{
"company_details": [
{
"company_id": "0001596532",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution_0001596532.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2024/graphs/IME_0001596532.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001596532.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001596532_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001596532_main_keyfigs.svg",
"name": "Arista Networks Inc",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_computers/2024/backtesting_correlation/regression_0001596532.svg",
"report_text": "The relative strengths and weaknesses of Arista Networks Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Arista Networks Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 232% points.The greatest weakness of Arista Networks Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 106% points.
The company's Economic Capital Ratio, given in the ranking table, is 426%, being 185% points above the market average of 241%.",
"report_url": "https://www.realrate-archive.com/us_computers/2024/report/0001596532_2025_Arista_Networks_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities, Non-Current": "3.07",
"Liabilities": "9.92",
"Assets": "-10.7",
"Stockholders Equity": "14.3",
"ECR before LimitedLiability": "192",
"Other Liabilities": "-2.76",
"Liabilities, Current": "9.58",
"Goodwill": "5.73",
"Assets, Current": "-19.7",
"Other Assets": "-1.45",
"Administrative and Marketing Exp.": "57.5",
"Expenses": "84.0",
"Revenues": "-149",
"Net Income": "164",
"Research and Development Exp.": "-80.0",
"Costs of Goods Sold": "101",
"Other Expenses": "17.1",
"Other Revenues": "-149",
"Comprehensive Net Income": "164",
"Other Net Income": "188",
"Economic Capital Ratio": "148"
},
"2015": {
"Other Liabilities": "-4.84",
"Liabilities": "4.62",
"Assets": "-8.83",
"Stockholders Equity": "11.1",
"ECR before LimitedLiability": "159",
"Liabilities, Non-Current": "4.03",
"Liabilities, Current": "5.24",
"Goodwill": "4.93",
"Assets, Current": "-16.6",
"Administrative and Marketing Exp.": "65.4",
"Expenses": "65.3",
"Revenues": "-139",
"Net Income": "142",
"Other Expenses": "17.5",
"Costs of Goods Sold": "76.6",
"Research and Development Exp.": "-82.9",
"Other Revenues": "-139",
"Other Net Income": "166",
"Comprehensive Net Income": "152",
"Other Compr. Net Income": "6.77",
"Economic Capital Ratio": "112"
},
"2016": {
"Liabilities, Non-Current": "6.64",
"Liabilities": "-3.97",
"Assets": "-15.4",
"Stockholders Equity": "14.6",
"ECR before LimitedLiability": "187",
"Liabilities, Current": "-8.24",
"Other Liabilities": "-2.78",
"Goodwill": "4.46",
"Assets, Current": "-28.3",
"Research and Development Exp.": "-73.9",
"Expenses": "89.7",
"Revenues": "-111",
"Net Income": "152",
"Costs of Goods Sold": "51.4",
"Administrative and Marketing Exp.": "84.2",
"Other Expenses": "35.4",
"Other Revenues": "-111",
"Other Net Income": "155",
"Comprehensive Net Income": "152",
"Other Compr. Net Income": "2.56",
"Economic Capital Ratio": "105"
},
"2017": {
"Assets, Non-Current": "2.98",
"Assets": "-41.0",
"Stockholders Equity": "17.7",
"ECR before LimitedLiability": "237",
"Assets, Current": "-76.0",
"Goodwill": "8.99",
"Research and Development Exp.": "-64.1",
"Expenses": "118",
"Net Income": "214",
"Administrative and Marketing Exp.": "77.3",
"Other Expenses": "45.4",
"Costs of Goods Sold": "56.4",
"Other Revenues": "-128",
"Revenues": "-128",
"Liabilities, Non-Current": "7.78",
"Liabilities, Current": "-3.78",
"Other Liabilities": "-5.85",
"Other Net Income": "216",
"Comprehensive Net Income": "214",
"Other Compr. Net Income": "-2.68",
"Economic Capital Ratio": "176"
},
"2018": {
"Other Liabilities": "7.93",
"Liabilities": "24.8",
"Stockholders Equity": "16.3",
"ECR before LimitedLiability": "160",
"Liabilities, Current": "18.8",
"Assets, Non-Current": "3.38",
"Assets": "-6.42",
"Goodwill": "7.06",
"Assets, Current": "-25.3",
"Other Assets": "1.13",
"Costs of Goods Sold": "2.68",
"Expenses": "72.6",
"Revenues": "160",
"Net Income": "160",
"Other Expenses": "-49.8",
"Research and Development Exp.": "-43.2",
"Administrative and Marketing Exp.": "161",
"Other Revenues": "160",
"Comprehensive Net Income": "160",
"Other Net Income": "-60.8",
"Economic Capital Ratio": "104"
},
"2019": {
"Liabilities": "25.6",
"Stockholders Equity": "20.9",
"ECR before LimitedLiability": "247",
"Liabilities, Current": "30.2",
"Other Liabilities": "-3.90",
"Assets, Non-Current": "6.33",
"Assets": "-39.2",
"Assets, Current": "-59.5",
"Goodwill": "12.0",
"Other Assets": "-9.27",
"Other Expenses": "29.1",
"Expenses": "110",
"Revenues": "89.2",
"Net Income": "239",
"Research and Development Exp.": "-36.3",
"Costs of Goods Sold": "5.02",
"Administrative and Marketing Exp.": "112",
"Other Revenues": "89.2",
"Comprehensive Net Income": "240",
"Other Net Income": "11.9",
"Economic Capital Ratio": "173"
},
"2020": {
"Liabilities, Current": "15.5",
"Liabilities": "18.0",
"Stockholders Equity": "17.5",
"ECR before LimitedLiability": "175",
"Liabilities, Non-Current": "3.62",
"Assets, Current": "-28.6",
"Assets": "-17.0",
"Other Assets": "-4.46",
"Goodwill": "7.05",
"Assets, Non-Current": "3.91",
"Costs of Goods Sold": "6.26",
"Expenses": "72.7",
"Revenues": "67.3",
"Net Income": "175",
"Other Expenses": "11.0",
"Research and Development Exp.": "-36.4",
"Administrative and Marketing Exp.": "96.4",
"Other Revenues": "67.3",
"Comprehensive Net Income": "174",
"Other Net Income": "16.8",
"Economic Capital Ratio": "131"
},
"2021": {
"Other Liabilities": "4.74",
"Liabilities": "16.3",
"Stockholders Equity": "14.8",
"ECR before LimitedLiability": "180",
"Liabilities, Current": "11.0",
"Goodwill": "6.96",
"Assets": "-15.3",
"Assets, Non-Current": "3.90",
"Other Assets": "-2.93",
"Assets, Current": "-28.2",
"Other Expenses": "13.6",
"Expenses": "74.2",
"Revenues": "85.9",
"Net Income": "156",
"Research and Development Exp.": "-37.0",
"Administrative and Marketing Exp.": "97.3",
"Costs of Goods Sold": "4.59",
"Other Revenues": "85.9",
"Comprehensive Net Income": "152",
"Other Net Income": "-14.4",
"Economic Capital Ratio": "113"
},
"2022": {
"Liabilities, Current": "28.3",
"Liabilities": "41.5",
"Assets": "-17.4",
"Stockholders Equity": "19.0",
"ECR before LimitedLiability": "244",
"Other Liabilities": "9.39",
"Liabilities, Non-Current": "7.11",
"Goodwill": "11.7",
"Assets, Non-Current": "5.21",
"Assets, Current": "-42.8",
"Costs of Goods Sold": "-4.71",
"Expenses": "86.4",
"Revenues": "112",
"Net Income": "221",
"Other Expenses": "5.01",
"Administrative and Marketing Exp.": "122",
"Research and Development Exp.": "-31.4",
"Other Revenues": "112",
"Comprehensive Net Income": "225",
"Other Compr. Net Income": "2.31",
"Economic Capital Ratio": "184"
},
"2023": {
"Liabilities, Non-Current": "10.6",
"Liabilities": "29.7",
"Assets": "-14.9",
"Stockholders Equity": "13.3",
"ECR before LimitedLiability": "261",
"Liabilities, Current": "8.03",
"Other Liabilities": "13.2",
"Goodwill": "14.8",
"Assets, Non-Current": "8.13",
"Assets, Current": "-56.8",
"Administrative and Marketing Exp.": "113",
"Expenses": "90.2",
"Revenues": "99.1",
"Net Income": "220",
