeneralAndAdministrativeExpense | 0 | 0 | 1,347,348 | 239,266,100 | 4,261,000,000 | 0000764065 | 0001543418 | 0001064728 |
9 | CostOfRevenue | 0 | 0 | 0 | 1,663,398,700 | 17,580,000,000 | 0000008328 | 0000788965 | 0000831259 |
10 | DepreciationDepletionAndAmortization | 0 | 0 | 0 | 183,161,500 | 647,100,000 | 0000008328 | 0001083922 | 0001001838 |
11 | remainder_Expenses | -194,000,000 | 0 | 1,946,871 | 698,574,100 | 1,201,156,000 | 0000831259 | 0001407583 | 0001344980 |
12 | remainder_Revenues | 0 | 0 | 24.2 | 2,091,317,800 | 14,830,000,000 | 0000773717 | 0001557668 | 0000831259 |
13 | remainder_NetIncome | -862,000,000 | -69,868,700 | 0 | 29,112,270 | 5,455,800,000 | 0000831259 | 0001441082 | 0001001838 |
14 | remainder_ComprehensiveNetIncome | -174,000,000 | -18,256,000 | 0 | 724,621 | 134,000,000 | 0000831259 | 0001557668 | 0001064728 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 65.0 | 5,950 | 9,361,331 | 6,848,961,100 | 37,317,000,000 | 0001375348 | 0001507964 | 0000831259 |
1 | Liabilities | 51,500 | 96,344 | 7,580,943 | 3,244,791,500 | 28,060,000,000 | 0001612851 | 0001594204 | 0000831259 |
2 | Expenses | 15,312 | 49,200 | 6,121,193 | 3,064,785,500 | 17,993,000,000 | 0001441082 | 0001134115 | 0000831259 |
3 | Revenues | 0 | 0 | 24.2 | 2,091,317,800 | 14,830,000,000 | 0000773717 | 0001557668 | 0000831259 |
4 | StockholdersEquity | -1,330,500,000 | -27,395,805 | 886,588 | 2,033,034,400 | 9,257,000,000 | 0000764065 | 0001665421 | 0000831259 |
5 | NetIncome | -4,025,000,000 | -125,800,000 | -656,310 | 322,827,700 | 778,800,000 | 0000831259 | 0001594204 | 0001001838 |
6 | ComprehensiveNetIncome | -4,199,000,000 | -128,662,900 | -614,059 | 197,795,900 | 773,000,000 | 0000831259 | 0001040721 | 0001001838 |
7 | BaseVar | 48,078 | 113,925 | 21,414,238 | 8,449,712,950 | 49,618,000,000 | 0001612851 | 0001629210 | 0000831259 |
8 | EconomicCapitalRatio | -14.3 | -3.94 | 0.0152 | 2.04 | 15.7 | 0001040721 | 0001424864 | 0001502377 |
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 | PropertyPlantAndEquipment | -8.97 | -1.45 | -0.195 | 0.911 | 7.91 | 0001040721 | 0001334933 | 0001502377 |
1 | AssetsCurrent | -5.81 | -0.655 | -0.0527 | 0.466 | 2.51 | 0001040721 | 0001665421 | 0001302084 |
2 | AssetsNonCurrent | -0.497 | -0.0554 | -0.0126 | 0.0857 | 0.508 | 0001040721 | 0001304409 | 0001502377 |
3 | IntangibleAssets | -1.08 | -0.111 | -0.0330 | 0.242 | 1.10 | 0001040721 | 0000831259 | 0001502377 |
4 | remainder_Assets | -5.18 | -0.810 | -0.148 | 1.76 | 5.62 | 0001040721 | 0001412347 | 0001502377 |
5 | LiabilitiesCurrent | -6.70 | -1.10 | 0.484 | 1.24 | 11.4 | 0001040721 | 0001575051 | 0001502377 |
6 | LiabilitiesNonCurrent | -3.63 | -1.16 | -0.00718 | 0.450 | 6.76 | 0001040721 | 0001375348 | 0001502377 |
7 | remainder_Liabilities | -0.961 | -0.273 | 0.235 | 4.49 | 7.76 | 0001415744 | 0001524741 | 0001502377 |
8 | GeneralAndAdministrativeExpense | -3.38 | -0.538 | 0.118 | 0.222 | 0.245 | 0001424404 | 0001594204 | 0001502377 |
9 | CostOfRevenue | -0.792 | -0.463 | 0.0607 | 0.122 | 0.410 | 0000082020 | 0001557668 | 0001502377 |
10 | DepreciationDepletionAndAmortization | -0.174 | -0.0886 | 0.0143 | 0.0274 | 0.0990 | 0001086600 | 0000719413 | 0001502377 |
11 | remainder_Expenses | -9.39 | -0.949 | 0.146 | 0.499 | 1.76 | 0001040721 | 0001025362 | 0001502377 |
12 | remainder_Revenues | -1.42 | -0.391 | -0.161 | 0.843 | 1.15 | 0001502377 | 0001134115 | 0000789933 |
13 | remainder_NetIncome | -0.730 | -0.308 | -0.0576 | 0.469 | 15.0 | 0001490630 | 0001171008 | 0001502377 |
14 | remainder_ComprehensiveNetIncome | -0.433 | -0.0537 | -0.00722 | 0.00897 | 1.20 | 0001011509 | 0001415332 | 0001083922 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -11.6 | -2.32 | 0.00979 | 0.961 | 8.99 | 0001040721 | 0001490630 | 0001502377 |
1 | Liabilities | -6.96 | -0.498 | 0.457 | 1.35 | 13.7 | 0001040721 | 0000788965 | 0001502377 |
2 | Expenses | -9.18 | -1.61 | 0.0969 | 0.425 | 2.51 | 0001040721 | 0001637558 | 0001502377 |
3 | Revenues | -1.42 | -0.391 | -0.161 | 0.843 | 1.15 | 0001502377 | 0001134115 | 0000789933 |
4 | StockholdersEquity | -2.54 | -2.44 | 0.297 | 2.14 | 2.48 | 0001375348 | 0001010858 | 0001543418 |
5 | NetIncome | -10.5 | -2.13 | 0.131 | 0.752 | 16.1 | 0001040721 | 0001134115 | 0001502377 |
6 | ComprehensiveNetIncome | -10.5 | -2.13 | 0.137 | 0.738 | 16.0 | 0001040721 | 0001134115 | 0001502377 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000008328 | 0001396009 | 0000008328 |
8 | EconomicCapitalRatio | -13.9 | -3.50 | 0.461 | 2.49 | 16.2 | 0001040721 | 0001424864 | 0001502377 |
2017
Logs
error | 7 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
error | 2 × Negative Expenses, ignoring company. | pre-agg | |
error | 1 × No NetIncome node found, ignoring company. | input.sec.calculation_linkbase.edgar_model_mapping | |
error | 1 × Assets != LiabilitiesAndStockholdersEquity, ignoring company. | pre-agg | |
warning | 31 × Similarly named company. Duplicate? | None |
0001065059
0001344980
0001416090
0001621563
0001629210
0001637558
0001710366
0001168081
0001375348
0001403570
0001412347
0001432196
0001490630
0001545232
0001555177
0001319643
0001515317
0001507964
0001415332
0001401835
0001396054
0001396009
0001385849
0001355677
0001334933
0001304409
0001160791
0001080448
0000783324
