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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
0000836690 | INNOVATIVE SOLUTIONS & SUPPORT INC | INNOVAT | 3 | 2 | 5 | 1 | 15 | 3 | 1 | 432.2630 | 460.3570 | 401.70300 | 465.23200 | 272.71800 | 470.9790 | 445.24000 | -1 | 3 | -4 | 14 | -12 | -2 |
0000891103 | Match Group Inc. | Match G | NaN | NaN | NaN | 2 | 7 | 21 | 2 | NaN | NaN | NaN | 417.02300 | 379.10700 | 331.8260 | 411.98800 | NaN | NaN | NaN | 5 | 14 | -19 |
0001800392 | MicroAlgo Inc. | MicroAl | NaN | NaN | NaN | NaN | NaN | 5 | 3 | NaN | NaN | NaN | NaN | NaN | 464.7920 | 405.08700 | NaN | NaN | NaN | NaN | NaN | -2 |
0001800227 | IAC Inc. | IAC Inc | NaN | NaN | NaN | NaN | 2 | 7 | 4 | NaN | NaN | NaN | NaN | 441.65200 | 420.5830 | 388.07800 | NaN | NaN | NaN | NaN | 5 | -3 |
0001838672 | AdTheorent Holding Company Inc. | AdTheor | NaN | NaN | NaN | NaN | NaN | 34 | 5 | NaN | NaN | NaN | NaN | NaN | 203.1900 | 386.36700 | NaN | NaN | NaN | NaN | NaN | -29 |
0001819928 | DoubleVerify Holdings Inc. | DoubleV | NaN | NaN | NaN | NaN | NaN | 6 | 6 | NaN | NaN | NaN | NaN | NaN | 422.6470 | 383.38200 | NaN | NaN | NaN | NaN | NaN | 0 |
0001506293 | PINTEREST INC. | PINTERE | NaN | NaN | NaN | 16 | 9 | 9 | 7 | NaN | NaN | NaN | 244.14800 | 374.41000 | 406.0650 | 371.79900 | NaN | NaN | NaN | -7 | 0 | -2 |
0001846069 | Nextdoor Holdings Inc. | Nextdoo | NaN | NaN | NaN | NaN | NaN | 12 | 8 | NaN | NaN | NaN | NaN | NaN | 380.8300 | 349.89600 | NaN | NaN | NaN | NaN | NaN | -4 |
0001173489 | CEVA INC | CEVA IN | 2 | 3 | 2 | 5 | 8 | 13 | 9 | 437.7860 | 449.1300 | 437.55000 | 375.99000 | 376.88100 | 371.9690 | 348.62400 | 1 | -1 | 3 | 3 | 5 | -4 |
0001597033 | Sabre Corp | Sabre C | 11 | 9 | 7 | 6 | 10 | 16 | 10 | 347.0500 | 372.7810 | 371.49800 | 361.24700 | 366.93800 | 351.2320 | 348.09700 | -2 | -2 | -1 | 4 | 6 | -6 |
0001352010 | EPAM Systems Inc. | EPAM Sy | 6 | 10 | 8 | 11 | 12 | 24 | 11 | 397.8780 | 343.3900 | 359.00000 | 307.49700 | 319.07600 | 307.2890 | 326.63500 | 4 | -2 | 3 | 1 | 12 | -13 |
0001095565 | HEALTHSTREAM INC | HEALTHS | 14 | 14 | 11 | 9 | 11 | 19 | 12 | 315.9690 | 315.1260 | 328.24600 | 337.95900 | 320.69700 | 339.6700 | 321.58100 | 0 | -3 | -2 | 2 | 8 | -7 |
0001652044 | Alphabet Inc. | Alphabe | 10 | 11 | 9 | 10 | 13 | 23 | 13 | 388.9970 | 337.9940 | 343.10100 | 321.27500 | 300.34500 | 317.9730 | 306.73000 | 1 | -2 | 1 | 3 | 10 | -10 |
0001058290 | COGNIZANT TECHNOLOGY SOLUTIONS CORP | COGNIZA | 13 | 16 | 12 | 15 | 17 | 25 | 14 | 331.7430 | 298.9700 | 311.69900 | 287.73300 | 258.91700 | 282.0570 | 291.60000 | 3 | -4 | 3 | 2 | 8 | -11 |
0001326801 | Meta Platforms Inc. | Meta Pl | 1 | 4 | 1 | 8 | 6 | 14 | 15 | 465.9980 | 448.0490 | 441.65800 | 342.36200 | 387.79700 | 357.2250 | 283.96400 | 3 | -3 | 7 | -2 | 8 | 1 |
0001854445 | Glimpse Group Inc. | Glimpse | NaN | NaN | NaN | NaN | NaN | 69 | 16 | NaN | NaN | NaN | NaN | NaN | -291.6180 | 274.44700 | NaN | NaN | NaN | NaN | NaN | -53 |
0000098338 | TSR INC | TSR INC | 20 | 25 | 19 | 28 | 40 | 57 | 17 | 265.7040 | 190.3430 | 237.14500 | 176.07400 | 83.61730 | 68.5705 | 272.21700 | 5 | -6 | 9 | 12 | 17 | -40 |
0001874097 | Cyngn Inc. | Cyngn I | NaN | NaN | NaN | NaN | NaN | 17 | 18 | NaN | NaN | NaN | NaN | NaN | 346.3920 | 268.89500 | NaN | NaN | NaN | NaN | NaN | 1 |
0001828791 | Viant Technology Inc. | Viant T | NaN | NaN | NaN | NaN | NaN | 26 | 19 | NaN | NaN | NaN | NaN | NaN | 271.6910 | 251.59600 | NaN | NaN | NaN | NaN | NaN | -7 |
0001830043 | Bumble Inc. | Bumble | NaN | NaN | NaN | NaN | NaN | 27 | 20 | NaN | NaN | NaN | NaN | NaN | 265.9190 | 250.20400 | NaN | NaN | NaN | NaN | NaN | -7 |
0001640428 | EverQuote Inc. | EverQuo | NaN | NaN | 21 | 25 | 23 | 36 | 21 | NaN | NaN | 208.83500 | 188.35800 | 178.29000 | 190.1100 | 236.11500 | NaN | NaN | 4 | -2 | 13 | -15 |
0001327318 | TrueCar Inc. | TrueCar | 17 | 12 | 10 | 13 | 4 | 15 | 22 | 285.1680 | 332.0090 | 342.98200 | 296.37900 | 405.64200 | 356.0850 | 227.05500 | -5 | -2 | 3 | -9 | 11 | 7 |
0000023111 | COMPUTER TASK GROUP INC | COMPUTE | 28 | 19 | 28 | 34 | 27 | 37 | 23 | 174.7140 | 233.7500 | 173.28400 | 135.22200 | 159.65200 | 182.7780 | 219.44400 | -9 | 9 | 6 | -7 | 10 | -14 |
0001662574 | Grom Social Enterprises Inc. | Grom So | 47 | 37 | 37 | 37 | 35 | 32 | 24 | -586.1450 | 65.4936 | 70.53650 | 105.13800 | 111.42900 | 214.9020 | 208.61100 | -10 | 0 | 0 | -2 | -3 | -8 |
0001837686 | Vimeo Inc. | Vimeo I | NaN | NaN | NaN | NaN | NaN | 33 | 25 | NaN | NaN | NaN | NaN | NaN | 205.3240 | 202.21900 | NaN | NaN | NaN | NaN | NaN | -8 |
0001169445 | COMPUTER PROGRAMS & SYSTEMS INC | COMPUTE | 29 | 33 | 26 | 23 | 20 | 30 | 26 | 157.4710 | 129.9970 | 174.49600 | 201.74600 | 234.65000 | 218.4400 | 194.94400 | 4 | -7 | -3 | -3 | 10 | -4 |
0001841209 | MicroCloud Hologram Inc. | MicroCl | NaN | NaN | NaN | NaN | NaN | 4 | 27 | NaN | NaN | NaN | NaN | NaN | 470.1050 | 173.88300 | NaN | NaN | NaN | NaN | NaN | 23 |
0001422930 | PubMatic Inc. | PubMati | NaN | NaN | NaN | NaN | NaN | 40 | 28 | NaN | NaN | NaN | NaN | NaN | 173.9970 | 172.27900 | NaN | NaN | NaN | NaN | NaN | -12 |
0001866550 | Thoughtworks Holding Inc. | Thought | NaN | NaN | NaN | NaN | NaN | 43 | 29 | NaN | NaN | NaN | NaN | NaN | 156.6490 | 169.13200 | NaN | NaN | NaN | NaN | NaN | -14 |
0001636422 | Health Catalyst Inc. | Health | NaN | NaN | NaN | 22 | 31 | 35 | 30 | NaN | NaN | NaN | 214.72100 | 125.95800 | 198.3430 | 167.56900 | NaN | NaN | NaN | 9 | 4 | -5 |
0001671933 | Trade Desk Inc. | Trade D | 32 | 35 | 33 | 35 | 29 | 45 | 31 | 98.3856 | 103.2450 | 122.45600 | 120.35900 | 129.76600 | 145.4720 | 165.09900 | 3 | -2 | 2 | -6 | 16 | -14 |
0001085869 | PERFICIENT INC | PERFICI | 12 | 15 | 18 | 18 | 16 | 46 | 32 | 341.8130 | 305.1100 | 238.01700 | 227.71700 | 265.63400 | 141.4370 | 148.35600 | 3 | 3 | 0 | -2 | 30 | -14 |
0001376321 | ZW Data Action Technologies Inc. | ZW Data | NaN | 32 | 42 | 21 | 26 | NaN | 33 | NaN | 131.1350 | 8.50631 | 214.82600 | 169.87600 | NaN | 137.79400 | NaN | 10 | -21 | 5 | NaN | NaN |
0001013237 | Factset Research Systems Inc | Factset | 23 | 29 | 31 | 27 | 25 | 38 | 34 | 229.1390 | 160.6830 | 145.20500 | 176.34800 | 173.53300 | 182.5390 | 114.79300 | 6 | 2 | -4 | -2 | 13 | -4 |
0001131554 | SYNCHRONOSS TECHNOLOGIES INC | SYNCHRO | 7 | 13 | 23 | 17 | 14 | 48 | 35 | 395.7180 | 320.9910 | 185.17600 | 241.12200 | 298.57900 | 113.9020 | 109.99600 | 6 | 10 | -6 | -3 | 34 | -13 |
0001526520 | TripAdvisor Inc. | TripAdv | 19 | 22 | 16 | 20 | 30 | 54 | 36 | 268.0630 | 220.7210 | 271.70500 | 223.61300 | 125.97400 | 94.6814 | 102.69700 | 3 | -6 | 4 | 10 | 24 | -18 |
0001118417 | MODEL N INC. | MODEL N | 30 | 38 | 41 | 40 | 34 | 55 | 37 | 156.9030 | 35.1015 | 43.74720 | 76.42350 | 116.65900 | 91.6020 | 93.84560 | 8 | 3 | -1 | -6 | 21 | -18 |
0001739936 | MOMENTIVE GLOBAL INC. | MOMENTI | NaN | NaN | 38 | 38 | 36 | 53 | 38 | NaN | NaN | 62.39010 | 103.27100 | 109.61400 | 96.6525 | 91.40190 | NaN | NaN | 0 | -2 | 17 | -15 |
0001595974 | MAGNITE INC. | MAGNITE | 27 | 36 | 36 | 41 | 33 | 52 | 39 | 200.6390 | 71.6692 | 72.91930 | 74.58460 | 120.91800 | 99.2093 | 79.86110 | 9 | 0 | 5 | -8 | 19 | -13 |
0001454938 | Outbrain Inc. | Outbrai | NaN | NaN | NaN | NaN | NaN | 51 | 40 | NaN | NaN | NaN | NaN | NaN | 100.6320 | 76.99540 | NaN | NaN | NaN | NaN | NaN | -11 |
0001564408 | Snap Inc | Snap In | NaN | 28 | 17 | 33 | 32 | 42 | 41 | NaN | 161.0040 | 271.47000 | 152.92300 | 122.71200 | 160.1210 | 69.43300 | NaN | -11 | 16 | -1 | 10 | -1 |
0001475115 | Eventbrite Inc. | Eventbr | NaN | NaN | 30 | 31 | 41 | 63 | 42 | NaN | NaN | 155.37700 | 167.80800 | 79.79150 | 30.5574 | 43.43300 | NaN | NaN | 1 | 10 | 22 | -21 |
0001546296 | Professional Diversity Network Inc. | Profess | NaN | 41 | 48 | 46 | 45 | 60 | 43 | NaN | -23.3520 | -396.51600 | 28.42610 | 44.39620 | 52.6072 | 42.70150 | NaN | 7 | -2 | -1 | 15 | -17 |
0001563190 | Compass Inc. | Compass | NaN | NaN | NaN | NaN | NaN | 49 | 44 | NaN | NaN | NaN | NaN | NaN | 109.8710 | 41.87760 | NaN | NaN | NaN | NaN | NaN | -5 |
0001713683 | Zscaler Inc. | Zscaler | NaN | NaN | 27 | 32 | 42 | 61 | 45 | NaN | NaN | 173.98700 | 167.22500 | 68.40270 | 50.3713 | 35.94100 | NaN | NaN | 5 | 10 | 19 | -16 |
0001617553 | ZIPRECRUITER INC. | ZIPRECR | NaN | NaN | NaN | NaN | NaN | 31 | 46 | NaN | NaN | NaN | NaN | NaN | 215.6640 | 22.07180 | NaN | NaN | NaN | NaN | NaN | 15 |