"Research and Development Exp.": "-6.27",
"Other Expenses": "17.6",
"Costs of Goods Sold": "-32.3",
"Other Revenues": "99.1",
"Other Net Income": "9.22",
"Comprehensive Net Income": "223",
"Economic Capital Ratio": "187"
},
"2024": {
"Liabilities, Current": "6.45",
"Liabilities": "24.5",
"Assets": "-41.4",
"Stockholders Equity": "21.1",
"ECR before LimitedLiability": "314",
"Other Liabilities": "10.0",
"Liabilities, Non-Current": "9.51",
"Assets, Current": "-106",
"Goodwill": "18.2",
"Assets, Non-Current": "8.94",
"Research and Development Exp.": "8.19",
"Expenses": "103",
"Revenues": "83.5",
"Net Income": "232",
"Other Expenses": "8.30",
"Administrative and Marketing Exp.": "109",
"Costs of Goods Sold": "-22.2",
"Other Revenues": "83.5",
"Comprehensive Net Income": "227",
"Other Net Income": "19.1",
"Economic Capital Ratio": "185"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001596532_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "117,669",
"Assets, Current": "679,479",
"Assets, Non-Current": "11,840",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "144,373",
"Liabilities, Non-Current": "22,304",
"Other Assets": "119,704",
"Other Compr. Net Income": "-370",
"Other Expenses": "34,658",
"Other Liabilities": "88,688",
"Other Net Income": "388,086",
"Other Revenues": "0",
"Research and Development Exp.": "148,909"
},
"output_variables": {
"Liabilities": "255,365",
"Assets": "811,023",
"Expenses": "301,236",
"Revenues": "0",
"Stockholders Equity": "555,658",
"Net Income": "86,850",
"Comprehensive Net Income": "86,480",
"BaseVar": "3,423,003",
"ECR before LimitedLiability": "188%",
"Economic Capital Ratio": "337%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "184,804",
"Assets, Current": "974,328",
"Assets, Non-Current": "20,791",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "235,011",
"Liabilities, Non-Current": "20,758",
"Other Assets": "164,771",
"Other Compr. Net Income": "-341",
"Other Expenses": "24,907",
"Other Liabilities": "115,969",
"Other Net Income": "540,261",
"Other Revenues": "0",
"Research and Development Exp.": "209,448"
},
"output_variables": {
"Liabilities": "371,738",
"Assets": "1,159,890",
"Expenses": "419,159",
"Revenues": "0",
"Stockholders Equity": "788,152",
"Net Income": "121,102",
"Comprehensive Net Income": "120,761",
"BaseVar": "4,787,213",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "334%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "206,126",
"Assets, Current": "1,526,126",
"Assets, Non-Current": "18,824",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "459,553",
"Liabilities, Non-Current": "22,456",
"Other Assets": "184,057",
"Other Compr. Net Income": "-800",
"Other Expenses": "58,036",
"Other Liabilities": "139,178",
"Other Net Income": "721,932",
"Other Revenues": "0",
"Research and Development Exp.": "273,581"
},
"output_variables": {
"Liabilities": "621,187",
"Assets": "1,729,007",
"Expenses": "537,743",
"Revenues": "0",
"Stockholders Equity": "1,107,820",
"Net Income": "184,189",
"Comprehensive Net Income": "183,389",
"BaseVar": "6,456,487",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "330%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "241,903",
"Assets, Current": "2,266,429",
"Assets, Non-Current": "18,891",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "529,905",
"Liabilities, Non-Current": "43,812",
"Other Assets": "175,540",
"Other Compr. Net Income": "-463",
"Other Expenses": "51,559",
"Other Liabilities": "225,229",
"Other Net Income": "1,066,257",
"Other Revenues": "0",
"Research and Development Exp.": "349,594"
},
"output_variables": {
"Liabilities": "798,946",
"Assets": "2,460,860",
"Expenses": "643,056",
"Revenues": "0",
"Stockholders Equity": "1,661,914",
"Net Income": "423,201",
"Comprehensive Net Income": "422,738",
"BaseVar": "8,793,864",
"ECR before LimitedLiability": "268%",
"Economic Capital Ratio": "393%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "252,562",
"Assets, Current": "2,714,802",
"Assets, Non-Current": "53,040",
"Costs of Goods Sold": "777,992",
"Goodwill": "53,684",
"Liabilities, Current": "606,504",
"Liabilities, Non-Current": "296,659",
"Other Assets": "260,457",
"Other Compr. Net Income": "-2,056",
"Other Expenses": "365,686",
"Other Liabilities": "35,431",
"Other Net Income": "15,454",
"Other Revenues": "2,151,369",
"Research and Development Exp.": "442,468"
},
"output_variables": {
"Liabilities": "938,594",
"Assets": "3,081,983",
"Expenses": "1,838,708",
"Revenues": "2,151,369",
"Stockholders Equity": "2,143,389",
"Net Income": "328,115",
"Comprehensive Net Income": "326,059",
"BaseVar": "18,802,078",
"ECR before LimitedLiability": "189%",
"Economic Capital Ratio": "338%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "275,805",
"Assets, Current": "3,471,636",
"Assets, Non-Current": "34,496",
"Costs of Goods Sold": "866,368",
"Goodwill": "54,855",
"Liabilities, Current": "597,074",
"Liabilities, Non-Current": "355,798",
"Other Assets": "624,303",
"Other Compr. Net Income": "4,137",
"Other Expenses": "2,403",
"Other Liabilities": "337,732",
"Other Net Income": "56,496",
"Other Revenues": "2,410,706",
"Research and Development Exp.": "462,759"
},
"output_variables": {
"Liabilities": "1,290,604",
"Assets": "4,185,290",
"Expenses": "1,607,335",
"Revenues": "2,410,706",
"Stockholders Equity": "2,894,686",
"Net Income": "859,867",
"Comprehensive Net Income": "864,004",
"BaseVar": "19,827,591",
"ECR before LimitedLiability": "317%",
"Economic Capital Ratio": "425%"
}
},
"2020": {
"input_variables": {
"Administrative and Marketing Exp.": "295,608",
"Assets, Current": "3,836,998",
"Assets, Non-Current": "38,385",
"Costs of Goods Sold": "835,626",
"Goodwill": "189,696",
"Liabilities, Current": "768,243",
"Liabilities, Non-Current": "350,052",
"Other Assets": "673,840",
"Other Compr. Net Income": "95",
"Other Expenses": "104,306",
"Other Liabilities": "300,333",
"Other Net Income": "39,179",
"Other Revenues": "2,317,512",
"Research and Development Exp.": "486,594"
},
"output_variables": {
"Liabilities": "1,418,628",
"Assets": "4,738,919",
"Expenses": "1,722,134",
"Revenues": "2,317,512",
"Stockholders Equity": "3,320,291",
"Net Income": "634,557",
"Comprehensive Net Income": "634,652",
"BaseVar": "20,169,448",
"ECR before LimitedLiability": "227%",
"Economic Capital Ratio": "365%"
}
},
"2021": {
"input_variables": {
"Administrative and Marketing Exp.": "369,288",
"Assets, Current": "4,812,676",
"Assets, Non-Current": "53,690",
"Costs of Goods Sold": "1,067,258",
"Goodwill": "188,397",
"Liabilities, Current": "1,109,829",
"Liabilities, Non-Current": "460,399",
"Other Assets": "679,666",
"Other Compr. Net Income": "-8,538",
"Other Expenses": "90,025",
"Other Liabilities": "185,601",
"Other Net Income": "6,140",
"Other Revenues": "2,948,037",
"Research and Development Exp.": "586,752"
},
"output_variables": {
"Liabilities": "1,755,829",
"Assets": "5,734,429",
"Expenses": "2,113,323",
"Revenues": "2,948,037",
"Stockholders Equity": "3,978,600",
"Net Income": "840,854",
"Comprehensive Net Income": "832,316",
"BaseVar": "25,013,728",
"ECR before LimitedLiability": "239%",
"Economic Capital Ratio": "373%"
}
},