0000719413
0000314203
|
warning | 11 × Missing logo | subcommand.report | |
warning | 3 × Ignoring company because Expenses is zero | pre-agg | |
warning | 2 × Large missing amount for aggregate "Assets" added to remainder. | industry.us_generic | |
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -3.7466576889076255}
|
warning | 1 × Large missing amount for aggregate "Expenses" 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 | PropertyPlantAndEquipment | 0 | 0 | 2,297,538 | 2,096,728,000 | 22,836,000,000 | 0000788965 | 0000008328 | 0000831259 |
1 | AssetsCurrent | 0 | 0 | 2,898,052 | 819,145,750 | 10,779,000,000 | 0001040721 | 0000027093 | 0000831259 |
2 | AssetsNonCurrent | 0 | 0 | 0 | 117,124,750 | 3,679,000,000 | 0000008328 | 0001435163 | 0000831259 |
3 | IntangibleAssets | 0 | 0 | 0 | 325,863,250 | 4,185,951,000 | 0000008328 | 0001040721 | 0001396009 |
4 | remainder_Assets | 0 | 0 | 391,851 | 294,022,000 | 439,116,000 | 0000082020 | 0001415332 | 0000916076 |
5 | LiabilitiesCurrent | 0 | 0 | 4,198,335 | 437,706,250 | 5,038,000,000 | 0001040721 | 0001543418 | 0000831259 |
6 | LiabilitiesNonCurrent | 0 | 0 | 117,286 | 1,679,486,750 | 17,346,000,000 | 0000773717 | 0001621906 | 0000831259 |
7 | remainder_Liabilities | -403,400,000 | 0 | 0 | 192,745,000 | 3,622,000,000 | 0001065059 | 0001111741 | 0000831259 |
8 | GeneralAndAdministrativeExpense | 0 | 0 | 2,039,564 | 199,862,250 | 484,000,000 | 0001135202 | 0001111741 | 0000831259 |
9 | CostOfRevenue | 0 | 0 | 0 | 1,235,357,250 | 12,022,000,000 | 0000008328 | 0001083922 | 0000831259 |
10 | DepreciationDepletionAndAmortization | 0 | 0 | 0 | 115,098,750 | 671,100,000 | 0000008328 | 0000831259 | 0001001838 |
11 | remainder_Expenses | -8,680,000 | -216,824 | 2,989,596 | 1,170,021,500 | 1,970,151,000 | 0001524741 | 0001405663 | 0001037676 |
12 | remainder_Revenues | -2,593 | 0 | 0 | 1,799,105,250 | 16,403,000,000 | 0001401835 | 0001545232 | 0000831259 |
13 | remainder_NetIncome | -655,000,000 | -31,980,500 | -6,506 | 29,228,000 | 6,718,800,000 | 0000831259 | 0001435163 | 0001001838 |
14 | remainder_ComprehensiveNetIncome | -217,000,000 | -8,589,250 | 0 | 5,517,750 | 80,023,000 | 0000831259 | 0001614466 | 0001710366 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 241 | 1,974 | 12,298,617 | 3,517,274,500 | 37,302,000,000 | 0001665421 | 0001011509 | 0000831259 |
1 | Liabilities | 21,097 | 106,787 | 8,907,279 | 2,477,573,500 | 26,006,000,000 | 0001080448 | 0000839470 | 0000831259 |
2 | Expenses | 18,877 | 47,642 | 6,933,293 | 1,994,550,500 | 13,653,000,000 | 0001441082 | 0001275229 | 0000831259 |
3 | Revenues | -2,593 | 0 | 0 | 1,799,105,250 | 16,403,000,000 | 0001401835 | 0001545232 | 0000831259 |
4 | StockholdersEquity | -743,448,000 | -21,297,141 | 2,431,447 | 2,098,220,500 | 11,296,000,000 | 0000106455 | 0001512228 | 0000831259 |
5 | NetIncome | -73,135,000 | -20,650,000 | -998,872 | 417,334,750 | 2,095,000,000 | 0000106455 | 0001614466 | 0000831259 |
6 | ComprehensiveNetIncome | -52,793,000 | -18,958,757 | -890,357 | 413,844,000 | 1,878,000,000 | 0000106455 | 0001346022 | 0000831259 |
7 | BaseVar | 60,087 | 156,174 | 21,798,702 | 4,754,845,375 | 47,118,000,000 | 0001612851 | 0000027093 | 0000831259 |
8 | EconomicCapitalRatio | -19.2 | -3.75 | 0.173 | 2.07 | 3.47 | 0001556801 | 0001555177 | 0001080448 |
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 | PropertyPlantAndEquipment | -13.3 | -1.42 | -0.123 | 0.829 | 1.12 | 0001556801 | 0001412347 | 0001543418 |
1 | AssetsCurrent | -8.23 | -0.899 | -0.0760 | 0.557 | 6.60 | 0001665421 | 0000788965 | 0001502377 |
2 | AssetsNonCurrent | -1.32 | -0.0903 | -0.0178 | 0.0918 | 2.74 | 0001556801 | 0001578523 | 0001355677 |
3 | IntangibleAssets | -1.68 | -0.121 | -0.0306 | 0.225 | 0.621 | 0001556801 | 0001011509 | 0001396009 |
4 | remainder_Assets | -7.41 | -0.630 | -0.0910 | 1.35 | 3.38 | 0001556801 | 0001575051 | 0001401835 |
5 | LiabilitiesCurrent | -8.70 | -1.08 | 0.636 | 1.33 | 1.87 | 0001556801 | 0001621563 | 0001435163 |
6 | LiabilitiesNonCurrent | -6.62 | -1.03 | -0.0152 | 0.553 | 1.20 | 0001556801 | 0001319643 | 0000008328 |
7 | remainder_Liabilities | -13.5 | -0.338 | 0.176 | 0.697 | 13.6 | 0001578523 | 0001083922 | 0001424404 |
8 | GeneralAndAdministrativeExpense | -1.79 | -0.609 | 0.110 | 0.244 | 1.11 | 0001424404 | 0001629210 | 0001556801 |
9 | CostOfRevenue | -4.75 | -0.485 | 0.0773 | 0.150 | 0.530 | 0000027093 | 0001609880 | 0001556801 |
10 | DepreciationDepletionAndAmortization | -0.143 | -0.0904 | 0.0135 | 0.0307 | 0.102 | 0001086600 | 0001065059 | 0001556801 |
11 | remainder_Expenses | -11.2 | -1.67 | 0.126 | 0.572 | 2.84 | 0001665421 | 0001405858 | 0000027093 |
12 | remainder_Revenues | -1.66 | -0.470 | -0.182 | 0.798 | 3.62 | 0001556801 | 0001168081 | 0000027093 |
13 | remainder_NetIncome | -17.5 | -0.515 | 0.0245 | 0.371 | 4.86 | 0001556801 | 0001598683 | 0001578523 |
14 | remainder_ComprehensiveNetIncome | -0.148 | -0.0399 | -0.00683 | 0.00935 | 0.974 | 0001575051 | 0001502377 | 0001083922 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -16.1 | -2.00 | 0.0659 | 0.955 | 1.20 | 0001556801 | 0001065059 | 0001502377 |
1 | Liabilities | -11.7 | -0.571 | 0.476 | 1.51 | 2.31 | 0001556801 | 0001441082 | 0001080448 |