0001596961 | RumbleOn Inc. | RumbleO | 16 | 20 | NaN | NaN | NaN | 47 | 47 | 293.8190 | 231.3110 | NaN | NaN | NaN | 134.5040 | 19.43150 | 4 | NaN | NaN | NaN | NaN | 0 |
0001794905 | Cyxtera Technologies Inc. | Cyxtera | NaN | NaN | NaN | NaN | NaN | 62 | 48 | NaN | NaN | NaN | NaN | NaN | 45.5633 | 16.98220 | NaN | NaN | NaN | NaN | NaN | -14 |
0001810019 | Rackspace Technology Inc. | Rackspa | NaN | NaN | NaN | NaN | 43 | 59 | 49 | NaN | NaN | NaN | NaN | 55.83340 | 55.4584 | 12.19230 | NaN | NaN | NaN | NaN | 16 | -10 |
0001582961 | DigitalOcean Holdings Inc. | Digital | NaN | NaN | NaN | NaN | NaN | 56 | 50 | NaN | NaN | NaN | NaN | NaN | 80.2515 | 5.37699 | NaN | NaN | NaN | NaN | NaN | -6 |
0001752474 | KLDiscovery Inc. | KLDisco | NaN | NaN | NaN | 44 | 44 | 64 | 51 | NaN | NaN | NaN | 64.04410 | 50.04270 | 18.8870 | 3.25259 | NaN | NaN | NaN | 0 | 20 | -13 |
0001820144 | Grindr Inc. | Grindr | NaN | NaN | NaN | NaN | NaN | 8 | 52 | NaN | NaN | NaN | NaN | NaN | 414.9430 | 2.63421 | NaN | NaN | NaN | NaN | NaN | 44 |
0001567900 | BLACKBOXSTOCKS INC. | BLACKBO | NaN | 50 | 53 | 59 | 53 | NaN | 53 | NaN | -578.3870 | -570.40400 | -644.07400 | -244.11100 | NaN | -10.34810 | NaN | 3 | 6 | -6 | NaN | NaN |
0001529113 | INPIXON | INPIXON | NaN | NaN | NaN | NaN | 21 | 28 | 54 | NaN | NaN | NaN | NaN | 208.00900 | 252.8220 | -11.10530 | NaN | NaN | NaN | NaN | 7 | 26 |
0001666071 | Cardlytics Inc. | Cardlyt | NaN | NaN | 40 | 19 | 38 | 41 | 55 | NaN | NaN | 49.88570 | 224.69100 | 94.98720 | 171.7230 | -12.00710 | NaN | NaN | -21 | 19 | 3 | 14 |
0001392972 | PROS Holdings Inc. | PROS Ho | 37 | NaN | NaN | NaN | 46 | 66 | 56 | -47.7521 | NaN | NaN | NaN | 41.09740 | -20.3913 | -42.70090 | NaN | NaN | NaN | NaN | 20 | -10 |
0001462223 | Recruiter.com Group Inc. | Recruit | 44 | 49 | 14 | 52 | NaN | 50 | 57 | -540.7360 | -553.6440 | 292.90000 | -227.35100 | NaN | 106.6870 | -76.85650 | 5 | -35 | 38 | NaN | NaN | 7 |
0001746278 | GoLogiq Inc. | GoLogiq | NaN | NaN | NaN | NaN | NaN | 76 | 58 | NaN | NaN | NaN | NaN | NaN | -674.3420 | -105.56500 | NaN | NaN | NaN | NaN | NaN | -18 |
0001014473 | VERISIGN INC CA | VERISIG | 38 | 42 | 44 | 50 | 49 | 67 | 59 | -84.7311 | -73.2914 | -106.31700 | -115.42800 | -100.53900 | -83.5166 | -123.40200 | 4 | 2 | 6 | -1 | 18 | -8 |
0001568385 | Bright Mountain Media Inc. | Bright | 34 | 43 | 39 | 7 | 54 | 68 | 60 | 21.4955 | -87.4938 | 54.71360 | 360.22500 | -253.72800 | -96.5710 | -128.86500 | 9 | -4 | -32 | 47 | 14 | -8 |
0001799332 | GAN Ltd | GAN Ltd | NaN | NaN | NaN | NaN | NaN | 18 | 61 | NaN | NaN | NaN | NaN | NaN | 342.9580 | -246.42000 | NaN | NaN | NaN | NaN | NaN | 43 |
0001616156 | WEWARDS INC. | WEWARDS | 41 | 46 | 46 | 53 | 55 | 71 | 62 | -352.8770 | -201.6670 | -157.56300 | -247.60100 | -255.02300 | -327.3220 | -465.58800 | 5 | 0 | 7 | 2 | 16 | -9 |
0001730732 | 3FORCES INC. | 3FORCES | NaN | NaN | NaN | 54 | 58 | 72 | 63 | NaN | NaN | NaN | -314.91200 | -394.31100 | -385.7260 | -478.41700 | NaN | NaN | NaN | 4 | 14 | -9 |
0000746210 | Oblong Inc. | Oblong | NaN | 6 | 25 | 24 | 18 | 20 | 64 | NaN | 420.5830 | 174.87000 | 189.23400 | 257.23000 | 335.6840 | -517.11900 | NaN | 19 | -1 | -6 | 2 | 44 |
0001811999 | FARMHOUSE INC. NV | FARMHOU | NaN | NaN | NaN | NaN | 62 | 75 | 65 | NaN | NaN | NaN | NaN | -750.02700 | -670.4390 | -541.33300 | NaN | NaN | NaN | NaN | 13 | -10 |
0001686515 | Ecco Auto World Corp | Ecco Au | NaN | NaN | NaN | 48 | 56 | 65 | 66 | NaN | NaN | NaN | -49.39050 | -297.04700 | -12.4521 | -603.27100 | NaN | NaN | NaN | 8 | 9 | 1 |
0001082733 | VISIUM TECHNOLOGIES INC. | VISIUM | 42 | 52 | 55 | 60 | 60 | 77 | 67 | -474.1300 | -606.4110 | -590.93800 | -648.65500 | -622.22500 | -734.7460 | -916.62300 | 10 | 3 | 5 | 0 | 17 | -10 |
0001815632 | Tego Cyber Inc. | Tego Cy | NaN | NaN | NaN | NaN | NaN | 44 | 68 | NaN | NaN | NaN | NaN | NaN | 155.2450 | -1007.96000 | NaN | NaN | NaN | NaN | NaN | 24 |
0001715433 | Leader Capital Holdings Corp. | Leader | NaN | NaN | 13 | 47 | 51 | 73 | 69 | NaN | NaN | 297.00700 | -7.74599 | -169.23300 | -397.4750 | -1142.25000 | NaN | NaN | 34 | 4 | 22 | -4 |
0001514056 | TRAQIQ INC. | TRAQIQ | 45 | 51 | 52 | 51 | 52 | NaN | 70 | -546.4490 | -591.1300 | -566.37600 | -164.82000 | -230.91500 | NaN | -1867.87000 | 6 | 1 | -1 | 1 | NaN | NaN |
0000929940 | ASPENTECH Corp | ASPENTE | 33 | 44 | 45 | 12 | 5 | 2 | NaN | 34.7435 | -97.1148 | -106.87800 | 300.49400 | 388.16300 | 476.8700 | NaN | 11 | 1 | -33 | -7 | -3 | NaN |
0000945384 | CICERO INC | CICERO | 46 | 47 | 51 | 57 | NaN | NaN | NaN | -563.6550 | -545.1570 | -548.16400 | -522.78400 | NaN | NaN | NaN | 1 | 4 | 6 | NaN | NaN | NaN |
0001017968 | EDGEWATER TECHNOLOGY INC DE | EDGEWAT | 18 | 23 | NaN | NaN | NaN | NaN | NaN | 284.1950 | 196.1890 | NaN | NaN | NaN | NaN | NaN | 5 | NaN | NaN | NaN | NaN | NaN |
0001023364 | AutoWeb Inc. | AutoWeb | 15 | 31 | 35 | 39 | 37 | 22 | NaN | 295.1820 | 144.1870 | 84.04910 | 98.23960 | 99.34920 | 324.4800 | NaN | 16 | 4 | 4 | -2 | -15 | NaN |
0001035748 | CALLIDUS SOFTWARE INC | CALLIDU | 25 | 26 | NaN | NaN | NaN | NaN | NaN | 215.0960 | 186.3440 | NaN | NaN | NaN | NaN | NaN | 1 | NaN | NaN | NaN | NaN | NaN |
0001046327 | REALNETWORKS INC | REALNET | 26 | 21 | 20 | NaN | NaN | NaN | NaN | 203.4630 | 224.3790 | 212.30800 | NaN | NaN | NaN | NaN | -5 | -1 | NaN | NaN | NaN | NaN |
0001052054 | Symbolic Logic Inc. | Symboli | 21 | 18 | 34 | 43 | 24 | 1 | NaN | 255.6140 | 236.0740 | 105.95600 | 69.03680 | 177.59300 | 645.4230 | NaN | -3 | 16 | 9 | -19 | -23 | NaN |
0001056386 | Internap Corp | Interna | 35 | 39 | 43 | 49 | NaN | NaN | NaN | -40.1700 | -10.6849 | -11.09330 | -78.62020 | NaN | NaN | NaN | 4 | 4 | 6 | NaN | NaN | NaN |
0001085621 | Actua Corp | Actua C | 9 | 1 | NaN | NaN | NaN | NaN | NaN | 389.3980 | 536.1760 | NaN | NaN | NaN | NaN | NaN | -8 | NaN | NaN | NaN | NaN | NaN |
0001366246 | GLU MOBILE INC | GLU MOB | 24 | 34 | 22 | 30 | 19 | NaN | NaN | 215.2200 | 118.6220 | 193.27800 | 167.97500 | 245.88000 | NaN | NaN | 10 | -12 | 8 | -11 | NaN | NaN |
0001385292 | Monotype Imaging Holdings Inc. | Monotyp | 4 | 7 | 3 | NaN | NaN | NaN | NaN | 430.9550 | 415.7340 | 413.78800 | NaN | NaN | NaN | NaN | 3 | -4 | NaN | NaN | NaN | NaN |
0001408278 | Synacor Inc. | Synacor | 31 | 30 | 24 | 29 | 28 | NaN | NaN | 118.5080 | 154.5250 | 182.96600 | 171.49600 | 151.10300 | NaN | NaN | -1 | -6 | 5 | -1 | NaN | NaN |
0001418091 | TWITTER INC. | 22 | 17 | 15 | 14 | 22 | 39 | NaN | 244.0840 | 262.3770 | 280.79200 | 290.08500 | 201.18000 | 176.2830 | NaN | -5 | -2 | -1 | 8 | 17 | NaN | |
0001419582 | BLUE SPHERE CORP. | BLUE SP | 36 | 40 | NaN | NaN | NaN | NaN | NaN | -45.6240 | -21.6250 | NaN | NaN | NaN | NaN | NaN | 4 | NaN | NaN | NaN | NaN | NaN |
0001448558 | GROW CAPITAL INC. | GROW CA | 39 | 45 | 47 | 42 | 50 | NaN | NaN | -185.1780 | -172.0640 | -186.84900 | 71.63860 | -163.86600 | NaN | NaN | 6 | 2 | -5 | 8 | NaN | NaN |
0001516805 | Moxian Inc. | Moxian | 40 | 57 | 57 | NaN | 57 | NaN | NaN | -307.3230 | -910.0220 | -688.27000 | NaN | -324.80600 | NaN | NaN | 17 | 0 | NaN | NaN | NaN | NaN |
0001568969 | APPYEA INC | APPYEA | 51 | 54 | 59 | NaN | NaN | NaN | NaN | -5360.4900 | -689.5770 | -754.35600 | NaN | NaN | NaN | NaN | 3 | 5 | NaN | NaN | NaN | NaN |
0001575189 | Match Group Holdings II LLC | Match G | 8 | 5 | 4 | 3 | NaN | NaN | NaN | 391.3990 | 423.6990 | 413.07700 | 411.52700 | NaN | NaN | NaN | -3 | -1 | -1 | NaN | NaN | NaN |
0001593773 | AMJ Global Technology | AMJ Glo | 49 | 24 | NaN | NaN | NaN | NaN | NaN | -831.4990 | 194.2690 | NaN | NaN | NaN | NaN | NaN | -25 | NaN | NaN | NaN | NaN | NaN |
0001598014 | IHS Markit Ltd. | IHS Mar | 5 | 8 | 6 | 4 | 3 | 11 | NaN | 416.1300 | 405.8770 | 387.58500 | 408.27900 | 415.18000 | 386.5730 | NaN | 3 | -2 | -2 | -1 | 8 | NaN |
0001627611 | 12 Retech Corp | 12 Rete | 43 | NaN | 60 | 58 | 61 | 74 | NaN | -526.9640 | NaN | -1092.31000 | -643.56100 | -669.31000 | -543.1810 | NaN | NaN | NaN | -2 | 3 | 13 | NaN |
0001628104 | XSport Global Inc. | XSport | 50 | 53 | 49 | NaN | NaN | NaN | NaN | -900.5110 | -611.7760 | -420.09600 | NaN | NaN | NaN | NaN | 3 | -4 | NaN | NaN | NaN | NaN |