"2022": {
"input_variables": {
"Administrative and Marketing Exp.": "420,196",
"Assets, Current": "5,550,748",
"Assets, Non-Current": "113,222",
"Costs of Goods Sold": "1,705,614",
"Goodwill": "265,924",
"Liabilities, Current": "1,293,531",
"Liabilities, Non-Current": "552,053",
"Other Assets": "845,516",
"Other Compr. Net Income": "-25,608",
"Other Expenses": "229,350",
"Other Liabilities": "44,006",
"Other Net Income": "54,690",
"Other Revenues": "4,381,310",
"Research and Development Exp.": "728,394"
},
"output_variables": {
"Liabilities": "1,889,590",
"Assets": "6,775,410",
"Expenses": "3,083,554",
"Revenues": "4,381,310",
"Stockholders Equity": "4,885,820",
"Net Income": "1,352,446",
"Comprehensive Net Income": "1,326,838",
"BaseVar": "35,946,729",
"ECR before LimitedLiability": "313%",
"Economic Capital Ratio": "422%"
}
},
"2023": {
"input_variables": {
"Administrative and Marketing Exp.": "518,114",
"Assets, Current": "8,390,235",
"Assets, Non-Current": "151,900",
"Costs of Goods Sold": "2,229,887",
"Goodwill": "268,531",
"Liabilities, Current": "1,909,606",
"Liabilities, Non-Current": "818,141",
"Other Assets": "1,136,140",
"Other Compr. Net Income": "30,580",
"Other Expenses": "334,705",
"Other Liabilities": "0",
"Other Net Income": "164,777",
"Other Revenues": "5,860,168",
"Research and Development Exp.": "854,918"
},
"output_variables": {
"Liabilities": "2,727,747",
"Assets": "9,946,806",
"Expenses": "3,937,624",
"Revenues": "5,860,168",
"Stockholders Equity": "7,219,059",
"Net Income": "2,087,321",
"Comprehensive Net Income": "2,117,901",
"BaseVar": "48,208,571",
"ECR before LimitedLiability": "337%",
"Economic Capital Ratio": "438%"
}
},
"2024": {
"input_variables": {
"Administrative and Marketing Exp.": "549,970",
"Assets, Current": "11,910,815",
"Assets, Non-Current": "263,303",
"Costs of Goods Sold": "2,511,843",
"Goodwill": "0",
"Liabilities, Current": "2,732,222",
"Liabilities, Non-Current": "1,316,892",
"Other Assets": "1,869,803",
"Other Compr. Net Income": "-9,860",
"Other Expenses": "412,980",
"Other Liabilities": "0",
"Other Net Income": "320,418",
"Other Revenues": "7,003,146",
"Research and Development Exp.": "996,717"
},
"output_variables": {
"Liabilities": "4,049,114",
"Assets": "14,043,921",
"Expenses": "4,471,510",
"Revenues": "7,003,146",
"Stockholders Equity": "9,994,807",
"Net Income": "2,852,054",
"Comprehensive Net Income": "2,842,194",
"BaseVar": "58,509,191",
"ECR before LimitedLiability": "319%",
"Economic Capital Ratio": "426%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 4.257924927962485,
"company_index": "https://www.realrate-archive.com/us_computers/2024/industry_indexes/0001596532.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2024/analytics/equity/0001596532.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2024/analytics/profit_loss/0001596532.svg"
},
{
"company_id": "0000320193",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution_0000320193.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2024/graphs/IME_0000320193.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000320193.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000320193_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0000320193_main_keyfigs.svg",
"name": "Apple Inc",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_computers/2024/backtesting_correlation/regression_0000320193.svg",
"report_text": "The relative strengths and weaknesses of Apple Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Apple Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 205% points.The greatest weakness of Apple Inc is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 154% points.
The company's Economic Capital Ratio, given in the ranking table, is 382%, being 141% points above the market average of 241%.",
"report_url": "https://www.realrate-archive.com/us_computers/2024/report/0000320193_2025_Apple_Inc.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-30.1",
"Stockholders Equity": "10.2",
"ECR before LimitedLiability": "56.9",
"Other Liabilities": "-1.13",
"Liabilities, Current": "-29.2",
"Assets, Current": "-14.7",
"Assets": "-15.2",
"Assets, Non-Current": "-0.992",
"Other Assets": "-3.81",
"Goodwill": "3.83",
"Costs of Goods Sold": "46.7",
"Expenses": "67.8",
"Revenues": "-118",
"Net Income": "68.9",
"Administrative and Marketing Exp.": "-4.44",
"Research and Development Exp.": "7.12",
"Other Expenses": "16.3",
"Other Revenues": "-118",
"Comprehensive Net Income": "68.9",
"Other Net Income": "135",
"Economic Capital Ratio": "59.3"
},
"2010": {
"Liabilities, Current": "-28.4",
"Liabilities": "-30.2",
"Assets": "-54.2",
"Stockholders Equity": "14.0",
"ECR before LimitedLiability": "99.9",
"Liabilities, Non-Current": "-5.80",
"Other Liabilities": "4.17",
"Assets, Current": "-29.2",
"Goodwill": "9.53",
"Other Assets": "-32.5",
"Other Expenses": "26.8",
"Expenses": "88.5",
"Revenues": "-116",
"Net Income": "121",
"Research and Development Exp.": "8.47",
"Administrative and Marketing Exp.": "12.1",
"Costs of Goods Sold": "37.3",
"Other Revenues": "-116",
"Other Net Income": "161",
"Comprehensive Net Income": "121",
"Economic Capital Ratio": "102"
},
"2011": {
"Liabilities, Non-Current": "-4.94",
"Liabilities": "-13.8",
"Assets": "-64.5",
"Stockholders Equity": "16.5",
"ECR before LimitedLiability": "255",
"Liabilities, Current": "-15.0",
"Other Liabilities": "5.83",
"Other Assets": "-73.8",
"Goodwill": "7.27",
"Assets, Current": "-4.73",
"Research and Development Exp.": "28.4",
"Expenses": "113",
"Revenues": "-118",
"Net Income": "245",
"Costs of Goods Sold": "46.0",
"Other Expenses": "-14.2",
"Administrative and Marketing Exp.": "48.9",
"Other Revenues": "-118",
"Other Net Income": "251",
"Comprehensive Net Income": "247",
"Economic Capital Ratio": "211"
},
"2012": {
"Liabilities, Non-Current": "-13.9",
"Liabilities": "-20.0",
"Assets": "-82.2",
"Stockholders Equity": "17.2",
"ECR before LimitedLiability": "278",
"Liabilities, Current": "-8.88",
"Other Liabilities": "3.14",
"Other Assets": "-122",
"Assets, Current": "3.90",
"Goodwill": "8.92",
"Research and Development Exp.": "36.3",
"Expenses": "126",
"Revenues": "-114",
"Net Income": "268",
"Costs of Goods Sold": "48.4",
"Other Expenses": "-27.5",
"Administrative and Marketing Exp.": "65.0",
"Other Revenues": "-114",
"Other Net Income": "246",
"Comprehensive Net Income": "268",
"Economic Capital Ratio": "232"
},
"2013": {
"Liabilities, Current": "-8.31",
"Liabilities": "-34.1",
"Assets": "-46.8",
"Stockholders Equity": "13.0",
"ECR before LimitedLiability": "210",
"Other Liabilities": "3.18",
"Liabilities, Non-Current": "-28.0",
"Other Assets": "-58.9",
"Goodwill": "5.70",
"Other Expenses": "-40.4",
"Expenses": "110",
"Revenues": "-93.0",
"Net Income": "203",
"Research and Development Exp.": "32.4",
"Administrative and Marketing Exp.": "73.5",
"Costs of Goods Sold": "41.4",
"Other Revenues": "-93.0",
"Other Net Income": "201",
"Comprehensive Net Income": "203",
"Other Compr. Net Income": "-3.84",
"Economic Capital Ratio": "157"
},
"2014": {
"Liabilities, Non-Current": "-33.9",
"Liabilities": "-49.3",
"Assets": "-40.8",
"Stockholders Equity": "9.65",