2 | Expenses | -11.1 | -1.58 | 0.0889 | 0.460 | 4.48 | 0001665421 | 0001010858 | 0001556801 |
3 | Revenues | -1.66 | -0.470 | -0.182 | 0.798 | 3.62 | 0001556801 | 0001168081 | 0000027093 |
4 | StockholdersEquity | -2.51 | -2.45 | 0.513 | 2.27 | 2.52 | 0001594204 | 0001621563 | 0001134115 |
5 | NetIncome | -14.7 | -2.26 | 0.187 | 0.876 | 5.39 | 0001556801 | 0001011509 | 0001578523 |
6 | ComprehensiveNetIncome | -14.7 | -2.27 | 0.174 | 0.984 | 5.38 | 0001556801 | 0001629210 | 0001578523 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000008328 | 0001375348 | 0000008328 |
8 | EconomicCapitalRatio | -18.4 | -2.88 | 1.04 | 2.94 | 4.34 | 0001556801 | 0001555177 | 0001080448 |
2018
Logs
error | 8 × 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 | |
error | 1 × Negative Expenses, ignoring company. | pre-agg | |
warning | 20 × Similarly named company. Duplicate? | None | |
warning | 7 × Missing logo | subcommand.report | |
warning | 3 × 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': -4.2189539906573446}
|
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 Expenses 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 | PropertyPlantAndEquipment | 0 | 0 | 4,316,659 | 2,974,655,600 | 28,010,000,000 | 0000027093 | 0001168081 | 0000831259 |
1 | AssetsCurrent | 0 | 0 | 3,296,431 | 898,819,200 | 10,720,000,000 | 0001375348 | 0000008328 | 0000831259 |
2 | AssetsNonCurrent | 0 | 0 | 0 | 133,201,000 | 3,486,000,000 | 0000008328 | 0001168081 | 0000831259 |
3 | IntangibleAssets | 0 | 0 | 0 | 270,250,000 | 4,260,774,000 | 0000008328 | 0000788965 | 0001396009 |
4 | remainder_Assets | 0 | 0 | 231,095 | 227,266,300 | 652,200,000 | 0000066600 | 0001319643 | 0001001838 |
5 | LiabilitiesCurrent | 0 | 0 | 3,909,351 | 503,213,400 | 3,329,000,000 | 0001040721 | 0001515317 | 0000831259 |
6 | LiabilitiesNonCurrent | 0 | 0 | 43,425 | 1,842,768,400 | 16,963,000,000 | 0000027093 | 0001435163 | 0000831259 |
7 | remainder_Liabilities | 0 | 0 | 6,507 | 412,842,600 | 4,032,000,000 | 0000008328 | 0001509786 | 0000831259 |
8 | GeneralAndAdministrativeExpense | 0 | 380 | 1,533,985 | 256,303,500 | 1,011,796,000 | 0001421461 | 0001543418 | 0001710366 |
9 | CostOfRevenue | 0 | 0 | 0 | 1,655,969,900 | 13,445,000,000 | 0000008328 | 0000066600 | 0000831259 |
10 | DepreciationDepletionAndAmortization | 0 | 0 | 0 | 202,401,600 | 1,754,000,000 | 0000008328 | 0001083922 | 0000831259 |
11 | remainder_Expenses | -777,000,000 | -4,250,800 | 1,518,782 | 918,631,600 | 2,019,873,000 | 0000831259 | 0001556801 | 0001037676 |
12 | remainder_Revenues | 0 | 0 | 157 | 2,631,034,800 | 18,628,000,000 | 0000027093 | 0001665421 | 0000831259 |
13 | remainder_NetIncome | -869,000,000 | -42,660,700 | 0 | 26,563,300 | 81,400,000 | 0000831259 | 0001441082 | 0001001838 |
14 | remainder_ComprehensiveNetIncome | -325,000,000 | -15,148,400 | 0 | 4,470,700 | 40,538,000 | 0000831259 | 0001540729 | 0001710366 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 592 | 1,916 | 14,030,120 | 4,427,018,800 | 42,216,000,000 | 0001443388 | 0001502377 | 0000831259 |
1 | Liabilities | 6,374 | 121,155 | 8,042,788 | 2,724,147,100 | 24,324,000,000 | 0001509786 | 0001512228 | 0000831259 |
2 | Expenses | 2,841 | 35,955 | 6,881,306 | 2,289,605,200 | 14,865,000,000 | 0001443388 | 0000008328 | 0000831259 |
3 | Revenues | 0 | 0 | 157 | 2,631,034,800 | 18,628,000,000 | 0000027093 | 0001665421 | 0000831259 |
4 | StockholdersEquity | -201,366,000 | -18,132,742 | 7,676,493 | 2,371,081,200 | 17,892,000,000 | 0001412347 | 0001011509 | 0000831259 |
5 | NetIncome | -674,309,000 | -129,607,000 | -349,173 | 533,903,200 | 2,894,000,000 | 0000215466 | 0001438461 | 0000831259 |
6 | ComprehensiveNetIncome | -674,283,000 | -129,667,100 | -336,924 | 540,095,200 | 2,569,000,000 | 0000215466 | 0001396054 | 0000831259 |
7 | BaseVar | 69,128 | 106,825 | 19,355,800 | 5,883,782,750 | 50,613,500,000 | 0001441082 | 0001168081 | 0000831259 |
8 | EconomicCapitalRatio | -29.8 | -4.22 | 0.370 | 2.14 | 4.18 | 0001509786 | 0001710366 | 0001168081 |
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 | PropertyPlantAndEquipment | -23.5 | -1.98 | -0.187 | 0.886 | 1.36 | 0001509786 | 0001502377 | 0001432196 |
1 | AssetsCurrent | -18.0 | -0.712 | -0.0673 | 1.48 | 8.99 | 0001509786 | 0001710366 | 0001080448 |
2 | AssetsNonCurrent | -4.45 | -0.164 | -0.0275 | 0.0695 | 2.78 | 0001509786 | 0001722287 | 0001605481 |
3 | IntangibleAssets | -4.03 | -0.146 | -0.0388 | 0.114 | 0.673 | 0001509786 | 0001037676 | 0001701859 |
4 | remainder_Assets | -7.88 | -0.401 | -0.0943 | 0.802 | 2.86 | 0001509786 | 0001637558 | 0001512228 |
5 | LiabilitiesCurrent | -20.3 | -0.579 | 0.542 | 1.11 | 2.11 | 0001509786 | 0001543418 | 0000066600 |
6 | LiabilitiesNonCurrent | -12.5 | -0.930 | -0.00594 | 0.334 | 0.704 | 0001509786 | 0001375348 | 0001168081 |
7 | remainder_Liabilities | -10.4 | -0.630 | 0.265 | 3.43 | 5.96 | 0001509786 | 0001432196 | 0001443388 |
8 | GeneralAndAdministrativeExpense | -26.6 | -0.962 | 0.160 | 0.355 | 0.472 | 0001509786 | 0001375348 | 0001687187 |
9 | CostOfRevenue | -1.12 | -0.373 | 0.0724 | 0.158 | 0.848 | 0001575051 | 0001612851 | 0001509786 |
10 | DepreciationDepletionAndAmortization | -0.130 | -0.0930 | 0.0165 | 0.0346 | 0.197 | 0001086600 | 0000008328 | 0001509786 |
11 | remainder_Expenses | -3.03 | -1.38 | 0.148 | 0.580 | 3.54 | 0001556801 | 0001435163 | 0001509786 |