0001653979 | JACC STUDIOS INC. | JACC ST | 48 | 55 | 56 | 55 | NaN | NaN | NaN | -629.1900 | -701.0580 | -642.38500 | -356.63600 | NaN | NaN | NaN | 7 | 1 | -1 | NaN | NaN | NaN |
0001378125 | Toga Ltd | Toga Lt | NaN | 56 | 58 | 26 | NaN | NaN | NaN | NaN | -727.9230 | -694.35500 | 187.42400 | NaN | NaN | NaN | NaN | 2 | -32 | NaN | NaN | NaN |
0001381871 | bowmo Inc. | bowmo I | NaN | 48 | 54 | NaN | NaN | NaN | NaN | NaN | -550.0880 | -586.45900 | NaN | NaN | NaN | NaN | NaN | 6 | NaN | NaN | NaN | NaN |
0001710583 | Switch Inc. | Switch | NaN | 27 | 29 | 36 | 39 | 58 | NaN | NaN | 176.8090 | 164.47300 | 110.87100 | 87.60460 | 61.2091 | NaN | NaN | 2 | 7 | 3 | 19 | NaN |
0001725579 | Pluralsight Inc. | Plurals | NaN | NaN | 32 | 45 | 47 | NaN | NaN | NaN | NaN | 123.15800 | 52.88840 | 33.05720 | NaN | NaN | NaN | NaN | 13 | 2 | NaN | NaN |
0001737372 | Sysorex Inc. | Sysorex | NaN | NaN | 50 | 56 | 59 | 70 | NaN | NaN | NaN | -463.46800 | -446.72300 | -425.77200 | -310.6530 | NaN | NaN | NaN | 6 | 3 | 11 | NaN |
0001753931 | Shengda Network Technology Inc. | Shengda | NaN | NaN | NaN | NaN | 48 | 10 | NaN | NaN | NaN | NaN | NaN | -8.67542 | 391.9040 | NaN | NaN | NaN | NaN | NaN | -38 | NaN |
0001774155 | BTRS Holdings Inc. | BTRS Ho | NaN | NaN | NaN | NaN | 1 | 29 | NaN | NaN | NaN | NaN | NaN | 458.56000 | 224.6600 | NaN | NaN | NaN | NaN | NaN | 28 | NaN |
PDF reports
All reports for 2022 are collected in a single PDF for easier review.2016
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 | |
warning | 4 × Zero effects | check_effects |
{'var_name': 'PropertyPlantAndEquipment', 'zeros': '51 of 51'}
{'var_name': 'IntangibleAssets', 'zeros': '51 of 51'} {'var_name': 'LeaseAssets', 'zeros': '51 of 51'} {'var_name': 'LeaseLiability', 'zeros': '51 of 51'} |
warning | 1 × Too many companies have an ECR > 400% | check_abs_values |
{'quantile_005_val': 4.316088140522744}
|
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -7.3034459717585225}
|
warning | 1 × Similarly named company. Duplicate? | None | |
warning | 1 × Missing logo | subcommand.report | |
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 | AssetsCurrent | 23.0 | 980 | 92,896,340 | 6,626,098,000 | 105,408,000,000 | 0001627611 | 0001118417 | 0001652044 |
1 | AssetsNonCurrent | 0 | 0 | 1,196,875 | 516,079,500 | 5,878,000,000 | 0000945384 | 0000929940 | 0001652044 |
2 | PropertyPlantAndEquipment | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001366246 | 0000023111 |
3 | IntangibleAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001366246 | 0000023111 |
4 | LeaseAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001366246 | 0000023111 |
5 | remainder_Assets | 0 | 0 | 57,222,980 | 9,147,800,000 | 56,211,000,000 | 0001082733 | 0000929940 | 0001652044 |
6 | LiabilitiesCurrent | 0 | 24,019 | 38,691,585 | 1,969,974,500 | 16,756,000,000 | 0000098338 | 0001046327 | 0001652044 |
7 | LiabilitiesNonCurrent | 0 | 0 | 426 | 1,486,109,000 | 6,600,000,000 | 0000098338 | 0001597033 | 0001652044 |
8 | LeaseLiability | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001366246 | 0000023111 |
9 | remainder_Liabilities | 0 | 0 | 42,129 | 229,354,000 | 5,105,000,000 | 0000929940 | 0001595974 | 0001652044 |
10 | CostOfGoodsAndServicesSold | 0 | 0 | 615,946 | 1,662,681,000 | 35,138,000,000 | 0000023111 | 0001662574 | 0001652044 |
11 | GeneralAndAdministrativeExpense | 0 | 0 | 106,053 | 236,199,000 | 6,985,000,000 | 0000023111 | 0001662574 | 0001652044 |
12 | SellingExpense | 0 | 0 | 32,288,430 | 1,844,414,500 | 10,485,000,000 | 0000023111 | 0001118417 | 0001652044 |
13 | ResearchAndDevelopmentExpense | 0 | 0 | 0 | 410,081,500 | 13,948,000,000 | 0000023111 | 0001056386 | 0001652044 |
14 | remainder_Expenses | 0 | 522 | 5,860,525 | 1,455,293,500 | 9,272,000,000 | 0001082733 | 0001516805 | 0001058290 |
15 | remainder_Revenues | 0 | 0 | 126,526,255 | 8,430,193,500 | 90,272,000,000 | 0000023111 | 0001017968 | 0001652044 |
16 | remainder_NetIncome | -125,988,000 | -32,339,000 | 0 | 104,237,000 | 434,000,000 | 0001597033 | 0001616156 | 0001652044 |
17 | remainder_ComprehensiveNetIncome | -528,000,000 | -143,863,000 | 0 | 914,500 | 7,027,000 | 0001652044 | 0001593773 | 0001131554 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 154 | 3,864 | 227,728,205 | 14,099,300,000 | 167,497,000,000 | 0001514056 | 0001392972 | 0001652044 |
1 | Liabilities | 9,489 | 51,614 | 48,512,320 | 3,534,583,500 | 28,461,000,000 | 0001653979 | 0001385292 | 0001652044 |
2 | Expenses | 8,690 | 37,055 | 153,397,965 | 7,507,917,000 | 71,228,000,000 | 0001514056 | 0001023364 | 0001652044 |
3 | Revenues | 0 | 0 | 126,526,255 | 8,430,193,500 | 90,272,000,000 | 0000023111 | 0001017968 | 0001652044 |
4 | StockholdersEquity | -1,200,595,000 | -7,816,028 | 75,789,225 | 11,626,100,000 | 139,036,000,000 | 0001014473 | 0001017968 | 0001652044 |
5 | NetIncome | -456,873,000 | -81,332,500 | -29,483 | 996,822,500 | 19,478,000,000 | 0001418091 | 0001653979 | 0001652044 |
6 | ComprehensiveNetIncome | -480,560,000 | -90,954,500 | -77,293 | 993,092,500 | 18,950,000,000 | 0001418091 | 0001616156 | 0001652044 |
7 | BaseVar | 27,381 | 73,002 | 312,892,093 | 18,637,440,500 | 206,016,230,000 | 0001653979 | 0001023364 | 0001652044 |
8 | EconomicCapitalRatio | -53.6 | -7.30 | 2.04 | 4.32 | 4.66 | 0001568969 | 0001046327 | 0001326801 |
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 | AssetsCurrent | -46.7 | -3.71 | -0.0424 | 1.24 | 3.75 | 0001568969 | 0001327318 | 0001596961 |
1 | AssetsNonCurrent | -9.21 | -0.277 | -0.0347 | 0.0789 | 0.686 | 0001568969 | 0001052054 | 0000023111 |
2 | PropertyPlantAndEquipment | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001366246 | 0000023111 |
3 | IntangibleAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001366246 | 0000023111 |
4 | LeaseAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001366246 | 0000023111 |
5 | remainder_Assets | -44.3 | -3.88 | -0.115 | 1.46 | 1.86 | 0001568969 | 0001058290 | 0001598014 |
6 | LiabilitiesCurrent | -38.3 | -1.32 | 0.944 | 2.49 | 5.59 | 0001568969 | 0001598014 | 0001593773 |
7 | LiabilitiesNonCurrent | -24.4 | -1.66 | 0.390 | 0.871 | 1.96 | 0001568969 | 0001035748 | 0000098338 |
8 | LeaseLiability | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001366246 | 0000023111 |
9 | remainder_Liabilities | -16.8 | -1.13 | 0.0939 | 0.403 | 21.8 | 0001568969 | 0001085621 | 0001628104 |
10 | CostOfGoodsAndServicesSold | -6.03 | -1.27 | 0.136 | 0.418 | 3.70 | 0000098338 | 0000929940 | 0001568969 |
11 | GeneralAndAdministrativeExpense | -4.69 | -0.493 | 0.136 | 0.424 | 2.22 | 0001653979 | 0001462223 | 0001568969 |
12 | SellingExpense | -1.50 | -0.558 | 0.0298 | 0.439 | 3.55 | 0001568385 | 0001598014 | 0001568969 |
13 | ResearchAndDevelopmentExpense | -0.464 | -0.313 | 0.0583 | 0.215 | 1.32 | 0001516805 | 0000023111 | 0001568969 |
14 | remainder_Expenses | -31.5 | -0.978 | 0.230 | 0.629 | 1.82 | 0001568969 | 0001575189 | 0000098338 |
15 | remainder_Revenues | -11.1 | -1.16 | 0.201 | 1.10 | 4.94 | 0001568969 | 0001385292 | 0000098338 |
16 | remainder_NetIncome | -17.2 | -0.344 | 0.0248 | 0.456 | 0.818 | 0001568969 | 0001326801 | 0001082733 |
17 | remainder_ComprehensiveNetIncome | -0.174 | -0.0337 | 0.00717 | 0.0313 | 0.115 | 0001052054 | 0001595974 | 0001568969 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -51.5 | -5.92 | -0.0563 | 0.969 | 2.21 | 0001568969 | 0001448558 | 0001596961 |
1 | Liabilities | -40.8 | -1.41 | 1.24 | 3.04 | 4.79 | 0001568969 | 0001526520 | 0000098338 |
2 | Expenses | -20.7 | -2.73 | 0.145 | 0.533 | 0.763 | 0001568969 | 0001095565 | 0000023111 |
3 | Revenues | -11.1 | -1.16 | 0.201 | 1.10 | 4.94 | 0001568969 | 0001385292 | 0000098338 |
4 | StockholdersEquity | -9.40 | -5.67 | 1.25 | 3.51 | 3.58 | 0001568969 | 0001595974 | 0001598014 |
5 | NetIncome | -49.1 | -3.31 | 0.416 | 1.05 | 2.32 | 0001568969 | 0001671933 | 0000098338 |
6 | ComprehensiveNetIncome | -49.0 | -3.30 | 0.422 | 1.05 | 2.36 | 0001568969 | 0001671933 | 0000098338 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000023111 | 0001366246 | 0000023111 |
8 | EconomicCapitalRatio | -53.1 | -6.81 | 2.53 | 4.81 | 5.15 | 0001568969 | 0001046327 | 0001326801 |
2017
Logs
error | 1 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
warning | 4 × Zero effects | check_effects |
{'var_name': 'PropertyPlantAndEquipment', 'zeros': '57 of 57'}