"ECR before LimitedLiability": "219",
"Other Liabilities": "6.48",
"Liabilities, Current": "-19.3",
"Goodwill": "2.47",
"Other Assets": "-51.9",
"Administrative and Marketing Exp.": "61.5",
"Expenses": "127",
"Revenues": "-80.4",
"Net Income": "187",
"Research and Development Exp.": "24.2",
"Costs of Goods Sold": "49.2",
"Other Expenses": "-16.3",
"Other Revenues": "-80.4",
"Comprehensive Net Income": "188",
"Other Net Income": "172",
"Other Compr. Net Income": "5.88",
"Economic Capital Ratio": "175"
},
"2015": {
"Other Liabilities": "4.65",
"Liabilities": "-60.3",
"Assets": "-29.9",
"Stockholders Equity": "3.84",
"ECR before LimitedLiability": "181",
"Liabilities, Non-Current": "-43.4",
"Liabilities, Current": "-17.3",
"Other Assets": "-42.9",
"Goodwill": "2.32",
"Assets, Current": "3.11",
"Administrative and Marketing Exp.": "81.7",
"Expenses": "120",
"Revenues": "-77.2",
"Net Income": "178",
"Other Expenses": "-27.9",
"Costs of Goods Sold": "39.5",
"Research and Development Exp.": "22.0",
"Other Revenues": "-77.2",
"Other Net Income": "141",
"Comprehensive Net Income": "178",
"Economic Capital Ratio": "134"
},
"2016": {
"Liabilities, Non-Current": "-45.9",
"Liabilities": "-60.1",
"Assets": "-26.7",
"Stockholders Equity": "7.16",
"ECR before LimitedLiability": "184",
"Liabilities, Current": "-14.2",
"Other Liabilities": "3.87",
"Goodwill": "1.59",
"Assets, Current": "-1.98",
"Other Assets": "-27.4",
"Research and Development Exp.": "11.8",
"Expenses": "120",
"Revenues": "-63.1",
"Net Income": "149",
"Costs of Goods Sold": "28.0",
"Administrative and Marketing Exp.": "74.4",
"Other Revenues": "-63.1",
"Other Net Income": "101",
"Comprehensive Net Income": "149",
"Other Compr. Net Income": "1.66",
"Economic Capital Ratio": "102"
},
"2017": {
"Liabilities, Non-Current": "-45.5",
"Liabilities": "-65.4",
"Assets": "-21.7",
"Stockholders Equity": "6.78",
"ECR before LimitedLiability": "156",
"Liabilities, Current": "-17.8",
"Other Liabilities": "3.63",
"Assets, Current": "-2.45",
"Other Assets": "-19.5",
"Research and Development Exp.": "8.90",
"Expenses": "121",
"Revenues": "-70.3",
"Net Income": "133",
"Administrative and Marketing Exp.": "65.8",
"Other Expenses": "4.35",
"Costs of Goods Sold": "33.5",
"Other Revenues": "-70.3",
"Other Net Income": "102",
"Comprehensive Net Income": "133",
"Other Compr. Net Income": "-1.49",
"Economic Capital Ratio": "95.1"
},
"2018": {
"Other Liabilities": "7.47",
"Liabilities": "-28.3",
"Stockholders Equity": "-5.29",
"ECR before LimitedLiability": "151",
"Liabilities, Non-Current": "-40.7",
"Assets, Non-Current": "-25.9",
"Assets": "-3.13",
"Goodwill": "5.49",
"Assets, Current": "4.91",
"Other Assets": "3.45",
"Costs of Goods Sold": "-122",
"Expenses": "97.7",
"Revenues": "138",
"Net Income": "152",
"Other Expenses": "20.5",
"Research and Development Exp.": "44.5",
"Administrative and Marketing Exp.": "152",
"Other Revenues": "138",
"Comprehensive Net Income": "152",
"Other Net Income": "-48.8",
"Economic Capital Ratio": "95.3"
},
"2019": {
"Liabilities, Non-Current": "-42.5",
"Liabilities": "-13.4",
"Stockholders Equity": "-5.17",
"ECR before LimitedLiability": "148",
"Liabilities, Current": "12.6",
"Other Liabilities": "9.76",
"Other Expenses": "13.1",
"Expenses": "81.6",
"Net Income": "149",
"Research and Development Exp.": "34.9",
"Costs of Goods Sold": "-117",
"Administrative and Marketing Exp.": "150",
"Other Revenues": "79.0",
"Revenues": "79.0",
"Assets, Non-Current": "-17.0",
"Assets, Current": "4.31",
"Goodwill": "5.27",
"Other Assets": "2.88",
"Comprehensive Net Income": "149",
"Other Net Income": "4.37",
"Economic Capital Ratio": "74.3"
},
"2020": {
"Liabilities, Current": "12.3",
"Liabilities": "-11.2",
"Assets": "9.05",
"Stockholders Equity": "-17.5",
"ECR before LimitedLiability": "140",
"Liabilities, Non-Current": "-40.6",
"Other Liabilities": "10.7",
"Assets, Current": "9.94",
"Goodwill": "7.19",
"Assets, Non-Current": "-17.7",
"Costs of Goods Sold": "-132",
"Expenses": "58.1",
"Revenues": "101",
"Net Income": "152",
"Other Expenses": "20.0",
"Research and Development Exp.": "32.3",
"Administrative and Marketing Exp.": "151",
"Other Revenues": "101",
"Comprehensive Net Income": "152",
"Other Net Income": "14.0",
"Economic Capital Ratio": "96.0"
},
"2021": {
"Goodwill": "13.7",
"Assets": "26.8",
"Other Liabilities": "14.6",
"Stockholders Equity": "-22.9",
"ECR before LimitedLiability": "194",
"Assets, Non-Current": "-38.7",
"Other Assets": "8.42",
"Assets, Current": "29.0",
"Other Expenses": "12.1",
"Expenses": "66.9",
"Revenues": "151",
"Net Income": "209",
"Research and Development Exp.": "33.3",
"Administrative and Marketing Exp.": "192",
"Costs of Goods Sold": "-145",
"Other Revenues": "151",
"Liabilities, Current": "18.2",
"Liabilities, Non-Current": "-45.8",
"Comprehensive Net Income": "209",
"Other Net Income": "-20.8",
"Economic Capital Ratio": "127"
},
"2022": {
"Other Assets": "9.03",
"Assets": "19.6",
"Stockholders Equity": "-17.1",
"ECR before LimitedLiability": "192",
"Goodwill": "11.8",
"Assets, Non-Current": "-33.3",
"Assets, Current": "20.5",
"Costs of Goods Sold": "-123",
"Expenses": "85.0",
"Net Income": "194",
"Other Expenses": "8.92",
"Administrative and Marketing Exp.": "192",
"Research and Development Exp.": "31.3",
"Other Revenues": "146",
"Revenues": "146",
"Liabilities, Current": "17.7",
"Other Liabilities": "10.7",
"Liabilities, Non-Current": "-29.9",
"Comprehensive Net Income": "193",
"Other Compr. Net Income": "-12.7",
"Economic Capital Ratio": "131"
},
"2023": {
"Liabilities, Non-Current": "-24.9",
"Liabilities": "-7.19",
"Stockholders Equity": "-24.8",
"ECR before LimitedLiability": "211",
"Other Liabilities": "14.1",
"Goodwill": "15.1",
"Assets": "28.1",
"Assets, Non-Current": "-33.7",
"Assets, Current": "24.4",
"Other Assets": "12.9",
"Administrative and Marketing Exp.": "183",
"Expenses": "65.1",
"Revenues": "148",
"Net Income": "210",
"Research and Development Exp.": "37.2",
"Other Expenses": "32.2",
"Costs of Goods Sold": "-166",
"Other Revenues": "148",
"Other Net Income": "-7.62",
"Comprehensive Net Income": "210",
"Economic Capital Ratio": "137"
},
"2024": {
"Liabilities": "4.85",
"Stockholders Equity": "-17.5",
"ECR before LimitedLiability": "271",
"Other Liabilities": "12.7",
"Liabilities, Non-Current": "-8.30",
"Assets, Current": "12.1",
"Assets": "22.9",
"Other Assets": "11.8",
"Goodwill": "18.3",
"Assets, Non-Current": "-24.5",
"Research and Development Exp.": "54.4",
"Expenses": "70.6",
"Revenues": "146",
"Net Income": "205",
"Other Expenses": "1.13",
"Administrative and Marketing Exp.": "199",
"Costs of Goods Sold": "-154",
"Other Revenues": "146",
"Comprehensive Net Income": "205",
"Other Compr. Net Income": "2.86",
"Economic Capital Ratio": "141"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0000320193_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Administrative and Marketing Exp.": "4,149,000",
"Assets, Current": "36,265,000",
"Assets, Non-Current": "3,651,000",
"Costs of Goods Sold": "0",
"Goodwill": "453,000",
"Liabilities, Current": "19,282,000",
"Liabilities, Non-Current": "2,252,000",