12 | remainder_Revenues | -2.83 | -0.504 | -0.196 | 0.934 | 1.42 | 0001509786 | 0001621906 | 0001687187 |
13 | remainder_NetIncome | -0.846 | -0.572 | 0.0217 | 0.260 | 4.41 | 0000027093 | 0001612851 | 0001168081 |
14 | remainder_ComprehensiveNetIncome | -0.170 | -0.0194 | 0.00239 | 0.0191 | 0.173 | 0001575051 | 0001605481 | 0001111741 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -26.5 | -2.25 | 0.0483 | 0.950 | 1.12 | 0001509786 | 0001691303 | 0000027093 |
1 | Liabilities | -22.2 | -0.300 | 0.428 | 1.65 | 2.71 | 0001509786 | 0001415332 | 0001168081 |
2 | Expenses | -22.0 | -1.46 | 0.0998 | 0.470 | 1.05 | 0001509786 | 0001722287 | 0001168081 |
3 | Revenues | -2.83 | -0.504 | -0.196 | 0.934 | 1.42 | 0001509786 | 0001621906 | 0001687187 |
4 | StockholdersEquity | -2.52 | -2.47 | 0.586 | 2.36 | 2.51 | 0001594204 | 0001524741 | 0001134115 |
5 | NetIncome | -24.6 | -2.22 | 0.175 | 1.06 | 4.87 | 0001509786 | 0001385849 | 0001168081 |
6 | ComprehensiveNetIncome | -24.5 | -2.22 | 0.183 | 0.974 | 4.88 | 0001509786 | 0001134115 | 0001168081 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000008328 | 0001415332 | 0000008328 |
8 | EconomicCapitalRatio | -29.0 | -3.39 | 1.20 | 2.97 | 5.01 | 0001509786 | 0001710366 | 0001168081 |
2019
Logs
error | 10 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
error | 2 × No NetIncome node found, ignoring company. | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 18 × Similarly named company. Duplicate? | None | |
warning | 8 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 6 × Missing logo | subcommand.report | |
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': -3.7594560509809094}
|
warning | 1 × NetIncome node detected by IncomeLoss name heuristic | input.sec.calculation_linkbase.edgar_model_mapping | |
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 | PropertyPlantAndEquipment | 0 | 0 | 2,817,270 | 4,370,497,300 | 29,584,000,000 | 0000314203 | 0001065059 | 0000831259 |
1 | AssetsCurrent | 0 | 0 | 5,550,579 | 1,386,432,100 | 7,915,000,000 | 0001346022 | 0001011509 | 0000831259 |
2 | AssetsNonCurrent | 0 | 0 | 164,724 | 316,361,800 | 3,310,000,000 | 0000027093 | 0000008328 | 0000831259 |
3 | IntangibleAssets | 0 | 0 | 0 | 283,945,400 | 4,258,536,000 | 0000008328 | 0000831259 | 0001396009 |
4 | remainder_Assets | 0 | 0 | 779,528 | 358,481,750 | 1,959,782,000 | 0000082020 | 0001373690 | 0001621563 |
5 | LiabilitiesCurrent | 0 | 0 | 3,831,448 | 859,020,000 | 1,654,800,000 | 0000831259 | 0001533357 | 0001001838 |
6 | LiabilitiesNonCurrent | 0 | 0 | 647,296 | 2,035,342,850 | 8,072,700,000 | 0000773717 | 0001629210 | 0001001838 |
7 | remainder_Liabilities | -336,800,000 | 0 | 0 | 403,284,150 | 23,361,000,000 | 0001065059 | 0001227654 | 0000831259 |
8 | GeneralAndAdministrativeExpense | 0 | 366 | 1,947,198 | 312,877,200 | 3,681,600,000 | 0001065059 | 0001111741 | 0001064728 |
9 | CostOfRevenue | 0 | 0 | 0 | 2,126,079,450 | 13,105,000,000 | 0000008328 | 0000789933 | 0000831259 |
10 | DepreciationDepletionAndAmortization | 0 | 0 | 0 | 235,096,950 | 1,412,000,000 | 0000008328 | 0000916076 | 0000831259 |
11 | remainder_Expenses | -1,110,000,000 | -1,768,868 | 2,849,450 | 837,295,750 | 1,348,200,000 | 0000831259 | 0001405663 | 0001001838 |
12 | remainder_Revenues | 0 | 0 | 13,172 | 4,640,755,000 | 14,402,000,000 | 0000027093 | 0001415744 | 0000831259 |
13 | remainder_NetIncome | -770,000,000 | -60,765,600 | -44,924 | 34,064,150 | 208,600,000 | 0000831259 | 0001443388 | 0001064728 |
14 | remainder_ComprehensiveNetIncome | -121,000,000 | -37,761,050 | 0 | 878,944 | 18,800,000 | 0000831259 | 0001691303 | 0001227654 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 80.0 | 2,172 | 20,618,963 | 7,081,120,000 | 40,809,000,000 | 0001441082 | 0001621906 | 0000831259 |
1 | Liabilities | 19,246 | 220,668 | 13,190,049 | 4,006,500,000 | 23,361,000,000 | 0001401835 | 0001168081 | 0000831259 |
2 | Expenses | 22,665 | 47,167 | 7,558,410 | 4,160,677,500 | 13,821,000,000 | 0001441082 | 0000027093 | 0000831259 |
3 | Revenues | 0 | 0 | 13,172 | 4,640,755,000 | 14,402,000,000 | 0000027093 | 0001415744 | 0000831259 |
4 | StockholdersEquity | -336,900,000 | -8,405,250 | 11,072,027 | 3,074,620,000 | 17,448,000,000 | 0001065059 | 0000783324 | 0000831259 |
5 | NetIncome | -1,290,102,000 | -321,844,350 | -1,263,942 | 437,687,100 | 1,491,900,000 | 0001722287 | 0001445942 | 0001001838 |
6 | ComprehensiveNetIncome | -1,299,963,000 | -322,468,200 | -1,249,374 | 401,869,050 | 1,478,100,000 | 0001722287 | 0001445942 | 0001001838 |
7 | BaseVar | 42,296 | 303,910 | 22,793,041 | 10,409,832,500 | 46,642,000,000 | 0001509786 | 0000839470 | 0000831259 |
8 | EconomicCapitalRatio | -7.52 | -3.76 | 0.210 | 1.86 | 2.89 | 0001576873 | 0001507964 | 0001227654 |
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 | PropertyPlantAndEquipment | -3.74 | -1.47 | -0.118 | 0.983 | 2.15 | 0001576873 | 0001011509 | 0001424864 |
1 | AssetsCurrent | -2.23 | -0.859 | -0.0671 | 0.750 | 7.94 | 0001576873 | 0000215466 | 0001502377 |
2 | AssetsNonCurrent | -0.470 | -0.173 | -0.0250 | 0.0837 | 1.62 | 0001576873 | 0001691303 | 0001355677 |
3 | IntangibleAssets | -0.267 | -0.0976 | -0.0288 | 0.0739 | 0.544 | 0001576873 | 0001064728 | 0001396009 |