{'var_name': 'IntangibleAssets', 'zeros': '57 of 57'} {'var_name': 'LeaseAssets', 'zeros': '57 of 57'} {'var_name': 'LeaseLiability', 'zeros': '57 of 57'} |
warning | 1 × Too many companies have an ECR > 400% | check_abs_values |
{'quantile_005_val': 4.48265491881333}
|
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -6.918733322324813}
|
warning | 1 × Similarly named company. Duplicate? | None | |
warning | 1 × Missing logo | subcommand.report | |
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 | AssetsCurrent | 100 | 2,247 | 58,827,104 | 6,079,707,200 | 124,988,000,000 | 0001378125 | 0001408278 | 0001652044 |
1 | AssetsNonCurrent | 0 | 0 | 219,108 | 476,788,400 | 10,485,000,000 | 0000945384 | 0001017968 | 0001652044 |
2 | PropertyPlantAndEquipment | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001378125 | 0000023111 |
3 | IntangibleAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001378125 | 0000023111 |
4 | LeaseAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001378125 | 0000023111 |
5 | remainder_Assets | 0 | 0 | 39,965,988 | 7,230,640,000 | 61,822,000,000 | 0001082733 | 0001023364 | 0001652044 |
6 | LiabilitiesCurrent | 0 | 103,910 | 32,765,355 | 2,092,680,000 | 24,613,000,000 | 0000098338 | 0000023111 | 0001652044 |
7 | LiabilitiesNonCurrent | 0 | 0 | 63,728 | 1,698,586,200 | 7,028,000,000 | 0000098338 | 0001408278 | 0001652044 |
8 | LeaseLiability | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001378125 | 0000023111 |
9 | remainder_Liabilities | -24,866,000 | 0 | 0 | 320,762,600 | 13,152,000,000 | 0001419582 | 0001017968 | 0001652044 |
10 | CostOfGoodsAndServicesSold | 0 | 0 | 2,234,760 | 1,581,491,400 | 45,583,000,000 | 0000023111 | 0001419582 | 0001652044 |
11 | GeneralAndAdministrativeExpense | 0 | 0 | 1,114,265 | 534,229,400 | 6,872,000,000 | 0000023111 | 0001567900 | 0001652044 |
12 | SellingExpense | 0 | 0 | 22,964,133 | 1,430,600,000 | 12,893,000,000 | 0000023111 | 0001046327 | 0001652044 |
13 | ResearchAndDevelopmentExpense | 0 | 0 | 0 | 740,580,600 | 16,625,000,000 | 0000023111 | 0001085869 | 0001652044 |
14 | remainder_Expenses | -14,886,000 | -530,400 | 5,035,032 | 1,454,106,400 | 17,267,000,000 | 0001564408 | 0001516805 | 0001652044 |
15 | remainder_Revenues | 0 | 0 | 87,642,778 | 5,841,760,000 | 110,855,000,000 | 0000023111 | 0001173489 | 0001652044 |
16 | remainder_NetIncome | -157,100,000 | -39,140,400 | 0 | 220,870,800 | 1,047,000,000 | 0001598014 | 0001567900 | 0001652044 |
17 | remainder_ComprehensiveNetIncome | -5,824,000 | -143,200 | 0 | 217,940,000 | 1,410,000,000 | 0001710583 | 0000945384 | 0001652044 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 100 | 2,247 | 127,883,086 | 14,687,720,000 | 197,295,000,000 | 0001378125 | 0000023111 | 0001652044 |
1 | Liabilities | 15,888 | 385,866 | 42,564,305 | 4,271,567,200 | 44,793,000,000 | 0001653979 | 0001419582 | 0001652044 |
2 | Expenses | 12,136 | 95,433 | 140,649,731 | 6,132,911,200 | 99,240,000,000 | 0001653979 | 0001017968 | 0001652044 |
3 | Revenues | 0 | 0 | 87,642,778 | 5,841,760,000 | 110,855,000,000 | 0000023111 | 0001173489 | 0001652044 |
4 | StockholdersEquity | -1,260,271,000 | -5,267,388 | 52,990,627 | 11,064,860,000 | 152,502,000,000 | 0001014473 | 0001017968 | 0001652044 |
5 | NetIncome | -3,445,066,000 | -110,196,200 | -1,258,600 | 666,598,400 | 15,934,000,000 | 0001564408 | 0001567900 | 0001326801 |
6 | ComprehensiveNetIncome | -3,428,852,000 | -91,933,200 | -700,482 | 954,160,000 | 16,410,000,000 | 0001564408 | 0001381871 | 0001326801 |
7 | BaseVar | 16,107 | 633,707 | 277,074,702 | 16,168,621,200 | 262,391,080,000 | 0001653979 | 0001408278 | 0001652044 |
8 | EconomicCapitalRatio | -9.10 | -6.92 | 1.61 | 4.48 | 5.36 | 0001516805 | 0001013237 | 0001085621 |
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 | AssetsCurrent | -5.06 | -2.67 | -0.216 | 1.31 | 2.29 | 0001516805 | 0001597033 | 0001671933 |
1 | AssetsNonCurrent | -0.246 | -0.0934 | -0.0170 | 0.0667 | 0.137 | 0001567900 | 0001596961 | 0001419582 |
2 | PropertyPlantAndEquipment | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001378125 | 0000023111 |
3 | IntangibleAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001378125 | 0000023111 |
4 | LeaseAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001378125 | 0000023111 |
5 | remainder_Assets | -4.84 | -2.52 | -0.121 | 1.75 | 1.87 | 0001567900 | 0001327318 | 0001448558 |
6 | LiabilitiesCurrent | -1.84 | -0.698 | 1.22 | 3.35 | 5.32 | 0000929940 | 0001546296 | 0001378125 |
7 | LiabilitiesNonCurrent | -4.14 | -1.46 | 0.420 | 1.05 | 1.81 | 0001419582 | 0001595974 | 0000098338 |
8 | LeaseLiability | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001378125 | 0000023111 |
9 | remainder_Liabilities | -4.15 | -0.933 | 0.313 | 0.783 | 1.23 | 0001616156 | 0001595974 | 0001419582 |
10 | CostOfGoodsAndServicesSold | -5.46 | -1.17 | 0.0979 | 0.479 | 0.601 | 0000098338 | 0001514056 | 0001023364 |
11 | GeneralAndAdministrativeExpense | -3.17 | -1.45 | 0.138 | 0.477 | 1.15 | 0001567900 | 0000929940 | 0000098338 |
12 | SellingExpense | -2.53 | -0.726 | 0.0625 | 0.356 | 0.874 | 0001516805 | 0000836690 | 0001567900 |
13 | ResearchAndDevelopmentExpense | -0.896 | -0.412 | 0.0873 | 0.266 | 0.519 | 0001564408 | 0001448558 | 0000098338 |
14 | remainder_Expenses | -3.24 | -1.50 | 0.161 | 0.416 | 1.39 | 0001023364 | 0001598014 | 0000098338 |
15 | remainder_Revenues | -1.54 | -0.814 | 0.135 | 1.36 | 4.54 | 0001516805 | 0001173489 | 0000098338 |
16 | remainder_NetIncome | -0.736 | -0.261 | -0.0386 | 0.330 | 3.21 | 0001568969 | 0001526520 | 0000746210 |
17 | remainder_ComprehensiveNetIncome | -0.0453 | -0.0271 | -0.00849 | 0.0492 | 0.0576 | 0000098338 | 0001593773 | 0001575189 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -6.74 | -4.32 | 0.0826 | 1.15 | 2.14 | 0001516805 | 0001616156 | 0000023111 |
1 | Liabilities | -1.96 | -1.40 | 1.45 | 2.92 | 4.20 | 0001014473 | 0001046327 | 0000098338 |
2 | Expenses | -3.89 | -1.86 | 0.00864 | 0.561 | 0.800 | 0001567900 | 0001169445 | 0001085621 |
3 | Revenues | -1.54 | -0.814 | 0.135 | 1.36 | 4.54 | 0001516805 | 0001173489 | 0000098338 |
4 | StockholdersEquity | -5.77 | -5.57 | 0.826 | 3.48 | 4.06 | 0001378125 | 0001366246 | 0001085621 |
5 | NetIncome | -5.46 | -1.93 | 0.283 | 1.15 | 2.00 | 0001516805 | 0001046327 | 0000098338 |
6 | ComprehensiveNetIncome | -5.50 | -1.94 | 0.304 | 1.15 | 1.96 | 0001516805 | 0001046327 | 0000098338 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000023111 | 0001378125 | 0000023111 |
8 | EconomicCapitalRatio | -9.46 | -7.28 | 1.25 | 4.12 | 5.00 | 0001516805 | 0001013237 | 0001085621 |
2018
Logs
error | 1 × IME and Company effects mismatched for Other Assets. IME Effects: 209.0, Company Effect: 210.0 | subcommand.report | |
warning | 4 × Zero effects | check_effects |
{'var_name': 'PropertyPlantAndEquipment', 'zeros': '60 of 60'}
{'var_name': 'IntangibleAssets', 'zeros': '60 of 60'} {'var_name': 'LeaseAssets', 'zeros': '60 of 60'} {'var_name': 'LeaseLiability', 'zeros': '60 of 60'} |
warning | 2 × Similarly named company. Duplicate? | None | |
warning | 1 × equityII differs from equityI | pre-agg | |
warning | 1 × Too many companies have an ECR > 400% | check_abs_values |
{'quantile_005_val': 4.131127074289552}
|
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -6.885739973023433}
|
warning | 1 × Missing logo | subcommand.report | |
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 | AssetsCurrent | 113 | 45,527 | 79,613,338 | 7,189,334,200 | 136,413,000,000 | 0001653979 | 0001118417 | 0001652044 |
1 | AssetsNonCurrent | 0 | 0 | 1,029,907 | 614,587,450 | 16,552,000,000 | 0000945384 | 0001725579 | 0001652044 |
2 | PropertyPlantAndEquipment | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001408278 | 0000023111 |
3 | IntangibleAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001408278 | 0000023111 |
4 | LeaseAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001408278 | 0000023111 |
5 | remainder_Assets | 0 | 0 | 39,195,215 | 6,965,400,000 | 79,827,000,000 | 0001082733 | 0001408278 | 0001652044 |
6 | LiabilitiesCurrent | 31,984 | 395,704 | 42,762,375 | 2,343,135,000 | 35,884,000,000 | 0001653979 | 0001169445 | 0001652044 |
7 | LiabilitiesNonCurrent | 0 | 0 | 37,477 | 1,511,269,400 | 18,884,000,000 | 0000098338 | 0001737372 | 0001652044 |