"Other Assets": "13,482,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,280,000",
"Other Liabilities": "4,485,000",
"Other Net Income": "13,466,000",
"Other Revenues": "0",
"Research and Development Exp.": "1,333,000"
},
"output_variables": {
"Liabilities": "26,019,000",
"Assets": "53,851,000",
"Expenses": "7,762,000",
"Revenues": "0",
"Stockholders Equity": "27,832,000",
"Net Income": "5,704,000",
"Comprehensive Net Income": "5,704,000",
"BaseVar": "128,880,320",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "313%"
}
},
"2010": {
"input_variables": {
"Administrative and Marketing Exp.": "5,517,000",
"Assets, Current": "41,678,000",
"Assets, Non-Current": "2,263,000",
"Costs of Goods Sold": "0",
"Goodwill": "1,083,000",
"Liabilities, Current": "20,722,000",
"Liabilities, Non-Current": "5,531,000",
"Other Assets": "30,159,000",
"Other Compr. Net Income": "0",
"Other Expenses": "4,527,000",
"Other Liabilities": "1,139,000",
"Other Net Income": "25,839,000",
"Other Revenues": "0",
"Research and Development Exp.": "1,782,000"
},
"output_variables": {
"Liabilities": "27,392,000",
"Assets": "75,183,000",
"Expenses": "11,826,000",
"Revenues": "0",
"Stockholders Equity": "47,791,000",
"Net Income": "14,013,000",
"Comprehensive Net Income": "14,013,000",
"BaseVar": "209,103,850",
"ECR before LimitedLiability": "276%",
"Economic Capital Ratio": "397%"
}
},
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "7,599,000",
"Assets, Current": "44,988,000",
"Assets, Non-Current": "3,556,000",
"Costs of Goods Sold": "0",
"Goodwill": "4,432,000",
"Liabilities, Current": "27,970,000",
"Liabilities, Non-Current": "10,100,000",
"Other Assets": "63,395,000",
"Other Compr. Net Income": "0",
"Other Expenses": "8,283,000",
"Other Liabilities": "1,686,000",
"Other Net Income": "44,233,000",
"Other Revenues": "0",
"Research and Development Exp.": "2,429,000"
},
"output_variables": {
"Liabilities": "39,756,000",
"Assets": "116,371,000",
"Expenses": "18,311,000",
"Revenues": "0",
"Stockholders Equity": "76,615,000",
"Net Income": "25,922,000",
"Comprehensive Net Income": "25,922,000",
"BaseVar": "340,122,860",
"ECR before LimitedLiability": "327%",
"Economic Capital Ratio": "432%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "10,040,000",
"Assets, Current": "57,653,000",
"Assets, Non-Current": "5,478,000",
"Costs of Goods Sold": "0",
"Goodwill": "5,359,000",
"Liabilities, Current": "38,542,000",
"Liabilities, Non-Current": "16,664,000",
"Other Assets": "107,574,000",
"Other Compr. Net Income": "0",
"Other Expenses": "14,030,000",
"Other Liabilities": "2,648,000",
"Other Net Income": "69,184,000",
"Other Revenues": "0",
"Research and Development Exp.": "3,381,000"
},
"output_variables": {
"Liabilities": "57,854,000",
"Assets": "176,064,000",
"Expenses": "27,451,000",
"Revenues": "0",
"Stockholders Equity": "118,210,000",
"Net Income": "41,733,000",
"Comprehensive Net Income": "41,733,000",
"BaseVar": "521,859,650",
"ECR before LimitedLiability": "350%",
"Economic Capital Ratio": "446%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "10,830,000",
"Assets, Current": "73,286,000",
"Assets, Non-Current": "5,146,000",
"Costs of Goods Sold": "0",
"Goodwill": "5,756,000",
"Liabilities, Current": "43,658,000",
"Liabilities, Non-Current": "37,168,000",
"Other Assets": "122,812,000",
"Other Compr. Net Income": "-970,000",
"Other Expenses": "13,118,000",
"Other Liabilities": "2,625,000",
"Other Net Income": "65,460,000",
"Other Revenues": "0",
"Research and Development Exp.": "4,475,000"
},
"output_variables": {
"Liabilities": "83,451,000",
"Assets": "207,000,000",
"Expenses": "28,423,000",
"Revenues": "0",
"Stockholders Equity": "123,549,000",
"Net Income": "37,037,000",
"Comprehensive Net Income": "36,067,000",
"BaseVar": "542,659,570",
"ECR before LimitedLiability": "251%",
"Economic Capital Ratio": "381%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "11,993,000",
"Assets, Current": "68,531,000",
"Assets, Non-Current": "3,764,000",
"Costs of Goods Sold": "0",
"Goodwill": "8,758,000",
"Liabilities, Current": "63,448,000",
"Liabilities, Non-Current": "53,813,000",
"Other Assets": "150,786,000",
"Other Compr. Net Income": "1,553,000",
"Other Expenses": "13,973,000",
"Other Liabilities": "3,031,000",
"Other Net Income": "71,517,000",
"Other Revenues": "0",
"Research and Development Exp.": "6,041,000"
},
"output_variables": {
"Liabilities": "120,292,000",
"Assets": "231,839,000",
"Expenses": "32,007,000",
"Revenues": "0",
"Stockholders Equity": "111,547,000",
"Net Income": "39,510,000",
"Comprehensive Net Income": "41,063,000",
"BaseVar": "616,338,130",
"ECR before LimitedLiability": "227%",
"Economic Capital Ratio": "365%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "14,329,000",
"Assets, Current": "89,378,000",
"Assets, Non-Current": "5,556,000",
"Costs of Goods Sold": "0",
"Goodwill": "9,009,000",
"Liabilities, Current": "80,610,000",
"Liabilities, Non-Current": "86,890,000",
"Other Assets": "186,536,000",
"Other Compr. Net Income": "-1,427,000",
"Other Expenses": "19,121,000",
"Other Liabilities": "3,624,000",
"Other Net Income": "94,911,000",
"Other Revenues": "0",
"Research and Development Exp.": "8,067,000"
},
"output_variables": {
"Liabilities": "171,124,000",
"Assets": "290,479,000",
"Expenses": "41,517,000",
"Revenues": "0",
"Stockholders Equity": "119,355,000",
"Net Income": "53,394,000",
"Comprehensive Net Income": "51,967,000",
"BaseVar": "808,413,950",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "356%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "14,194,000",
"Assets, Current": "106,869,000",
"Assets, Non-Current": "8,757,000",
"Costs of Goods Sold": "0",
"Goodwill": "8,620,000",
"Liabilities, Current": "79,006,000",
"Liabilities, Non-Current": "111,501,000",
"Other Assets": "197,440,000",
"Other Compr. Net Income": "0",
"Other Expenses": "15,685,000",
"Other Liabilities": "2,930,000",
"Other Net Income": "85,611,000",
"Other Revenues": "0",
"Research and Development Exp.": "10,045,000"
},
"output_variables": {
"Liabilities": "193,437,000",
"Assets": "321,686,000",
"Expenses": "39,924,000",
"Revenues": "0",
"Stockholders Equity": "128,249,000",
"Net Income": "45,687,000",
"Comprehensive Net Income": "45,687,000",
"BaseVar": "783,553,150",
"ECR before LimitedLiability": "174%",
"Economic Capital Ratio": "327%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "15,261,000",
"Assets, Current": "128,645,000",
"Assets, Non-Current": "10,162,000",
"Costs of Goods Sold": "0",
"Goodwill": "8,015,000",
"Liabilities, Current": "100,814,000",
"Liabilities, Non-Current": "137,622,000",
"Other Assets": "228,497,000",
"Other Compr. Net Income": "0",
"Other Expenses": "15,738,000",
"Other Liabilities": "2,836,000",
"Other Net Income": "90,931,000",
"Other Revenues": "0",
"Research and Development Exp.": "11,581,000"
},
"output_variables": {
"Liabilities": "241,272,000",
"Assets": "375,319,000",
"Expenses": "42,580,000",
"Revenues": "0",
"Stockholders Equity": "134,047,000",
"Net Income": "48,351,000",
"Comprehensive Net Income": "48,351,000",
"BaseVar": "867,706,590",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "312%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "16,705,000",