4 | remainder_Assets | -1.75 | -0.520 | -0.146 | 1.24 | 2.99 | 0001576873 | 0001086600 | 0001512228 |
5 | LiabilitiesCurrent | -1.60 | -0.669 | 0.490 | 1.27 | 3.72 | 0001509786 | 0001605481 | 0001556801 |
6 | LiabilitiesNonCurrent | -2.37 | -0.890 | -0.00438 | 0.476 | 0.562 | 0001065059 | 0001385849 | 0001227654 |
7 | remainder_Liabilities | -1.84 | -0.919 | 0.237 | 0.703 | 15.2 | 0001605481 | 0001111741 | 0001509786 |
8 | GeneralAndAdministrativeExpense | -4.00 | -0.482 | 0.129 | 0.268 | 0.357 | 0001509786 | 0001629210 | 0001556801 |
9 | CostOfRevenue | -1.00 | -0.677 | 0.100 | 0.200 | 0.305 | 0001037676 | 0001168081 | 0001576873 |
10 | DepreciationDepletionAndAmortization | -0.167 | -0.101 | 0.0185 | 0.0376 | 0.0550 | 0001160791 | 0001612851 | 0001576873 |
11 | remainder_Expenses | -1.62 | -1.05 | 0.176 | 0.440 | 0.618 | 0001507964 | 0001275229 | 0001515317 |
12 | remainder_Revenues | -0.632 | -0.370 | -0.187 | 0.883 | 1.17 | 0001576873 | 0001629210 | 0001687187 |
13 | remainder_NetIncome | -2.92 | -0.704 | 0.0643 | 0.338 | 0.751 | 0001556801 | 0001011509 | 0001533357 |
14 | remainder_ComprehensiveNetIncome | -0.150 | -0.0119 | -0.000848 | 0.0131 | 0.123 | 0001575051 | 0001415744 | 0001540684 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -5.41 | -2.18 | -0.00982 | 0.890 | 0.948 | 0001576873 | 0001524741 | 0001502377 |
1 | Liabilities | -0.847 | -0.371 | 0.478 | 1.44 | 1.65 | 0000773717 | 0001334933 | 0000082020 |
2 | Expenses | -3.07 | -1.15 | 0.0418 | 0.436 | 0.880 | 0001509786 | 0001445942 | 0001556801 |
3 | Revenues | -0.632 | -0.370 | -0.187 | 0.883 | 1.17 | 0001576873 | 0001629210 | 0001687187 |
4 | StockholdersEquity | -2.68 | -2.60 | 0.508 | 2.22 | 2.46 | 0001509786 | 0001770561 | 0001134115 |
5 | NetIncome | -4.03 | -1.54 | 0.137 | 0.875 | 1.38 | 0001576873 | 0001304409 | 0001227654 |
6 | ComprehensiveNetIncome | -4.03 | -1.55 | 0.139 | 0.844 | 1.39 | 0001576873 | 0001304409 | 0001227654 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000008328 | 0001396009 | 0000008328 |
8 | EconomicCapitalRatio | -7.06 | -3.29 | 0.676 | 2.32 | 3.36 | 0001576873 | 0001507964 | 0001227654 |
2020
Logs
error | 1 × 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 | |
error | 1 × Negative Expenses, ignoring company. | pre-agg | |
warning | 15 × Similarly named company. Duplicate? | None | |
warning | 6 × Missing logo | subcommand.report | |
warning | 2 × Large missing amount for aggregate "Assets" 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': -2.982873753084707}
|
warning | 1 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 1 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 1 × Ignoring company because Expenses 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 | PropertyPlantAndEquipment | 0 | 0 | 4,739,101 | 4,793,334,450 | 29,818,000,000 | 0000314203 | 0001424864 | 0000831259 |
1 | AssetsCurrent | 0 | 564 | 4,660,834 | 1,942,289,250 | 9,303,000,000 | 0001346022 | 0001168081 | 0000831259 |
2 | AssetsNonCurrent | 0 | 0 | 45,046 | 696,271,200 | 5,475,000,000 | 0000027093 | 0001507964 | 0001164727 |
3 | IntangibleAssets | 0 | 0 | 0 | 228,691,950 | 4,295,656,000 | 0000008328 | 0000027093 | 0001396009 |
4 | remainder_Assets | 0 | 0 | 448,397 | 173,697,150 | 487,300,000 | 0000082020 | 0001540684 | 0001001838 |
5 | LiabilitiesCurrent | 0 | 0 | 3,356,846 | 1,030,440,000 | 5,442,000,000 | 0000831259 | 0000008328 | 0001164727 |
6 | LiabilitiesNonCurrent | 0 | 0 | 311,940 | 3,106,125,000 | 12,048,000,000 | 0000711034 | 0001512228 | 0001164727 |
7 | remainder_Liabilities | -159,400,000 | 0 | 0 | 291,292,150 | 23,476,000,000 | 0001001838 | 0001030192 | 0000831259 |
8 | GeneralAndAdministrativeExpense | 0 | 738 | 1,314,672 | 364,374,600 | 2,624,400,000 | 0001288750 | 0001701859 | 0001064728 |
9 | CostOfRevenue | 0 | 0 | 0 | 3,521,310,250 | 11,655,000,000 | 0000008328 | 0000314203 | 0000831259 |
10 | DepreciationDepletionAndAmortization | 0 | 0 | 0 | 328,062,850 | 2,300,000,000 | 0000008328 | 0000789933 | 0001164727 |
11 | remainder_Expenses | -848,000,000 | -4,078,150 | 1,416,237 | 436,010,550 | 1,735,000,000 | 0000831259 | 0000008328 | 0001064728 |
12 | remainder_Revenues | 0 | 0 | 35,733 | 4,787,016,700 | 14,198,000,000 | 0000027093 | 0001672572 | 0000831259 |
13 | remainder_NetIncome | -628,000,000 | -52,215,750 | -3,940 | 48,350,900 | 689,000,000 | 0000831259 | 0001530425 | 0001164727 |
14 | remainder_ComprehensiveNetIncome | -173,000,000 | -20,140,300 | 0 | 15,989,150 | 174,200,000 | 0000831259 | 0000027093 | 0001064728 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 77.0 | 6,517 | 16,930,347 | 11,078,547,250 | 42,144,000,000 | 0001612851 | 0001168081 | 0000831259 |
1 | Liabilities | 41,915 | 201,155 | 7,604,961 | 5,124,933,750 | 23,476,000,000 | 0001672572 | 0001512228 | 0000831259 |
2 | Expenses | 18,152 | 80,708 | 5,424,627 | 4,458,700,250 | 12,705,000,000 | 0001530425 | 0001502377 | 0000831259 |
3 | Revenues | 0 | 0 | 35,733 | 4,787,016,700 | 14,198,000,000 | 0000027093 | 0001672572 | 0000831259 |
4 | StockholdersEquity | -320,600,000 | -17,053,036 | 10,398,551 | 5,953,613,500 | 23,879,000,000 | 0001065059 | 0001030192 | 0001164727 |
5 | NetIncome | -1,873,800,000 | -228,045,250 | -1,127,362 | 785,855,000 | 2,791,000,000 | 0001064728 | 0001182737 | 0001164727 |