8 | LeaseLiability | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001408278 | 0000023111 |
9 | remainder_Liabilities | -51,922,000 | 0 | 0 | 270,528,750 | 1,773,165,000 | 0001666071 | 0000098338 | 0001418091 |
10 | CostOfGoodsAndServicesSold | 0 | 0 | 9,164,148 | 1,560,485,700 | 59,549,000,000 | 0000023111 | 0001052054 | 0001652044 |
11 | GeneralAndAdministrativeExpense | 0 | 0 | 5,053,662 | 307,728,200 | 8,126,000,000 | 0000023111 | 0001376321 | 0001652044 |
12 | SellingExpense | 0 | 0 | 35,591,274 | 1,284,460,000 | 16,333,000,000 | 0001378125 | 0001095565 | 0001652044 |
13 | ResearchAndDevelopmentExpense | 0 | 0 | 127,817 | 564,774,350 | 21,419,000,000 | 0000023111 | 0001737372 | 0001652044 |
14 | remainder_Expenses | -649,446,000 | 0 | 7,889,898 | 692,930,000 | 10,996,000,000 | 0001418091 | 0001376321 | 0001058290 |
15 | remainder_Revenues | 0 | 0 | 152,681,293 | 4,614,990,000 | 136,819,000,000 | 0001082733 | 0001118417 | 0001652044 |
16 | remainder_NetIncome | -223,100,000 | -68,265,250 | -322,265 | 78,261,800 | 8,592,000,000 | 0001598014 | 0001739936 | 0001652044 |
17 | remainder_ComprehensiveNetIncome | -1,216,000,000 | -184,095,000 | 0 | 202,820 | 44,855,000 | 0001652044 | 0000836690 | 0001725579 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 113 | 52,462 | 160,031,101 | 15,920,465,000 | 232,792,000,000 | 0001653979 | 0001118417 | 0001652044 |
1 | Liabilities | 31,984 | 395,704 | 58,170,073 | 3,413,579,100 | 55,164,000,000 | 0001653979 | 0000023111 | 0001652044 |
2 | Expenses | 16,168 | 555,045 | 183,022,695 | 3,895,410,400 | 114,675,000,000 | 0001653979 | 0001595974 | 0001652044 |
3 | Revenues | 0 | 0 | 152,681,293 | 4,614,990,000 | 136,819,000,000 | 0001082733 | 0001118417 | 0001652044 |
4 | StockholdersEquity | -1,385,474,000 | -10,595,580 | 47,224,623 | 11,539,900,000 | 177,628,000,000 | 0001014473 | 0001408278 | 0001652044 |
5 | NetIncome | -1,255,911,000 | -129,891,800 | -2,611,787 | 1,250,366,200 | 30,736,000,000 | 0001564408 | 0001448558 | 0001652044 |
6 | ComprehensiveNetIncome | -1,266,921,000 | -87,294,850 | -2,611,787 | 1,209,170,800 | 29,520,000,000 | 0001564408 | 0001448558 | 0001652044 |
7 | BaseVar | 26,800 | 1,326,646 | 367,615,731 | 15,104,754,175 | 317,743,830,000 | 0001653979 | 0001118417 | 0001652044 |
8 | EconomicCapitalRatio | -10.9 | -6.89 | 1.50 | 4.13 | 4.42 | 0001627611 | 0001475115 | 0001326801 |
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 | AssetsCurrent | -5.70 | -2.49 | -0.165 | 1.84 | 4.40 | 0001627611 | 0001598014 | 0001715433 |
1 | AssetsNonCurrent | -0.309 | -0.134 | -0.0201 | 0.0639 | 0.123 | 0001378125 | 0001366246 | 0001597033 |
2 | PropertyPlantAndEquipment | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001408278 | 0000023111 |
3 | IntangibleAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001408278 | 0000023111 |
4 | LeaseAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001408278 | 0000023111 |
5 | remainder_Assets | -4.84 | -2.67 | -0.276 | 2.01 | 2.52 | 0001627611 | 0001352010 | 0001710583 |
6 | LiabilitiesCurrent | -1.71 | -0.972 | 1.20 | 3.48 | 4.14 | 0000929940 | 0001715433 | 0001568969 |
7 | LiabilitiesNonCurrent | -2.86 | -1.63 | 0.202 | 0.854 | 1.52 | 0001014473 | 0001564408 | 0000098338 |
8 | LeaseLiability | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001408278 | 0000023111 |
9 | remainder_Liabilities | -4.27 | -0.820 | 0.293 | 0.787 | 1.42 | 0001616156 | 0001118417 | 0000098338 |
10 | CostOfGoodsAndServicesSold | -6.31 | -1.17 | 0.0878 | 0.649 | 1.00 | 0000098338 | 0001326801 | 0001378125 |
11 | GeneralAndAdministrativeExpense | -1.27 | -1.14 | 0.103 | 0.410 | 1.26 | 0001546296 | 0000929940 | 0000098338 |
12 | SellingExpense | -3.35 | -0.856 | 0.0685 | 0.635 | 1.07 | 0001640428 | 0001737372 | 0001378125 |
13 | ResearchAndDevelopmentExpense | -0.616 | -0.384 | 0.0804 | 0.331 | 0.573 | 0001046327 | 0001710583 | 0000098338 |
14 | remainder_Expenses | -3.52 | -1.10 | 0.160 | 0.405 | 1.21 | 0000023111 | 0001628104 | 0000098338 |
15 | remainder_Revenues | -2.14 | -0.834 | -0.0256 | 2.34 | 4.99 | 0001378125 | 0001014473 | 0000098338 |
16 | remainder_NetIncome | -9.76 | -1.13 | 0.154 | 0.480 | 0.806 | 0001378125 | 0001169445 | 0000098338 |
17 | remainder_ComprehensiveNetIncome | -3.27 | -0.00819 | 0.0256 | 0.0858 | 0.205 | 0001627611 | 0001564408 | 0001725579 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -8.02 | -4.27 | 0.0742 | 1.41 | 2.24 | 0001627611 | 0001058290 | 0001462223 |
1 | Liabilities | -2.17 | -1.12 | 1.37 | 3.20 | 4.72 | 0001616156 | 0001085869 | 0000098338 |
2 | Expenses | -3.14 | -2.26 | 0.0687 | 0.539 | 2.98 | 0000098338 | 0001526520 | 0001378125 |
3 | Revenues | -2.14 | -0.834 | -0.0256 | 2.34 | 4.99 | 0001378125 | 0001014473 | 0000098338 |
4 | StockholdersEquity | -5.56 | -5.50 | 0.883 | 3.68 | 3.88 | 0001653979 | 0001725579 | 0001173489 |
5 | NetIncome | -8.93 | -2.13 | 0.276 | 1.16 | 2.65 | 0001378125 | 0001475115 | 0000098338 |
6 | ComprehensiveNetIncome | -8.87 | -2.10 | 0.301 | 1.20 | 2.79 | 0001378125 | 0001475115 | 0000098338 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000023111 | 0001408278 | 0000023111 |
8 | EconomicCapitalRatio | -11.1 | -7.02 | 1.37 | 4.00 | 4.28 | 0001627611 | 0001475115 | 0001326801 |
2019
Logs
error | 5 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
warning | 5 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 3 × Similarly named company. Duplicate? | None | |
warning | 2 × Zero effects | check_effects |
{'var_name': 'PropertyPlantAndEquipment', 'zeros': '60 of 60'}
{'var_name': 'IntangibleAssets', 'zeros': '60 of 60'} |
warning | 2 × Ignoring company because Expenses is zero | pre-agg | |
warning | 1 × Too many companies have an ECR > 400% | check_abs_values |
{'quantile_005_val': 4.08441748947295}
|
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -5.288226321739389}
|
warning | 1 × Missing logo | subcommand.report | |
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 | AssetsCurrent | 16,581 | 76,419 | 145,606,600 | 7,706,858,050 | 153,299,000,000 | 0001653979 | 0001752474 | 0001652044 |
1 | AssetsNonCurrent | 0 | 0 | 1,468,064 | 673,399,750 | 15,420,000,000 | 0000945384 | 0001725579 | 0001652044 |
2 | PropertyPlantAndEquipment | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001448558 | 0000023111 |
3 | IntangibleAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001448558 | 0000023111 |
4 | LeaseAssets | 0 | 0 | 1,041,531 | 708,540,250 | 10,941,000,000 | 0000098338 | 0001052054 | 0001652044 |
5 | remainder_Assets | -6,097,000 | 0 | 71,881,998 | 7,318,515,000 | 96,249,000,000 | 0001376321 | 0001568385 | 0001652044 |
6 | LiabilitiesCurrent | 21,580 | 294,063 | 55,914,716 | 2,019,890,000 | 46,922,000,000 | 0001686515 | 0000023111 | 0001652044 |
7 | LiabilitiesNonCurrent | 0 | 0 | 507,272 | 1,445,147,150 | 16,973,000,000 | 0000098338 | 0000023111 | 0001652044 |
8 | LeaseLiability | 0 | 0 | 100,486 | 616,227,500 | 10,214,000,000 | 0000098338 | 0001462223 | 0001652044 |
9 | remainder_Liabilities | -78,401,000 | -512,160 | 0 | 253,064,900 | 2,532,970,000 | 0001666071 | 0001082733 | 0001418091 |
10 | CostOfGoodsAndServicesSold | 0 | 0 | 13,038,702 | 1,725,900,150 | 71,896,000,000 | 0000023111 | 0001640428 | 0001652044 |
11 | GeneralAndAdministrativeExpense | 0 | 0 | 5,579,360 | 596,318,650 | 10,465,000,000 | 0000023111 | 0001376321 | 0001326801 |
12 | SellingExpense | 0 | 0 | 45,613,225 | 1,696,741,850 | 18,464,000,000 | 0001378125 | 0001014473 | 0001652044 |
13 | ResearchAndDevelopmentExpense | 0 | 0 | 633,676 | 899,686,500 | 26,018,000,000 | 0000023111 | 0001378125 | 0001652044 |
14 | remainder_Expenses | -937,340,000 | -586,700 | 5,872,207 | 1,075,210,000 | 12,001,000,000 | 0001418091 | 0001671933 | 0001058290 |
15 | remainder_Revenues | 0 | 0 | 251,492,776 | 5,358,352,250 | 161,857,000,000 | 0001082733 | 0001095565 | 0001652044 |
16 | remainder_NetIncome | -261,500,000 | -44,107,900 | 24,492 | 98,399,550 | 5,394,000,000 | 0001598014 | 0001715433 | 0001652044 |
17 | remainder_ComprehensiveNetIncome | -23,821,000 | -5,988,650 | 0 | 52,427,650 | 1,104,000,000 | 0001013237 | 0000746210 | 0001652044 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 16,581 | 270,666 | 321,194,151 | 16,093,040,000 | 275,909,000,000 | 0001653979 | 0001169445 | 0001652044 |