"Assets, Current": "131,339,000",
"Assets, Non-Current": "234,386,000",
"Costs of Goods Sold": "163,756,000",
"Goodwill": "0",
"Liabilities, Current": "116,866,000",
"Liabilities, Non-Current": "141,712,000",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "13,372,000",
"Other Liabilities": "0",
"Other Net Income": "2,005,000",
"Other Revenues": "265,595,000",
"Research and Development Exp.": "14,236,000"
},
"output_variables": {
"Liabilities": "258,578,000",
"Assets": "365,725,000",
"Expenses": "208,069,000",
"Revenues": "265,595,000",
"Stockholders Equity": "107,147,000",
"Net Income": "59,531,000",
"Comprehensive Net Income": "59,531,000",
"BaseVar": "2,305,204,610",
"ECR before LimitedLiability": "177%",
"Economic Capital Ratio": "329%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "18,245,000",
"Assets, Current": "162,819,000",
"Assets, Non-Current": "175,697,000",
"Costs of Goods Sold": "161,782,000",
"Goodwill": "0",
"Liabilities, Current": "105,718,000",
"Liabilities, Non-Current": "142,310,000",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "10,481,000",
"Other Liabilities": "0",
"Other Net Income": "1,807,000",
"Other Revenues": "260,174,000",
"Research and Development Exp.": "16,217,000"
},
"output_variables": {
"Liabilities": "248,028,000",
"Assets": "338,516,000",
"Expenses": "206,725,000",
"Revenues": "260,174,000",
"Stockholders Equity": "90,488,000",
"Net Income": "55,256,000",
"Comprehensive Net Income": "55,256,000",
"BaseVar": "2,257,150,140",
"ECR before LimitedLiability": "173%",
"Economic Capital Ratio": "327%"
}
},
"2020": {
"input_variables": {
"Administrative and Marketing Exp.": "19,916,000",
"Assets, Current": "143,713,000",
"Assets, Non-Current": "180,175,000",
"Costs of Goods Sold": "169,559,000",
"Goodwill": "0",
"Liabilities, Current": "105,392,000",
"Liabilities, Non-Current": "153,157,000",
"Other Assets": "0",
"Other Compr. Net Income": "42,000",
"Other Expenses": "9,680,000",
"Other Liabilities": "0",
"Other Net Income": "803,000",
"Other Revenues": "274,515,000",
"Research and Development Exp.": "18,752,000"
},
"output_variables": {
"Liabilities": "258,549,000",
"Assets": "323,888,000",
"Expenses": "217,907,000",
"Revenues": "274,515,000",
"Stockholders Equity": "65,339,000",
"Net Income": "57,411,000",
"Comprehensive Net Income": "57,453,000",
"BaseVar": "2,358,007,230",
"ECR before LimitedLiability": "177%",
"Economic Capital Ratio": "329%"
}
},
"2021": {
"input_variables": {
"Administrative and Marketing Exp.": "21,973,000",
"Assets, Current": "134,836,000",
"Assets, Non-Current": "216,166,000",
"Costs of Goods Sold": "212,981,000",
"Goodwill": "0",
"Liabilities, Current": "125,481,000",
"Liabilities, Non-Current": "162,431,000",
"Other Assets": "0",
"Other Compr. Net Income": "569,000",
"Other Expenses": "14,527,000",
"Other Liabilities": "0",
"Other Net Income": "258,000",
"Other Revenues": "365,817,000",
"Research and Development Exp.": "21,914,000"
},
"output_variables": {
"Liabilities": "287,912,000",
"Assets": "351,002,000",
"Expenses": "271,395,000",
"Revenues": "365,817,000",
"Stockholders Equity": "63,090,000",
"Net Income": "94,680,000",
"Comprehensive Net Income": "95,249,000",
"BaseVar": "2,992,840,410",
"ECR before LimitedLiability": "260%",
"Economic Capital Ratio": "387%"
}
},
"2022": {
"input_variables": {
"Administrative and Marketing Exp.": "25,094,000",
"Assets, Current": "135,405,000",
"Assets, Non-Current": "217,350,000",
"Costs of Goods Sold": "223,546,000",
"Goodwill": "0",
"Liabilities, Current": "153,982,000",
"Liabilities, Non-Current": "148,101,000",
"Other Assets": "0",
"Other Compr. Net Income": "-11,272,000",
"Other Expenses": "19,300,000",
"Other Liabilities": "0",
"Other Net Income": "-334,000",
"Other Revenues": "394,328,000",
"Research and Development Exp.": "26,251,000"
},
"output_variables": {
"Liabilities": "302,083,000",
"Assets": "352,755,000",
"Expenses": "294,191,000",
"Revenues": "394,328,000",
"Stockholders Equity": "50,672,000",
"Net Income": "99,803,000",
"Comprehensive Net Income": "88,531,000",
"BaseVar": "3,260,942,750",
"ECR before LimitedLiability": "234%",
"Economic Capital Ratio": "370%"
}
},
"2023": {
"input_variables": {
"Administrative and Marketing Exp.": "24,932,000",
"Assets, Current": "143,566,000",
"Assets, Non-Current": "209,017,000",
"Costs of Goods Sold": "214,137,000",
"Goodwill": "0",
"Liabilities, Current": "145,308,000",
"Liabilities, Non-Current": "145,129,000",
"Other Assets": "0",
"Other Compr. Net Income": "-343,000",
"Other Expenses": "16,741,000",
"Other Liabilities": "0",
"Other Net Income": "-565,000",
"Other Revenues": "383,285,000",
"Research and Development Exp.": "29,915,000"
},
"output_variables": {
"Liabilities": "290,437,000",
"Assets": "352,583,000",
"Expenses": "285,725,000",
"Revenues": "383,285,000",
"Stockholders Equity": "62,146,000",
"Net Income": "96,995,000",
"Comprehensive Net Income": "96,652,000",
"BaseVar": "3,128,466,420",
"ECR before LimitedLiability": "262%",
"Economic Capital Ratio": "388%"
}
},
"2024": {
"input_variables": {
"Administrative and Marketing Exp.": "26,097,000",
"Assets, Current": "152,987,000",
"Assets, Non-Current": "211,993,000",
"Costs of Goods Sold": "210,352,000",
"Goodwill": "0",
"Liabilities, Current": "176,392,000",
"Liabilities, Non-Current": "131,638,000",
"Other Assets": "0",
"Other Compr. Net Income": "4,280,000",
"Other Expenses": "29,749,000",
"Other Liabilities": "0",
"Other Net Income": "269,000",
"Other Revenues": "391,035,000",
"Research and Development Exp.": "31,370,000"
},
"output_variables": {
"Liabilities": "308,030,000",
"Assets": "364,980,000",
"Expenses": "297,568,000",
"Revenues": "391,035,000",
"Stockholders Equity": "56,950,000",
"Net Income": "93,736,000",
"Comprehensive Net Income": "98,016,000",
"BaseVar": "3,240,811,880",
"ECR before LimitedLiability": "253%",
"Economic Capital Ratio": "382%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 3.820937503622118,
"company_index": "https://www.realrate-archive.com/us_computers/2024/industry_indexes/0000320193.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2024/analytics/equity/0000320193.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2024/analytics/profit_loss/0000320193.svg"
},
{
"company_id": "0001580808",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution_0001580808.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2024/graphs/IME_0001580808.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001580808.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001580808_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001580808_main_keyfigs.svg",
"name": "A10 Networks Inc",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_computers/2024/backtesting_correlation/regression_0001580808.svg",
"report_text": "The relative strengths and weaknesses of A10 Networks Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of A10 Networks Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 146% points.The greatest weakness of A10 Networks Inc is the variable Administrative and Marketing Exp., reducing the Economic Capital Ratio by 28% points.