6 | ComprehensiveNetIncome | -1,699,600,000 | -250,097,800 | -982,947 | 699,380,000 | 2,878,000,000 | 0001064728 | 0001533357 | 0001164727 |
7 | BaseVar | 103,158 | 293,988 | 19,503,010 | 12,600,126,625 | 46,662,000,000 | 0001530425 | 0001507964 | 0000831259 |
8 | EconomicCapitalRatio | -5.29 | -2.98 | 0.380 | 2.29 | 4.23 | 0001424404 | 0001605481 | 0001543418 |
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 | PropertyPlantAndEquipment | -2.23 | -1.07 | -0.0276 | 0.787 | 1.32 | 0001424404 | 0001227654 | 0001401835 |
1 | AssetsCurrent | -1.81 | -0.758 | -0.0909 | 1.76 | 3.06 | 0001424404 | 0001621906 | 0001502377 |
2 | AssetsNonCurrent | -0.230 | -0.0973 | -0.0193 | 0.0986 | 0.675 | 0001424404 | 0000711034 | 0001605481 |
3 | IntangibleAssets | -0.143 | -0.0604 | -0.0231 | 0.0699 | 0.491 | 0001424404 | 0001507964 | 0001396009 |
4 | remainder_Assets | -6.68 | -0.480 | -0.119 | 1.20 | 2.31 | 0001543418 | 0001011509 | 0001512228 |
5 | LiabilitiesCurrent | -1.46 | -0.489 | 0.525 | 1.12 | 2.19 | 0000773717 | 0001605481 | 0001556801 |
6 | LiabilitiesNonCurrent | -1.04 | -0.728 | 0.0110 | 0.477 | 0.728 | 0001710366 | 0001614466 | 0001543418 |
7 | remainder_Liabilities | -1.77 | -0.281 | 0.206 | 0.782 | 10.1 | 0001605481 | 0001168081 | 0001424404 |
8 | GeneralAndAdministrativeExpense | -2.30 | -0.511 | 0.0913 | 0.193 | 0.252 | 0001502377 | 0001612851 | 0001575051 |
9 | CostOfRevenue | -1.07 | -0.616 | 0.102 | 0.170 | 0.278 | 0001160791 | 0001288750 | 0001502377 |
10 | DepreciationDepletionAndAmortization | -0.244 | -0.104 | 0.0199 | 0.0328 | 0.0534 | 0001160791 | 0000059860 | 0001502377 |
11 | remainder_Expenses | -1.24 | -0.613 | 0.0995 | 0.343 | 0.482 | 0001507964 | 0001556801 | 0001160791 |
12 | remainder_Revenues | -0.488 | -0.280 | -0.162 | 0.816 | 1.10 | 0001502377 | 0001421461 | 0001160791 |
13 | remainder_NetIncome | -1.77 | -0.396 | -0.0144 | 0.347 | 1.84 | 0001502377 | 0001396009 | 0001543418 |
14 | remainder_ComprehensiveNetIncome | -0.327 | -0.0898 | 0.00859 | 0.0286 | 0.206 | 0001424864 | 0001556801 | 0001506929 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -3.65 | -1.69 | 0.00137 | 0.771 | 0.830 | 0001424404 | 0001691303 | 0000027093 |
1 | Liabilities | -0.835 | -0.339 | 0.471 | 1.60 | 2.66 | 0000773717 | 0001164727 | 0001543418 |
2 | Expenses | -1.65 | -0.705 | 0.0589 | 0.355 | 0.590 | 0001424404 | 0001396009 | 0001543418 |
3 | Revenues | -0.488 | -0.280 | -0.162 | 0.816 | 1.10 | 0001502377 | 0001421461 | 0001160791 |
4 | StockholdersEquity | -2.68 | -2.59 | 0.641 | 2.12 | 2.39 | 0001556801 | 0001086600 | 0001134115 |
5 | NetIncome | -3.78 | -1.07 | 0.0926 | 0.678 | 2.13 | 0001502377 | 0000008328 | 0001543418 |
6 | ComprehensiveNetIncome | -3.76 | -1.05 | 0.0991 | 0.690 | 2.15 | 0001502377 | 0000008328 | 0001543418 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000008328 | 0001375348 | 0000008328 |
8 | EconomicCapitalRatio | -5.19 | -2.89 | 0.476 | 2.38 | 4.33 | 0001424404 | 0001605481 | 0001543418 |
2021
Logs
error | 4 × Negative Expenses, ignoring company. | pre-agg | |
error | 1 × 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 | 16 × Similarly named company. Duplicate? | None | |
warning | 6 × Missing logo | subcommand.report | |
warning | 2 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 2 × Ignoring company because Expenses is zero | pre-agg | |
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -3.238682639063308}
|
warning | 1 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 1 × NetIncome node detected by IncomeLoss name heuristic | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 1 × Ignoring company because Assets is zero | pre-agg | |
warning | 1 × Expenses in unusual place in relation to revenue | 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 | PropertyPlantAndEquipment | 0 | 0 | 6,082,285 | 7,904,400,000 | 30,345,000,000 | 0000066600 | 0001011509 | 0000831259 |
1 | AssetsCurrent | 0 | 801 | 10,978,780 | 4,288,300,000 | 14,830,000,000 | 0001346022 | 0000783324 | 0000831259 |
2 | AssetsNonCurrent | 0 | 0 | 121,947 | 992,730,000 | 5,704,000,000 | 0000027093 | 0000917225 | 0001164727 |
3 | IntangibleAssets | 0 | 0 | 0 | 697,342,050 | 5,445,700,000 | 0000008328 | 0000027093 | 0001396009 |
4 | remainder_Assets | 0 | 0 | 290,811 | 204,689,250 | 616,900,000 | 0000066600 | 0000008328 | 0000916076 |
5 | LiabilitiesCurrent | 0 | 31,144 | 6,890,321 | 2,101,405,000 | 10,126,000,000 | 0001375348 | 0001507964 | 0000831259 |
6 | LiabilitiesNonCurrent | 0 | 0 | 789,625 | 7,081,190,000 | 14,877,000,000 | 0000066600 | 0001304409 | 0000831259 |
7 | remainder_Liabilities | -118,300,000 | -1,567,500 | 0 | 200,472,750 | 698,565,000 | 0001001838 | 0000839470 | 0001770561 |
8 | GeneralAndAdministrativeExpense | 0 | 0 | 1,436,855 | 418,370,000 | 2,638,000,000 | 0001288750 | 0000066600 | 0001064728 |
9 | CostOfRevenue | 0 | 0 | 0 | 4,127,860,000 | 15,910,000,000 | 0000008328 | 0000839470 | 0000764065 |
10 | DepreciationDepletionAndAmortization | 0 | 0 | 0 | 287,404,650 | 2,323,000,000 | 0000008328 | 0000789933 | 0001164727 |
11 | remainder_Expenses | -101,551,000 | -3,059,000 | 3,134,745 | 578,427,300 | 3,886,000,000 | 0000719413 | 0000066600 | 0001164727 |
12 | remainder_Revenues | 0 | 0 | 125,630 | 8,512,245,000 | 22,845,000,000 | 0000027093 | 0001512228 | 0000831259 |