1 | Liabilities | 21,580 | 1,244,381 | 103,470,967 | 4,058,152,850 | 74,467,000,000 | 0001686515 | 0001095565 | 0001652044 |
2 | Expenses | 40,154 | 926,010 | 248,261,909 | 4,814,627,200 | 132,908,000,000 | 0001653979 | 0001169445 | 0001652044 |
3 | Revenues | 0 | 0 | 251,492,776 | 5,358,352,250 | 161,857,000,000 | 0001082733 | 0001095565 | 0001652044 |
4 | StockholdersEquity | -1,490,100,000 | -11,408,872 | 127,786,353 | 11,176,800,000 | 201,442,000,000 | 0001014473 | 0001666071 | 0001652044 |
5 | NetIncome | -1,361,371,000 | -139,439,500 | -1,682,587 | 1,484,476,050 | 34,343,000,000 | 0001506293 | 0000945384 | 0001652044 |
6 | ComprehensiveNetIncome | -1,359,303,000 | -113,667,200 | -1,682,587 | 1,483,314,200 | 35,447,000,000 | 0001506293 | 0000945384 | 0001652044 |
7 | BaseVar | 46,971 | 1,761,438 | 582,262,660 | 15,458,918,200 | 375,527,895,000 | 0001653979 | 0001169445 | 0001652044 |
8 | EconomicCapitalRatio | -6.49 | -5.29 | 1.68 | 4.08 | 4.65 | 0001082733 | 0001366246 | 0000836690 |
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 | AssetsCurrent | -3.26 | -2.20 | -0.152 | 1.48 | 2.68 | 0001567900 | 0001598014 | 0001686515 |
1 | AssetsNonCurrent | -0.115 | -0.0959 | -0.0159 | 0.0550 | 0.150 | 0001567900 | 0001713683 | 0001597033 |
2 | PropertyPlantAndEquipment | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001448558 | 0000023111 |
3 | IntangibleAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001448558 | 0000023111 |
4 | LeaseAssets | -0.373 | -0.264 | -0.0198 | 0.160 | 1.83 | 0001567900 | 0001598014 | 0001376321 |
5 | remainder_Assets | -2.80 | -2.07 | -0.218 | 1.67 | 2.73 | 0001082733 | 0001118417 | 0001568385 |
6 | LiabilitiesCurrent | -2.45 | -0.932 | 0.553 | 2.18 | 3.30 | 0001514056 | 0001598014 | 0001082733 |
7 | LiabilitiesNonCurrent | -2.83 | -1.58 | 0.272 | 0.919 | 1.66 | 0001752474 | 0001475115 | 0000098338 |
8 | LeaseLiability | -0.860 | -0.309 | 0.0453 | 0.238 | 0.622 | 0001056386 | 0001725579 | 0000098338 |
9 | remainder_Liabilities | -4.12 | -1.03 | 0.359 | 0.976 | 1.85 | 0001730732 | 0001636422 | 0001666071 |
10 | CostOfGoodsAndServicesSold | -6.19 | -0.980 | 0.0502 | 0.474 | 0.822 | 0000098338 | 0001418091 | 0000023111 |
11 | GeneralAndAdministrativeExpense | -3.36 | -1.12 | 0.117 | 0.408 | 1.40 | 0001686515 | 0001408278 | 0000098338 |
12 | SellingExpense | -3.35 | -0.420 | 0.0373 | 0.352 | 0.845 | 0001640428 | 0001418091 | 0001376321 |
13 | ResearchAndDevelopmentExpense | -0.995 | -0.314 | 0.0757 | 0.312 | 0.622 | 0001506293 | 0001730732 | 0000098338 |
14 | remainder_Expenses | -2.81 | -0.857 | 0.173 | 0.367 | 1.28 | 0000023111 | 0001671933 | 0000098338 |
15 | remainder_Revenues | -1.16 | -0.803 | -0.0502 | 1.90 | 4.68 | 0001082733 | 0001014473 | 0000098338 |
16 | remainder_NetIncome | -1.75 | -0.129 | 0.0323 | 0.129 | 0.928 | 0001627611 | 0001352010 | 0001082733 |
17 | remainder_ComprehensiveNetIncome | -0.0463 | -0.0179 | -0.00168 | 0.0147 | 0.0734 | 0000023111 | 0001475115 | 0001725579 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -4.90 | -3.65 | 0.0332 | 1.05 | 1.57 | 0001082733 | 0001378125 | 0001568385 |
1 | Liabilities | -2.60 | -2.20 | 0.872 | 2.48 | 4.17 | 0001616156 | 0001526520 | 0000098338 |
2 | Expenses | -3.30 | -1.62 | 0.0748 | 0.492 | 0.598 | 0000098338 | 0001526520 | 0001627611 |
3 | Revenues | -1.16 | -0.803 | -0.0502 | 1.90 | 4.68 | 0001082733 | 0001014473 | 0000098338 |
4 | StockholdersEquity | -6.47 | -5.43 | 0.371 | 2.84 | 3.40 | 0001082733 | 0001662574 | 0000836690 |
5 | NetIncome | -3.01 | -1.95 | 0.209 | 0.913 | 1.51 | 0001686515 | 0001118417 | 0000098338 |
6 | ComprehensiveNetIncome | -2.97 | -1.95 | 0.207 | 0.908 | 1.50 | 0001686515 | 0001118417 | 0000098338 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000023111 | 0001448558 | 0000023111 |
8 | EconomicCapitalRatio | -7.40 | -6.20 | 0.768 | 3.17 | 3.74 | 0001082733 | 0001366246 | 0000836690 |
2020
Logs
error | 1 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
warning | 3 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 2 × Zero effects | check_effects |
{'var_name': 'PropertyPlantAndEquipment', 'zeros': '62 of 62'}
{'var_name': 'IntangibleAssets', 'zeros': '62 of 62'} |
warning | 2 × Similarly named company. Duplicate? | None | |
warning | 2 × Missing logo | subcommand.report | |
warning | 2 × Ignoring company because Assets is zero | pre-agg | |
warning | 1 × Too many companies have an ECR > 400% | check_abs_values |
{'quantile_005_val': 4.0476804240188295}
|
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -4.241991355820466}
|
warning | 1 × Large missing amount for aggregate "Assets" 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 | AssetsCurrent | 3,906 | 206,504 | 160,942,922 | 7,137,162,500 | 175,380,000,000 | 0001811999 | 0001173489 | 0001652044 |
1 | AssetsNonCurrent | 0 | 0 | 2,747,982 | 613,022,600 | 24,656,000,000 | 0001023364 | 0001169445 | 0001652044 |
2 | PropertyPlantAndEquipment | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001514056 | 0000023111 |
3 | IntangibleAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001514056 | 0000023111 |
4 | LeaseAssets | 0 | 0 | 3,240,135 | 898,472,050 | 12,211,000,000 | 0000836690 | 0001118417 | 0001652044 |
5 | remainder_Assets | -1,894,884 | 63.6 | 108,507,450 | 7,644,200,000 | 107,369,000,000 | 0001516805 | 0001173489 | 0001652044 |
6 | LiabilitiesCurrent | 0 | 1,048,952 | 70,580,017 | 1,977,501,300 | 60,395,000,000 | 0001753931 | 0001118417 | 0001652044 |
7 | LiabilitiesNonCurrent | 0 | 0 | 919,095 | 2,146,976,400 | 25,050,000,000 | 0000098338 | 0001715433 | 0001652044 |
8 | LeaseLiability | 0 | 0 | 1,036,100 | 802,575,600 | 11,146,000,000 | 0000836690 | 0001408278 | 0001652044 |
9 | remainder_Liabilities | -5,772,000 | -118,958 | 0 | 474,962,150 | 2,600,335,000 | 0001173489 | 0001169445 | 0001418091 |
10 | CostOfGoodsAndServicesSold | 0 | 0 | 16,125,806 | 1,716,065,000 | 84,732,000,000 | 0000023111 | 0001640428 | 0001652044 |
11 | GeneralAndAdministrativeExpense | 0 | 0 | 6,578,519 | 560,768,600 | 11,052,000,000 | 0000023111 | 0000746210 | 0001652044 |
12 | SellingExpense | 0 | 0 | 42,181,601 | 1,262,589,350 | 17,946,000,000 | 0001448558 | 0001666071 | 0001652044 |
13 | ResearchAndDevelopmentExpense | 0 | 0 | 0 | 859,670,150 | 27,573,000,000 | 0000023111 | 0000098338 | 0001652044 |
14 | remainder_Expenses | -98,414,000 | -293,438 | 8,760,106 | 1,231,527,250 | 12,142,000,000 | 0001671933 | 0001408278 | 0001058290 |
15 | remainder_Revenues | 0 | 4,291 | 233,368,508 | 4,259,227,450 | 182,527,000,000 | 0001082733 | 0001095565 | 0001652044 |
16 | remainder_NetIncome | -350,209,000 | -257,035,400 | 59,785 | 93,877,250 | 6,858,000,000 | 0000891103 | 0001752474 | 0001652044 |
17 | remainder_ComprehensiveNetIncome | -30,600,000 | -1,474,400 | 0 | 142,438,050 | 1,865,000,000 | 0001810019 | 0001023364 | 0001652044 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 5,178 | 329,148 | 440,515,696 | 15,997,394,500 | 319,616,000,000 | 0001811999 | 0001327318 | 0001652044 |
1 | Liabilities | 211,549 | 1,896,205 | 125,703,027 | 5,388,262,600 | 97,072,000,000 | 0001686515 | 0001169445 | 0001652044 |
2 | Expenses | 132,737 | 454,126 | 262,437,856 | 4,859,752,050 | 149,116,000,000 | 0001686515 | 0001595974 | 0001652044 |
3 | Revenues | 0 | 4,291 | 233,368,508 | 4,259,227,450 | 182,527,000,000 | 0001082733 | 0001095565 | 0001652044 |
4 | StockholdersEquity | -1,390,198,000 | -7,696,387 | 178,857,129 | 10,713,430,600 | 222,544,000,000 | 0001014473 | 0001169445 | 0001652044 |
5 | NetIncome | -1,271,544,000 | -286,840,000 | -2,362,680 | 866,674,400 | 40,269,000,000 | 0001597033 | 0001448558 | 0001652044 |
6 | ComprehensiveNetIncome | -1,259,395,000 | -275,580,000 | -2,168,731 | 1,013,917,650 | 42,134,000,000 | 0001597033 | 0001173489 | 0001652044 |
7 | BaseVar | 298,716 | 2,377,677 | 629,588,251 | 15,149,542,650 | 434,687,390,000 | 0001686515 | 0001666071 | 0001652044 |
8 | EconomicCapitalRatio | -7.50 | -4.24 | 1.24 | 4.05 | 4.59 | 0001811999 | 0001636422 | 0001774155 |
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 | AssetsCurrent | -3.26 | -2.11 | -0.178 | 1.66 | 17.7 | 0001811999 | 0001598014 | 0001516805 |
1 | AssetsNonCurrent | -0.140 | -0.109 | -0.0153 | 0.0612 | 0.136 | 0001567900 | 0001169445 | 0001597033 |
2 | PropertyPlantAndEquipment | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001514056 | 0000023111 |