The company's Economic Capital Ratio, given in the ranking table, is 324%, being 83% points above the market average of 241%.",
"report_url": "https://www.realrate-archive.com/us_computers/2024/report/0001580808_2025_A10_Networks_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities, Non-Current": "-0.954",
"Liabilities": "-2.27",
"Stockholders Equity": "-4.25",
"ECR before LimitedLiability": "7.62",
"Other Liabilities": "-0.870",
"Goodwill": "-9.15",
"Assets": "-14.4",
"Assets, Non-Current": "-2.01",
"Other Assets": "-6.50",
"Administrative and Marketing Exp.": "-147",
"Expenses": "-20.6",
"Revenues": "-175",
"Net Income": "-3.72",
"Research and Development Exp.": "-22.5",
"Costs of Goods Sold": "64.4",
"Other Expenses": "41.3",
"Other Revenues": "-175",
"Comprehensive Net Income": "-2.89",
"Other Net Income": "126",
"Other Compr. Net Income": "0.881",
"Economic Capital Ratio": "-36.4"
},
"2015": {
"Liabilities": "-1.72",
"Stockholders Equity": "-9.07",
"ECR before LimitedLiability": "-27.5",
"Liabilities, Non-Current": "-1.29",
"Other Assets": "-8.02",
"Assets": "-20.2",
"Assets, Non-Current": "-3.72",
"Goodwill": "-9.99",
"Assets, Current": "-7.36",
"Administrative and Marketing Exp.": "-84.3",
"Expenses": "-28.5",
"Revenues": "-158",
"Net Income": "-29.4",
"Other Expenses": "21.2",
"Costs of Goods Sold": "52.9",
"Research and Development Exp.": "-26.3",
"Other Revenues": "-158",
"Other Net Income": "102",
"Comprehensive Net Income": "-28.2",
"Other Compr. Net Income": "4.68",
"Economic Capital Ratio": "-74.5"
},
"2016": {
"Liabilities, Non-Current": "0.229",
"Liabilities": "0.165",
"Stockholders Equity": "-2.63",
"ECR before LimitedLiability": "30.8",
"Goodwill": "-2.50",
"Assets": "-3.79",
"Assets, Current": "0.408",
"Other Assets": "-1.58",
"Assets, Non-Current": "-1.51",
"Research and Development Exp.": "-58.8",
"Expenses": "-4.05",
"Revenues": "-183",
"Net Income": "-0.742",
"Costs of Goods Sold": "25.2",
"Administrative and Marketing Exp.": "-94.9",
"Other Expenses": "32.4",
"Other Revenues": "-183",
"Other Net Income": "93.8",
"Comprehensive Net Income": "0.154",
"Other Compr. Net Income": "0.966",
"Economic Capital Ratio": "-51.9"
},
"2017": {
"Liabilities, Non-Current": "0.275",
"Liabilities": "0.276",
"Stockholders Equity": "-0.466",
"ECR before LimitedLiability": "22.4",
"Assets, Non-Current": "-0.210",
"Assets": "-2.23",
"Assets, Current": "0.267",
"Goodwill": "-0.438",
"Other Assets": "-0.387",
"Research and Development Exp.": "-111",
"Expenses": "-0.395",
"Revenues": "-255",
"Net Income": "5.76",
"Administrative and Marketing Exp.": "-139",
"Other Expenses": "29.0",
"Costs of Goods Sold": "24.9",
"Other Revenues": "-255",
"Other Net Income": "113",
"Comprehensive Net Income": "4.73",
"Other Compr. Net Income": "-0.263",
"Economic Capital Ratio": "-38.8"
},
"2018": {
"Other Liabilities": "0.0230",
"Liabilities": "0.0414",
"Stockholders Equity": "-1.93",
"ECR before LimitedLiability": "-8.15",
"Assets, Non-Current": "-1.94",
"Assets": "-5.24",
"Goodwill": "-4.04",
"Assets, Current": "2.94",
"Other Assets": "-2.47",
"Costs of Goods Sold": "53.4",
"Expenses": "-7.12",
"Revenues": "37.4",
"Net Income": "-4.83",
"Other Expenses": "23.5",
"Research and Development Exp.": "-46.0",
"Administrative and Marketing Exp.": "-116",
"Other Revenues": "37.4",
"Comprehensive Net Income": "-4.74",
"Other Net Income": "-29.8",
"Other Compr. Net Income": "0.135",
"Economic Capital Ratio": "-64.2"
},
"2019": {
"Liabilities, Non-Current": "-0.340",
"Liabilities": "0.281",
"ECR before LimitedLiability": "-1.49",
"Liabilities, Current": "0.342",
"Other Liabilities": "0.263",
"Assets, Non-Current": "0.296",
"Assets": "-0.786",
"Assets, Current": "0.655",
"Goodwill": "-0.945",
"Other Assets": "-0.476",
"Other Expenses": "4.84",
"Expenses": "-1.38",
"Net Income": "-0.501",
"Research and Development Exp.": "-76.3",
"Costs of Goods Sold": "34.5",
"Administrative and Marketing Exp.": "-74.7",
"Other Revenues": "1.51",
"Revenues": "1.51",
"Comprehensive Net Income": "-0.433",
"Other Net Income": "0.273",
"Economic Capital Ratio": "-75.7"
},
"2020": {
"Liabilities, Current": "5.63",
"Liabilities": "7.93",
"Assets": "-1.57",
"Stockholders Equity": "-11.8",
"ECR before LimitedLiability": "70.5",
"Liabilities, Non-Current": "-7.50",
"Other Liabilities": "9.22",
"Other Assets": "-0.595",
"Goodwill": "-1.31",
"Costs of Goods Sold": "83.9",
"Expenses": "12.5",
"Revenues": "77.5",
"Net Income": "82.6",
"Other Expenses": "49.2",
"Research and Development Exp.": "-80.1",
"Administrative and Marketing Exp.": "-60.5",
"Other Revenues": "77.5",
"Comprehensive Net Income": "82.5",
"Other Net Income": "20.1",
"Other Compr. Net Income": "-2.45",
"Economic Capital Ratio": "26.9"
},
"2021": {
"Goodwill": "13.2",
"Assets": "-5.20",
"Stockholders Equity": "2.38",
"ECR before LimitedLiability": "227",
"Other Assets": "-10.4",
"Assets, Current": "-10.2",
"Other Expenses": "163",
"Expenses": "102",
"Net Income": "219",
"Research and Development Exp.": "-52.3",
"Administrative and Marketing Exp.": "-63.7",
"Costs of Goods Sold": "65.7",
"Other Revenues": "116",
"Revenues": "116",
"Other Liabilities": "12.2",
"Liabilities, Current": "0.742",
"Liabilities, Non-Current": "-14.2",
"Comprehensive Net Income": "216",
"Other Net Income": "-18.8",
"Other Compr. Net Income": "-1.81",
"Economic Capital Ratio": "161"
},
"2022": {
"Liabilities, Current": "12.7",
"Liabilities": "15.0",
"Assets": "2.26",
"Stockholders Equity": "2.61",
"ECR before LimitedLiability": "148",
"Other Liabilities": "8.32",
"Liabilities, Non-Current": "-6.15",
"Other Assets": "-2.99",
"Goodwill": "5.95",
"Costs of Goods Sold": "144",
"Expenses": "46.9",
"Revenues": "99.6",
"Net Income": "147",
"Other Expenses": "28.2",
"Administrative and Marketing Exp.": "-47.8",
"Research and Development Exp.": "-54.3",
"Other Revenues": "99.6",
"Comprehensive Net Income": "148",
"Other Net Income": "-8.40",
"Other Compr. Net Income": "5.48",
"Economic Capital Ratio": "87.3"
},
"2023": {
"Liabilities, Non-Current": "-3.18",
"Liabilities": "5.14",
"Stockholders Equity": "-1.57",
"ECR before LimitedLiability": "136",
"Other Liabilities": "9.32",
"Goodwill": "4.83",
"Assets": "1.92",
"Assets, Current": "-2.57",
"Other Assets": "-2.27",
"Administrative and Marketing Exp.": "-55.3",
"Expenses": "38.6",
"Revenues": "65.9",
"Net Income": "117",
"Research and Development Exp.": "-38.9",
"Other Expenses": "50.2",
"Costs of Goods Sold": "98.0",
"Other Revenues": "65.9",
"Other Net Income": "5.27",
"Comprehensive Net Income": "119",
"Other Compr. Net Income": "1.53",
"Economic Capital Ratio": "62.4"
},
"2024": {
"Liabilities, Current": "2.29",
"Liabilities": "11.8",
"Stockholders Equity": "6.78",
"ECR before LimitedLiability": "213",
"Other Liabilities": "8.57",
"Research and Development Exp.": "-20.9",
"Expenses": "54.4",
"Net Income": "146",
"Other Expenses": "29.7",
"Administrative and Marketing Exp.": "-28.2",
"Costs of Goods Sold": "79.4",
"Other Revenues": "56.5",
"Revenues": "56.5",
"Assets, Non-Current": "2.91",
"Goodwill": "7.48",
"Assets, Current": "-12.7",
"Other Assets": "-3.15",
"Comprehensive Net Income": "146",
"Other Net Income": "27.7",
"Other Compr. Net Income": "-3.22",
"Economic Capital Ratio": "83.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001580808_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "119,775",
"Assets, Current": "171,341",
"Assets, Non-Current": "4,859",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "70,685",
"Liabilities, Non-Current": "1,766",
"Other Assets": "10,780",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,330",
"Other Liabilities": "17,964",
"Other Net Income": "133,628",
"Other Revenues": "0",
"Research and Development Exp.": "49,903"
},
"output_variables": {
"Liabilities": "90,415",
"Assets": "186,980",
"Expenses": "168,348",
"Revenues": "0",
"Stockholders Equity": "96,565",
"Net Income": "-34,720",
"Comprehensive Net Income": "-34,720",
"BaseVar": "1,403,977",
"ECR before LimitedLiability": "-175%",
"Economic Capital Ratio": "153%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "131,586",
"Assets, Current": "179,250",
"Assets, Non-Current": "4,398",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "87,837",
"Liabilities, Non-Current": "1,414",
"Other Assets": "8,903",
"Other Compr. Net Income": "0",
"Other Expenses": "2,951",
"Other Liabilities": "23,232",
"Other Net Income": "149,346",
"Other Revenues": "0",
"Research and Development Exp.": "54,843"
},
"output_variables": {
"Liabilities": "112,483",
"Assets": "192,551",