13 | remainder_NetIncome | -702,000,000 | -62,683,600 | -39,142 | 66,578,800 | 177,300,000 | 0000831259 | 0001612851 | 0001064728 |
14 | remainder_ComprehensiveNetIncome | -864,000,000 | -8,714,600 | 0 | 71,733,200 | 1,016,000,000 | 0000831259 | 0000059860 | 0001164727 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 665 | 14,365 | 25,304,357 | 16,540,530,000 | 48,022,000,000 | 0001556801 | 0001419806 | 0000831259 |
1 | Liabilities | 32,336 | 358,457 | 11,179,092 | 9,084,320,000 | 25,003,000,000 | 0001401835 | 0000773717 | 0000831259 |
2 | Expenses | 39,698 | 149,979 | 12,178,492 | 6,410,760,000 | 17,205,000,000 | 0001375348 | 0000027093 | 0000764065 |
3 | Revenues | 0 | 0 | 125,630 | 8,512,245,000 | 22,845,000,000 | 0000027093 | 0001512228 | 0000831259 |
4 | StockholdersEquity | -141,900,000 | -33,600,665 | 15,739,812 | 6,554,155,000 | 23,019,000,000 | 0001065059 | 0001288750 | 0000831259 |
5 | NetIncome | -1,959,048,000 | -38,412,485 | -1,382,830 | 688,220,000 | 5,365,000,000 | 0001770561 | 0001304409 | 0000831259 |
6 | ComprehensiveNetIncome | -1,974,466,000 | -35,718,069 | -1,313,109 | 1,030,435,000 | 4,501,000,000 | 0001770561 | 0001304409 | 0000831259 |
7 | BaseVar | 265,265 | 525,247 | 30,946,525 | 20,228,962,500 | 57,107,000,000 | 0001424404 | 0001576873 | 0000831259 |
8 | EconomicCapitalRatio | -24.0 | -3.24 | 0.689 | 2.29 | 3.62 | 0001319643 | 0001512228 | 0001502377 |
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 | PropertyPlantAndEquipment | -17.1 | -1.28 | -0.0182 | 0.780 | 1.34 | 0001319643 | 0001828377 | 0001629210 |
1 | AssetsCurrent | -16.6 | -1.53 | -0.130 | 1.000 | 2.17 | 0001319643 | 0001687187 | 0000783324 |
2 | AssetsNonCurrent | -2.86 | -0.115 | -0.0186 | 0.0895 | 1.34 | 0001319643 | 0001801368 | 0001355677 |
3 | IntangibleAssets | -1.77 | -0.0685 | -0.0182 | 0.0522 | 0.565 | 0001319643 | 0000215466 | 0001396009 |
4 | remainder_Assets | -9.90 | -0.501 | -0.0981 | 0.999 | 3.61 | 0001319643 | 0001590715 | 0001304409 |
5 | LiabilitiesCurrent | -10.9 | -0.745 | 0.505 | 1.24 | 1.70 | 0001319643 | 0000215466 | 0001502377 |
6 | LiabilitiesNonCurrent | -9.63 | -0.773 | 0.00928 | 0.512 | 1.27 | 0001319643 | 0000789933 | 0001612851 |
7 | remainder_Liabilities | -7.53 | -0.484 | 0.163 | 0.447 | 22.4 | 0001319643 | 0001524741 | 0001509786 |
8 | GeneralAndAdministrativeExpense | -2.98 | -0.411 | 0.0917 | 0.216 | 1.08 | 0001576873 | 0001629210 | 0001319643 |
9 | CostOfRevenue | -6.44 | -0.672 | 0.135 | 0.268 | 1.39 | 0000066600 | 0000839470 | 0001319643 |
10 | DepreciationDepletionAndAmortization | -0.189 | -0.0968 | 0.0183 | 0.0384 | 0.188 | 0001828377 | 0000059860 | 0001319643 |
11 | remainder_Expenses | -2.05 | -0.831 | 0.0994 | 0.365 | 0.790 | 0001507964 | 0001801368 | 0000066600 |
12 | remainder_Revenues | -2.20 | -0.423 | -0.203 | 0.858 | 6.09 | 0001319643 | 0001621906 | 0000066600 |
13 | remainder_NetIncome | -18.4 | -0.420 | 0.0671 | 0.394 | 2.03 | 0001319643 | 0001065059 | 0001502377 |
14 | remainder_ComprehensiveNetIncome | -0.0880 | -0.0426 | -0.00562 | 0.0244 | 0.468 | 0001507964 | 0000027093 | 0001424864 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -21.5 | -1.96 | -0.0516 | 0.741 | 0.840 | 0001319643 | 0001086600 | 0001401835 |
1 | Liabilities | -15.1 | -0.385 | 0.415 | 1.39 | 2.34 | 0001319643 | 0001576873 | 0001502377 |
2 | Expenses | -4.92 | -1.01 | 0.0789 | 0.383 | 1.97 | 0000066600 | 0001419806 | 0001319643 |
3 | Revenues | -2.20 | -0.423 | -0.203 | 0.858 | 6.09 | 0001319643 | 0001621906 | 0000066600 |
4 | StockholdersEquity | -4.79 | -2.75 | 0.440 | 2.10 | 2.27 | 0001319643 | 0000916076 | 0001134115 |
5 | NetIncome | -18.6 | -1.65 | 0.104 | 0.777 | 1.85 | 0001319643 | 0000711034 | 0001502377 |
6 | ComprehensiveNetIncome | -18.7 | -1.70 | 0.0995 | 0.785 | 1.84 | 0001319643 | 0000711034 | 0001502377 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000008328 | 0001373690 | 0000008328 |
8 | EconomicCapitalRatio | -23.6 | -2.87 | 1.05 | 2.65 | 3.99 | 0001319643 | 0001512228 | 0001502377 |
2022
Logs
error | 2 × Negative Expenses, ignoring company. | pre-agg | |
warning | 15 × Similarly named company. Duplicate? | None | |
warning | 6 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 4 × Missing logo | subcommand.report | |
warning | 2 × Ignoring company because Expenses is zero | pre-agg | |
warning | 2 × Ignoring company because ECR is too negative | pre-agg | |
warning | 2 × Expenses in unusual place in relation to revenue | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -2.4836337445735532}
|
warning | 1 × NetIncome node detected by IncomeLoss name heuristic | 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 Liabilities 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 | PropertyPlantAndEquipment | 0 | 0 | 13,517,795 | 7,693,350,000 | 32,627,000,000 | 0000066600 | 0001502377 | 0000831259 |
1 | AssetsCurrent | 0 | 5,306 | 18,019,603 | 4,032,300,000 | 15,613,000,000 | 0001441082 | 0001419806 | 0000831259 |
2 | AssetsNonCurrent | 0 | 0 | 558,294 | 894,000,000 | 5,750,000,000 | 0000059860 | 0001011509 | 0001164727 |
3 | IntangibleAssets | 0 | 0 | 0 | 657,824,500 | 5,391,700,000 | 0000027093 | 0000059860 | 0001396009 |
4 | remainder_Assets | -13,514,531 | 0 | 3,852,120 | 359,365,000 | 482,800,000 | 0001502377 | 0001576873 | 0001001838 |