3 | IntangibleAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001514056 | 0000023111 |
4 | LeaseAssets | -0.314 | -0.230 | -0.00529 | 0.115 | 0.193 | 0001567900 | 0001023364 | 0001013237 |
5 | remainder_Assets | -4.36 | -2.25 | -0.149 | 1.55 | 2.38 | 0001516805 | 0001327318 | 0001774155 |
6 | LiabilitiesCurrent | -2.73 | -1.44 | 0.583 | 2.07 | 6.80 | 0001516805 | 0001598014 | 0001811999 |
7 | LiabilitiesNonCurrent | -2.85 | -1.80 | 0.267 | 0.911 | 1.11 | 0001752474 | 0001713683 | 0001640428 |
8 | LeaseLiability | -0.465 | -0.287 | 0.0199 | 0.177 | 0.293 | 0001013237 | 0001666071 | 0001376321 |
9 | remainder_Liabilities | -4.21 | -1.58 | 0.445 | 1.000 | 1.49 | 0001753931 | 0001526520 | 0001640428 |
10 | CostOfGoodsAndServicesSold | -3.34 | -0.924 | 0.0757 | 0.363 | 0.622 | 0000098338 | 0001753931 | 0000023111 |
11 | GeneralAndAdministrativeExpense | -2.81 | -0.940 | 0.0716 | 0.339 | 0.675 | 0001715433 | 0000891103 | 0000098338 |
12 | SellingExpense | -3.34 | -0.489 | 0.0240 | 0.306 | 0.538 | 0001640428 | 0001529113 | 0001376321 |
13 | ResearchAndDevelopmentExpense | -0.429 | -0.252 | 0.0573 | 0.177 | 0.260 | 0001506293 | 0001752474 | 0000098338 |
14 | remainder_Expenses | -2.32 | -1.06 | 0.131 | 0.300 | 0.755 | 0000023111 | 0001595974 | 0000098338 |
15 | remainder_Revenues | -1.09 | -0.667 | 0.00794 | 1.50 | 2.42 | 0001715433 | 0001564408 | 0000098338 |
16 | remainder_NetIncome | -1.53 | -0.212 | 0.0372 | 0.253 | 0.833 | 0001627611 | 0001739936 | 0001567900 |
17 | remainder_ComprehensiveNetIncome | -0.0486 | -0.0207 | -0.00437 | 0.0224 | 0.113 | 0001376321 | 0001475115 | 0001686515 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -5.05 | -3.59 | 0.134 | 0.968 | 1.05 | 0001811999 | 0001506293 | 0001753931 |
1 | Liabilities | -2.76 | -1.68 | 0.633 | 2.65 | 3.29 | 0001616156 | 0001448558 | 0001640428 |
2 | Expenses | -1.93 | -1.78 | 0.0636 | 0.496 | 0.766 | 0001640428 | 0001739936 | 0001627611 |
3 | Revenues | -1.09 | -0.667 | 0.00794 | 1.50 | 2.42 | 0001715433 | 0001564408 | 0000098338 |
4 | StockholdersEquity | -6.17 | -4.97 | 0.354 | 3.22 | 4.13 | 0001811999 | 0001739936 | 0001774155 |
5 | NetIncome | -2.80 | -1.50 | 0.131 | 0.668 | 1.17 | 0001715433 | 0001376321 | 0001085869 |
6 | ComprehensiveNetIncome | -2.81 | -1.49 | 0.110 | 0.674 | 1.18 | 0001715433 | 0001752474 | 0001085869 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000023111 | 0001514056 | 0000023111 |
8 | EconomicCapitalRatio | -8.30 | -5.05 | 0.440 | 3.24 | 3.78 | 0001811999 | 0001636422 | 0001774155 |
2021
Logs
error | 1 × Negative Expenses, ignoring company. | pre-agg | |
warning | 2 × Zero effects | check_effects |
{'var_name': 'PropertyPlantAndEquipment', 'zeros': '77 of 77'}
{'var_name': 'IntangibleAssets', 'zeros': '77 of 77'} |
warning | 2 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 2 × Ignoring company because Assets is zero | pre-agg | |
warning | 1 × Too many companies have an ECR > 400% | check_abs_values |
{'quantile_005_val': 4.65854476418494}
|
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -4.266160962440816}
|
warning | 1 × Similarly named company. Duplicate? | None | |
warning | 1 × Missing logo | subcommand.report | |
warning | 1 × Large missing amount for aggregate "Liabilities" added to remainder. | industry.us_generic | |
warning | 1 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
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 | AssetsCurrent | 0 | 122,761 | 270,041,292 | 5,432,401,600 | 189,427,000,000 | 0001746278 | 0001327318 | 0001652044 |
1 | AssetsNonCurrent | 0 | 0 | 4,318,360 | 520,539,200 | 34,910,000,000 | 0001052054 | 0001327318 | 0001652044 |
2 | PropertyPlantAndEquipment | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001598014 | 0000023111 |
3 | IntangibleAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001598014 | 0000023111 |
4 | LeaseAssets | 0 | 0 | 901,960 | 574,360,000 | 12,959,000,000 | 0000836690 | 0000098338 | 0001652044 |
5 | remainder_Assets | 0 | 349 | 137,537,233 | 8,245,845,600 | 121,972,000,000 | 0001082733 | 0001774155 | 0001652044 |
6 | LiabilitiesCurrent | 0 | 253,343 | 93,051,851 | 1,985,104,000 | 69,511,000,000 | 0001746278 | 0001636422 | 0001652044 |
7 | LiabilitiesNonCurrent | 0 | 0 | 2,049,851 | 2,250,002,200 | 26,198,000,000 | 0000098338 | 0001799332 | 0001652044 |
8 | LeaseLiability | 0 | 0 | 130,957 | 543,000,000 | 12,746,000,000 | 0000836690 | 0001616156 | 0001326801 |
9 | remainder_Liabilities | -125,142,000 | -178,393 | 0 | 544,585,800 | 4,293,710,000 | 0001596961 | 0001169445 | 0001418091 |
10 | CostOfGoodsAndServicesSold | 0 | 0 | 54,405,699 | 2,154,899,400 | 110,939,000,000 | 0000023111 | 0001819928 | 0001652044 |
11 | GeneralAndAdministrativeExpense | 0 | 0 | 14,319,010 | 609,596,800 | 13,510,000,000 | 0000023111 | 0001173489 | 0001652044 |
12 | SellingExpense | 0 | 0 | 58,212,303 | 1,217,260,000 | 22,912,000,000 | 0001052054 | 0001422930 | 0001652044 |
13 | ResearchAndDevelopmentExpense | 0 | 0 | 603,945 | 873,552,000 | 31,562,000,000 | 0000023111 | 0001715433 | 0001652044 |
14 | remainder_Expenses | -223,098,000 | -13,446,000 | 8,768,463 | 967,324,200 | 14,701,000,000 | 0001830043 | 0001837686 | 0001652044 |
15 | remainder_Revenues | 0 | 0 | 256,791,070 | 5,346,185,600 | 257,637,000,000 | 0001052054 | 0001095565 | 0001652044 |
16 | remainder_NetIncome | -464,529,000 | -87,220,000 | -99,949 | 155,324,400 | 12,020,000,000 | 0000891103 | 0001794905 | 0001652044 |
17 | remainder_ComprehensiveNetIncome | -2,256,000,000 | -33,201,200 | 0 | 15,275,000 | 53,508,000 | 0001652044 | 0001737372 | 0001597033 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 350 | 342,870 | 486,811,748 | 14,630,392,800 | 359,268,000,000 | 0001746278 | 0001095565 | 0001652044 |
1 | Liabilities | 42,993 | 626,103 | 161,035,034 | 5,173,240,000 | 107,633,000,000 | 0001746278 | 0001774155 | 0001652044 |
2 | Expenses | 27,800 | 716,543 | 298,911,989 | 5,728,142,400 | 193,624,000,000 | 0001746278 | 0001131554 | 0001652044 |
3 | Revenues | 0 | 0 | 256,791,070 | 5,346,185,600 | 257,637,000,000 | 0001052054 | 0001095565 | 0001652044 |
4 | StockholdersEquity | -1,260,519,000 | -7,270,530 | 256,778,078 | 11,135,072,000 | 251,635,000,000 | 0001014473 | 0001454938 | 0001652044 |
5 | NetIncome | -926,307,000 | -258,725,800 | -2,707,381 | 869,064,000 | 76,033,000,000 | 0001597033 | 0001753931 | 0001652044 |
6 | ComprehensiveNetIncome | -872,799,000 | -265,567,000 | -1,853,696 | 865,240,800 | 73,777,000,000 | 0001597033 | 0001753931 | 0001652044 |
7 | BaseVar | 40,158 | 1,450,111 | 754,713,370 | 15,678,596,359 | 543,032,605,000 | 0001746278 | 0001131554 | 0001652044 |
8 | EconomicCapitalRatio | -7.35 | -4.27 | 1.76 | 4.66 | 6.45 | 0001082733 | 0001418091 | 0001052054 |
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 | AssetsCurrent | -3.71 | -2.46 | -0.108 | 1.61 | 3.41 | 0001082733 | 0001597033 | 0001874097 |
1 | AssetsNonCurrent | -0.180 | -0.117 | -0.00968 | 0.0666 | 0.132 | 0001082733 | 0001506293 | 0001652044 |
2 | PropertyPlantAndEquipment | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001598014 | 0000023111 |
3 | IntangibleAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001598014 | 0000023111 |
4 | LeaseAssets | -0.321 | -0.186 | -0.00925 | 0.156 | 0.504 | 0001082733 | 0001820144 | 0001563190 |
5 | remainder_Assets | -4.09 | -2.63 | -0.227 | 1.67 | 2.35 | 0001082733 | 0001837686 | 0001820144 |
6 | LiabilitiesCurrent | -4.00 | -1.10 | 0.486 | 1.78 | 8.27 | 0001686515 | 0001866550 | 0001811999 |
7 | LiabilitiesNonCurrent | -3.21 | -1.79 | 0.393 | 1.09 | 1.38 | 0001582961 | 0001820144 | 0001563190 |
8 | LeaseLiability | -0.852 | -0.375 | 0.0444 | 0.154 | 0.261 | 0001563190 | 0001662574 | 0001753931 |
9 | remainder_Liabilities | -2.85 | -1.07 | 0.442 | 1.18 | 17.3 | 0001616156 | 0001422930 | 0001746278 |
10 | CostOfGoodsAndServicesSold | -4.13 | -1.06 | 0.0773 | 0.432 | 0.839 | 0001563190 | 0001475115 | 0001686515 |
11 | GeneralAndAdministrativeExpense | -3.11 | -0.600 | 0.0537 | 0.314 | 0.582 | 0001715433 | 0001666071 | 0000098338 |
12 | SellingExpense | -3.88 | -0.503 | 0.0475 | 0.315 | 0.885 | 0001640428 | 0001830043 | 0001563190 |
13 | ResearchAndDevelopmentExpense | -0.943 | -0.308 | 0.0529 | 0.178 | 0.321 | 0001854445 | 0001800392 | 0001686515 |
14 | remainder_Expenses | -2.36 | -0.759 | 0.131 | 0.448 | 0.765 | 0000023111 | 0001475115 | 0001640428 |