5 | LiabilitiesCurrent | 0 | 47,320 | 11,633,750 | 2,194,650,000 | 10,614,000,000 | 0001509786 | 0000059860 | 0000831259 |
6 | LiabilitiesNonCurrent | 0 | 0 | 1,497,441 | 5,770,050,000 | 15,608,000,000 | 0000066600 | 0001168081 | 0000831259 |
7 | remainder_Liabilities | -161,200,000 | -18,186,500 | 0 | 195,528,500 | 1,063,000,000 | 0001001838 | 0001011509 | 0000764065 |
8 | GeneralAndAdministrativeExpense | 0 | 0 | 4,137,430 | 442,500,000 | 3,379,600,000 | 0001288750 | 0001111741 | 0001064728 |
9 | CostOfRevenue | 0 | 0 | 0 | 5,247,450,000 | 20,471,000,000 | 0000027093 | 0001064728 | 0000764065 |
10 | DepreciationDepletionAndAmortization | 0 | 0 | 0 | 295,679,500 | 2,185,000,000 | 0000027093 | 0000764065 | 0001164727 |
11 | remainder_Expenses | -214,262,000 | 0 | 5,566,168 | 860,407,000 | 3,156,000,000 | 0001037676 | 0001407583 | 0001164727 |
12 | remainder_Revenues | 0 | 0 | 4,654,123 | 8,681,550,000 | 22,989,000,000 | 0000027093 | 0001168081 | 0000764065 |
13 | remainder_NetIncome | -291,000,000 | -54,974,500 | 0 | 58,472,000 | 253,100,000 | 0000831259 | 0001710366 | 0000916076 |
14 | remainder_ComprehensiveNetIncome | -943,000,000 | -28,147,500 | 0 | 53,185,500 | 1,171,000,000 | 0000831259 | 0001011509 | 0000764065 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 3,167 | 32,080 | 52,883,370 | 16,135,500,000 | 51,093,000,000 | 0001612851 | 0001576873 | 0000831259 |
1 | Liabilities | 41,101 | 268,286 | 24,025,375 | 8,475,650,000 | 26,222,000,000 | 0001445942 | 0001502377 | 0000831259 |
2 | Expenses | 30,297 | 324,633 | 22,190,856 | 7,166,000,000 | 21,473,000,000 | 0001530425 | 0001375205 | 0000764065 |
3 | Revenues | 0 | 0 | 4,654,123 | 8,681,550,000 | 22,989,000,000 | 0000027093 | 0001168081 | 0000764065 |
4 | StockholdersEquity | -74,100,000 | -11,129,246 | 23,697,002 | 7,607,400,000 | 24,871,000,000 | 0001065059 | 0000027093 | 0000831259 |
5 | NetIncome | -369,000,000 | -56,654,000 | -1,053,237 | 1,325,007,000 | 4,479,000,000 | 0001164727 | 0000059860 | 0000831259 |
6 | ComprehensiveNetIncome | -267,000,000 | -47,183,981 | -1,055,591 | 1,320,942,500 | 3,536,000,000 | 0001164727 | 0000059860 | 0000831259 |
7 | BaseVar | 91,912 | 570,724 | 52,267,051 | 19,957,350,000 | 59,669,500,000 | 0001672572 | 0001407583 | 0000831259 |
8 | EconomicCapitalRatio | -3.66 | -2.48 | 0.880 | 2.20 | 3.14 | 0001612851 | 0000916076 | 0001346022 |
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 | PropertyPlantAndEquipment | -1.50 | -0.925 | -0.0687 | 0.843 | 1.45 | 0000066600 | 0000783324 | 0001629210 |
1 | AssetsCurrent | -1.16 | -0.755 | -0.112 | 1.09 | 2.53 | 0001612851 | 0001030192 | 0001419806 |
2 | AssetsNonCurrent | -0.222 | -0.0877 | -0.0176 | 0.120 | 1.20 | 0000066600 | 0001801368 | 0001355677 |
3 | IntangibleAssets | -0.0979 | -0.0422 | -0.0137 | 0.0439 | 0.531 | 0000066600 | 0000831259 | 0001396009 |
4 | remainder_Assets | -0.916 | -0.539 | -0.121 | 1.94 | 9.26 | 0000066600 | 0000783324 | 0001441082 |
5 | LiabilitiesCurrent | -1.55 | -0.661 | 0.495 | 1.00 | 3.47 | 0000773717 | 0000783324 | 0001612851 |
6 | LiabilitiesNonCurrent | -0.976 | -0.868 | 0.0555 | 0.384 | 0.632 | 0001502377 | 0000773717 | 0001346022 |
7 | remainder_Liabilities | -20.7 | -0.576 | 0.140 | 0.277 | 0.360 | 0001509786 | 0001164727 | 0000066600 |
8 | GeneralAndAdministrativeExpense | -1.74 | -0.664 | 0.110 | 0.262 | 0.470 | 0001441082 | 0001065059 | 0000066600 |
9 | CostOfRevenue | -4.30 | -0.974 | 0.129 | 0.245 | 0.313 | 0000066600 | 0001530425 | 0001509786 |
10 | DepreciationDepletionAndAmortization | -0.156 | -0.0790 | 0.0166 | 0.0348 | 0.0893 | 0001160791 | 0001083922 | 0000066600 |
11 | remainder_Expenses | -1.53 | -0.636 | 0.121 | 0.394 | 0.836 | 0001111741 | 0001801368 | 0000066600 |
12 | remainder_Revenues | -0.647 | -0.433 | -0.161 | 1.08 | 3.74 | 0001509786 | 0001718405 | 0000066600 |
13 | remainder_NetIncome | -0.509 | -0.161 | -0.0465 | 0.167 | 3.07 | 0001355677 | 0001445942 | 0001509786 |
14 | remainder_ComprehensiveNetIncome | -0.141 | -0.0210 | -0.000344 | 0.0358 | 0.178 | 0001506929 | 0001168081 | 0001540684 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -2.42 | -1.62 | 0.00910 | 0.601 | 0.631 | 0001612851 | 0000215466 | 0001288750 |
1 | Liabilities | -1.36 | -0.667 | 0.433 | 1.23 | 1.88 | 0001509786 | 0001160791 | 0001612851 |
2 | Expenses | -2.91 | -1.03 | 0.0387 | 0.379 | 0.763 | 0000066600 | 0001168081 | 0001509786 |
3 | Revenues | -0.647 | -0.433 | -0.161 | 1.08 | 3.74 | 0001509786 | 0001718405 | 0000066600 |
4 | StockholdersEquity | -3.58 | -2.86 | 0.109 | 1.60 | 2.03 | 0001509786 | 0000916076 | 0001134115 |
5 | NetIncome | -2.00 | -0.995 | 0.0682 | 1.01 | 3.19 | 0001441082 | 0001134115 | 0001509786 |
6 | ComprehensiveNetIncome | -2.00 | -0.922 | 0.0570 | 1.02 | 3.19 | 0001441082 | 0001134115 | 0001509786 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000027093 | 0001355677 | 0000027093 |
8 | EconomicCapitalRatio | -4.19 | -3.02 | 0.343 | 1.67 | 2.60 | 0001612851 | 0000916076 | 0001346022 |
Estimates
Parameter | Value | Min | Max |
---|---|---|---|
PresentValueFactor | 1.0 | 1.0 | 15.0 |
BalanceFactor | 1.27 | 0.5 | 5.0 |
OCIFactor | 1.0 | 0.5 | 1.0 |
HiddenReservesFactor | 0.0 | 0.0 | 0.0 |
LLPO_stddev | 2.2 | 0.2 | 10.0 |