15 | remainder_Revenues | -2.46 | -0.865 | 0.0169 | 1.89 | 3.25 | 0001686515 | 0001598014 | 0001563190 |
16 | remainder_NetIncome | -1.55 | -0.275 | -0.0186 | 0.206 | 7.52 | 0001737372 | 0001595974 | 0001686515 |
17 | remainder_ComprehensiveNetIncome | -0.628 | -0.0224 | -0.00391 | 0.0135 | 0.662 | 0001686515 | 0001737372 | 0001052054 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -6.08 | -3.35 | -0.0403 | 0.871 | 1.06 | 0001082733 | 0001739936 | 0001830043 |
1 | Liabilities | -2.73 | -1.43 | 0.699 | 3.07 | 3.50 | 0001616156 | 0001837686 | 0001753931 |
2 | Expenses | -2.82 | -1.82 | 0.0295 | 0.490 | 0.976 | 0001563190 | 0001392972 | 0001686515 |
3 | Revenues | -2.46 | -0.865 | 0.0169 | 1.89 | 3.25 | 0001686515 | 0001598014 | 0001563190 |
4 | StockholdersEquity | -9.86 | -5.97 | -0.0385 | 2.98 | 3.91 | 0001686515 | 0001595974 | 0001841209 |
5 | NetIncome | -3.77 | -1.76 | 0.136 | 0.768 | 6.03 | 0001715433 | 0001582961 | 0001686515 |
6 | ComprehensiveNetIncome | -3.83 | -1.76 | 0.132 | 0.777 | 5.40 | 0001715433 | 0001131554 | 0001686515 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000023111 | 0001598014 | 0000023111 |
8 | EconomicCapitalRatio | -8.74 | -5.65 | 0.375 | 3.27 | 5.07 | 0001082733 | 0001418091 | 0001052054 |
2022
Logs
error | 1 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
error | 1 × Negative Expenses, ignoring company. | pre-agg | |
warning | 4 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 2 × Zero effects | check_effects |
{'var_name': 'PropertyPlantAndEquipment', 'zeros': '70 of 70'}
{'var_name': 'IntangibleAssets', 'zeros': '70 of 70'} |
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': -7.756148731279094}
|
warning | 1 × Similarly named company. Duplicate? | None | |
warning | 1 × Large missing amount for aggregate "Liabilities" 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 | AssetsCurrent | 0 | 88,308 | 224,298,728 | 4,663,996,100 | 170,056,000,000 | 0001686515 | 0001666071 | 0001652044 |
1 | AssetsNonCurrent | 0 | 0 | 3,814,432 | 505,425,550 | 37,115,000,000 | 0001082733 | 0001327318 | 0001652044 |
2 | PropertyPlantAndEquipment | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001582961 | 0000023111 |
3 | IntangibleAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001582961 | 0000023111 |
4 | LeaseAssets | 0 | 0 | 8,943,740 | 432,688,400 | 14,381,000,000 | 0000836690 | 0001173489 | 0001652044 |
5 | remainder_Assets | -5,575 | 0 | 166,574,040 | 5,772,429,300 | 143,712,000,000 | 0001800392 | 0001671933 | 0001652044 |
6 | LiabilitiesCurrent | 0 | 852,304 | 82,159,899 | 1,663,147,200 | 69,814,000,000 | 0001686515 | 0001636422 | 0001652044 |
7 | LiabilitiesNonCurrent | 0 | 0 | 4,252,691 | 2,851,020,000 | 26,206,000,000 | 0000098338 | 0001327318 | 0001652044 |
8 | LeaseLiability | 0 | 0 | 3,580,583 | 611,625,000 | 15,301,000,000 | 0000836690 | 0001820144 | 0001326801 |
9 | remainder_Liabilities | -126,695,000 | -9,350 | 0 | 372,028,300 | 1,066,048,000 | 0001596961 | 0001326801 | 0001713683 |
10 | CostOfGoodsAndServicesSold | 0 | 0 | 53,956,287 | 2,827,105,650 | 126,203,000,000 | 0000023111 | 0001800392 | 0001652044 |
11 | GeneralAndAdministrativeExpense | 0 | 0 | 12,695,047 | 760,620,900 | 15,724,000,000 | 0000023111 | 0001173489 | 0001652044 |
12 | SellingExpense | 0 | 0 | 69,672,642 | 1,562,598,200 | 26,567,000,000 | 0001514056 | 0001131554 | 0001652044 |
13 | ResearchAndDevelopmentExpense | 0 | 0 | 7,842,790 | 684,074,000 | 39,500,000,000 | 0000023111 | 0001874097 | 0001652044 |
14 | remainder_Expenses | -4,135,000 | -550 | 19,665,483 | 1,105,223,350 | 13,747,000,000 | 0001640428 | 0001746278 | 0001058290 |
15 | remainder_Revenues | 0 | 712 | 271,545,746 | 5,665,776,000 | 282,836,000,000 | 0001082733 | 0001392972 | 0001652044 |
16 | remainder_NetIncome | -3,514,000,000 | -145,928,600 | 0 | 15,009,600 | 52,000,000 | 0001652044 | 0001686515 | 0001058290 |
17 | remainder_ComprehensiveNetIncome | -5,980,000,000 | -56,682,850 | 0 | 4,946,400 | 64,500,000 | 0001652044 | 0001686515 | 0001810019 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 1,544 | 185,436 | 475,655,544 | 9,329,791,350 | 365,264,000,000 | 0001686515 | 0001095565 | 0001652044 |
1 | Liabilities | 66,066 | 1,664,580 | 241,152,094 | 5,169,102,000 | 109,120,000,000 | 0001815632 | 0001131554 | 0001652044 |
2 | Expenses | 37,488 | 1,606,228 | 328,652,014 | 6,356,960,600 | 219,350,000,000 | 0001686515 | 0001799332 | 0001652044 |
3 | Revenues | 0 | 712 | 271,545,746 | 5,665,776,000 | 282,836,000,000 | 0001082733 | 0001392972 | 0001652044 |
4 | StockholdersEquity | -1,562,200,000 | -7,771,238 | 161,066,797 | 6,988,792,650 | 256,144,000,000 | 0001014473 | 0001475115 | 0001652044 |
5 | NetIncome | -1,429,653,000 | -540,193,800 | -14,165,966 | 559,327,200 | 59,972,000,000 | 0001564408 | 0001715433 | 0001652044 |
6 | ComprehensiveNetIncome | -1,449,148,000 | -537,893,400 | -16,471,303 | 540,880,900 | 53,992,000,000 | 0001564408 | 0001662574 | 0001652044 |
7 | BaseVar | 70,896 | 3,562,034 | 759,992,818 | 13,687,726,709 | 577,459,200,000 | 0001686515 | 0001846069 | 0001652044 |
8 | EconomicCapitalRatio | -18.7 | -7.76 | 1.06 | 3.87 | 4.45 | 0001514056 | 0001131554 | 0000836690 |
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 | AssetsCurrent | -12.0 | -3.20 | -0.128 | 1.43 | 3.97 | 0001514056 | 0001841209 | 0001874097 |
1 | AssetsNonCurrent | -0.963 | -0.275 | -0.0191 | 0.0775 | 0.527 | 0001514056 | 0001095565 | 0001546296 |
2 | PropertyPlantAndEquipment | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001582961 | 0000023111 |
3 | IntangibleAssets | 0 | 0 | 0 | 0 | 0 | 0000023111 | 0001582961 | 0000023111 |
4 | LeaseAssets | -1.56 | -0.349 | -0.0158 | 0.158 | 0.660 | 0001514056 | 0001085869 | 0001563190 |
5 | remainder_Assets | -11.2 | -3.26 | -0.232 | 1.72 | 3.49 | 0001514056 | 0001118417 | 0001746278 |
6 | LiabilitiesCurrent | -1.86 | -0.851 | 0.346 | 2.04 | 10.00 | 0001815632 | 0001564408 | 0001082733 |
7 | LiabilitiesNonCurrent | -3.61 | -2.29 | 0.425 | 1.36 | 2.24 | 0001514056 | 0001652044 | 0000098338 |
8 | LeaseLiability | -1.51 | -0.432 | 0.0123 | 0.261 | 0.509 | 0001794905 | 0001173489 | 0000098338 |
9 | remainder_Liabilities | -3.19 | -1.15 | 0.461 | 1.26 | 11.1 | 0001514056 | 0001529113 | 0001686515 |
10 | CostOfGoodsAndServicesSold | -4.84 | -1.48 | 0.0925 | 0.883 | 1.36 | 0000098338 | 0001837686 | 0001815632 |
11 | GeneralAndAdministrativeExpense | -4.70 | -1.13 | 0.0684 | 0.492 | 1.01 | 0001815632 | 0001666071 | 0000098338 |
12 | SellingExpense | -3.67 | -0.437 | 0.0548 | 0.563 | 1.06 | 0001640428 | 0000891103 | 0001514056 |
13 | ResearchAndDevelopmentExpense | -2.08 | -0.365 | 0.0636 | 0.330 | 0.654 | 0001841209 | 0001640428 | 0000098338 |
14 | remainder_Expenses | -6.06 | -3.02 | 0.231 | 0.527 | 1.47 | 0001815632 | 0001013237 | 0000098338 |
15 | remainder_Revenues | -3.51 | -1.25 | 0.0586 | 1.42 | 3.71 | 0001815632 | 0001014473 | 0000098338 |
16 | remainder_NetIncome | -11.6 | -0.156 | 0.0524 | 0.259 | 0.737 | 0001514056 | 0001326801 | 0000098338 |
17 | remainder_ComprehensiveNetIncome | -0.197 | -0.0374 | 0.00246 | 0.0276 | 0.399 | 0001799332 | 0001422930 | 0001715433 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -15.9 | -5.79 | 0.167 | 1.21 | 1.86 | 0001514056 | 0001327318 | 0001874097 |
1 | Liabilities | -3.74 | -1.64 | 0.645 | 2.74 | 4.27 | 0001514056 | 0001799332 | 0000098338 |
2 | Expenses | -8.50 | -2.41 | 0.183 | 0.502 | 3.12 | 0001815632 | 0001617553 | 0001514056 |
3 | Revenues | -3.51 | -1.25 | 0.0586 | 1.42 | 3.71 | 0001815632 | 0001014473 | 0000098338 |
4 | StockholdersEquity | -8.41 | -5.63 | 0.204 | 2.83 | 3.67 | 0001514056 | 0001131554 | 0001874097 |
5 | NetIncome | -12.1 | -4.94 | 0.317 | 1.12 | 2.70 | 0001815632 | 0001739936 | 0000098338 |
6 | ComprehensiveNetIncome | -12.1 | -4.93 | 0.313 | 1.13 | 2.71 | 0001815632 | 0001739936 | 0000098338 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000023111 | 0001582961 | 0000023111 |
8 | EconomicCapitalRatio | -18.9 | -8.01 | 0.807 | 3.62 | 4.20 | 0001514056 | 0001131554 | 0000836690 |
Estimates
Parameter | Value | Min | Max |
---|---|---|---|
PresentValueFactor | 1.33 | 1.0 | 15.0 |
BalanceFactor | 2.56 | 0.5 | 5.0 |
OCIFactor | 1.0 | 0.5 | 1.0 |
HiddenReservesFactor | 0.0 | 0.0 | 0.0 |
LLPO_stddev | 1.86 | 0.2 | 10.0 |