"Expenses": "189,380",
"Revenues": "0",
"Stockholders Equity": "80,068",
"Net Income": "-40,034",
"Comprehensive Net Income": "-40,034",
"BaseVar": "1,571,779",
"ECR before LimitedLiability": "-194%",
"Economic Capital Ratio": "148%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "131,423",
"Assets, Current": "201,309",
"Assets, Non-Current": "3,870",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "102,710",
"Liabilities, Non-Current": "988",
"Other Assets": "16,159",
"Other Compr. Net Income": "0",
"Other Expenses": "2,846",
"Other Liabilities": "31,574",
"Other Net Income": "174,029",
"Other Revenues": "0",
"Research and Development Exp.": "60,700"
},
"output_variables": {
"Liabilities": "135,272",
"Assets": "221,338",
"Expenses": "194,969",
"Revenues": "0",
"Stockholders Equity": "86,066",
"Net Income": "-20,940",
"Comprehensive Net Income": "-20,940",
"BaseVar": "1,724,407",
"ECR before LimitedLiability": "-74%",
"Economic Capital Ratio": "173%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "129,492",
"Assets, Current": "203,802",
"Assets, Non-Current": "4,646",
"Costs of Goods Sold": "0",
"Goodwill": "6,497",
"Liabilities, Current": "92,726",
"Liabilities, Non-Current": "967",
"Other Assets": "9,913",
"Other Compr. Net Income": "-78",
"Other Expenses": "1,206",
"Other Liabilities": "32,779",
"Other Net Income": "182,938",
"Other Revenues": "0",
"Research and Development Exp.": "62,991"
},
"output_variables": {
"Liabilities": "126,472",
"Assets": "224,858",
"Expenses": "193,689",
"Revenues": "0",
"Stockholders Equity": "98,386",
"Net Income": "-10,751",
"Comprehensive Net Income": "-10,829",
"BaseVar": "1,754,059",
"ECR before LimitedLiability": "-24%",
"Economic Capital Ratio": "178%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "142,849",
"Assets, Current": "214,939",
"Assets, Non-Current": "8,620",
"Costs of Goods Sold": "51,896",
"Goodwill": "5,055",
"Liabilities, Current": "97,367",
"Liabilities, Non-Current": "34,626",
"Other Assets": "7,262",
"Other Compr. Net Income": "-21",
"Other Expenses": "1,082",
"Other Liabilities": "0",
"Other Net Income": "1,144",
"Other Revenues": "232,223",
"Research and Development Exp.": "65,157"
},
"output_variables": {
"Liabilities": "131,993",
"Assets": "235,876",
"Expenses": "260,984",
"Revenues": "232,223",
"Stockholders Equity": "103,883",
"Net Income": "-27,617",
"Comprehensive Net Income": "-27,638",
"BaseVar": "2,255,353",
"ECR before LimitedLiability": "-98%",
"Economic Capital Ratio": "170%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "116,487",
"Assets, Current": "220,939",
"Assets, Non-Current": "41,846",
"Costs of Goods Sold": "48,881",
"Goodwill": "3,612",
"Liabilities, Current": "97,581",
"Liabilities, Non-Current": "67,685",
"Other Assets": "7,656",
"Other Compr. Net Income": "395",
"Other Expenses": "3,937",
"Other Liabilities": "0",
"Other Net Income": "682",
"Other Revenues": "212,628",
"Research and Development Exp.": "61,824"
},
"output_variables": {
"Liabilities": "165,266",
"Assets": "274,053",
"Expenses": "231,129",
"Revenues": "212,628",
"Stockholders Equity": "108,787",
"Net Income": "-17,819",
"Comprehensive Net Income": "-17,424",
"BaseVar": "2,083,514",
"ECR before LimitedLiability": "-42%",
"Economic Capital Ratio": "177%"
}
},
"2020": {
"input_variables": {
"Administrative and Marketing Exp.": "99,583",
"Assets, Current": "242,303",
"Assets, Non-Current": "38,451",
"Costs of Goods Sold": "50,148",
"Goodwill": "2,169",
"Liabilities, Current": "107,780",
"Liabilities, Non-Current": "67,057",
"Other Assets": "7,888",
"Other Compr. Net Income": "-153",
"Other Expenses": "1,323",
"Other Liabilities": "0",
"Other Net Income": "1,406",
"Other Revenues": "225,527",
"Research and Development Exp.": "58,063"
},
"output_variables": {
"Liabilities": "174,837",
"Assets": "290,811",
"Expenses": "209,117",
"Revenues": "225,527",
"Stockholders Equity": "115,974",
"Net Income": "17,816",
"Comprehensive Net Income": "17,663",
"BaseVar": "2,060,515",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "260%"
}
},
"2021": {
"input_variables": {
"Administrative and Marketing Exp.": "109,072",
"Assets, Current": "284,019",
"Assets, Non-Current": "31,294",
"Costs of Goods Sold": "53,505",
"Goodwill": "1,307",
"Liabilities, Current": "116,085",
"Liabilities, Non-Current": "68,112",
"Other Assets": "76,465",
"Other Compr. Net Income": "-327",
"Other Expenses": "-63,245",
"Other Liabilities": "0",
"Other Net Income": "-1,746",
"Other Revenues": "250,042",
"Research and Development Exp.": "54,077"
},
"output_variables": {
"Liabilities": "184,197",
"Assets": "393,085",
"Expenses": "153,409",
"Revenues": "250,042",
"Stockholders Equity": "208,888",
"Net Income": "94,887",
"Comprehensive Net Income": "94,560",
"BaseVar": "1,987,787",
"ECR before LimitedLiability": "311%",
"Economic Capital Ratio": "421%"
}
},
"2022": {
"input_variables": {
"Administrative and Marketing Exp.": "112,029",
"Assets, Current": "256,991",
"Assets, Non-Current": "27,881",
"Costs of Goods Sold": "56,832",
"Goodwill": "1,307",
"Liabilities, Current": "118,248",
"Liabilities, Non-Current": "69,845",
"Other Assets": "82,926",
"Other Compr. Net Income": "-497",
"Other Expenses": "5,808",
"Other Liabilities": "0",
"Other Net Income": "-363",
"Other Revenues": "280,338",
"Research and Development Exp.": "58,398"
},
"output_variables": {
"Liabilities": "188,093",
"Assets": "369,105",
"Expenses": "233,067",
"Revenues": "280,338",
"Stockholders Equity": "181,012",
"Net Income": "46,908",
"Comprehensive Net Income": "46,411",
"BaseVar": "2,433,369",
"ECR before LimitedLiability": "172%",
"Economic Capital Ratio": "326%"
}
},
"2023": {
"input_variables": {
"Administrative and Marketing Exp.": "109,861",
"Assets, Current": "271,824",
"Assets, Non-Current": "24,077",
"Costs of Goods Sold": "47,962",
"Goodwill": "1,307",
"Liabilities, Current": "111,069",
"Liabilities, Non-Current": "70,864",
"Other Assets": "92,601",
"Other Compr. Net Income": "655",
"Other Expenses": "3,825",
"Other Liabilities": "0",
"Other Net Income": "5,147",
"Other Revenues": "251,700",
"Research and Development Exp.": "55,229"
},
"output_variables": {
"Liabilities": "181,933",
"Assets": "389,809",
"Expenses": "216,877",
"Revenues": "251,700",
"Stockholders Equity": "207,876",
"Net Income": "39,970",
"Comprehensive Net Income": "40,625",
"BaseVar": "2,273,519",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "313%"
}
},
"2024": {
"input_variables": {
"Administrative and Marketing Exp.": "108,583",
"Assets, Current": "307,288",
"Assets, Non-Current": "22,714",
"Costs of Goods Sold": "51,419",
"Goodwill": "1,307",
"Liabilities, Current": "123,573",
"Liabilities, Non-Current": "77,413",
"Other Assets": "101,506",
"Other Compr. Net Income": "265",
"Other Expenses": "7,959",
"Other Liabilities": "0",
"Other Net Income": "14,131",
"Other Revenues": "261,696",
"Research and Development Exp.": "57,726"
},
"output_variables": {
"Liabilities": "200,986",
"Assets": "432,815",
"Expenses": "225,687",
"Revenues": "261,696",
"Stockholders Equity": "231,829",
"Net Income": "50,140",
"Comprehensive Net Income": "50,405",
"BaseVar": "2,419,355",
"ECR before LimitedLiability": "170%",
"Economic Capital Ratio": "324%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 3.2416622883217947,
"company_index": "https://www.realrate-archive.com/us_computers/2024/industry_indexes/0001580808.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2024/analytics/equity/0001580808.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2024/analytics/profit_loss/0001580808.svg"
},
{
"company_id": "0001262039",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution_0001262039.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2024/graphs/IME_0001262039.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001262039.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001262039_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001262039_main_keyfigs.svg",
"name": "Fortinet Inc",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_computers/2024/backtesting_correlation/regression_0001262039.svg",
"report_text": "The relative strengths and weaknesses of Fortinet Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Fortinet Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 147% points.The greatest weakness of Fortinet Inc is the variable Liabilities, reducing the Economic Capital Ratio by 37% points.
The company's Economic Capital Ratio, given in the ranking table, is 324%, being 83% points above the market average of 241%.",
"report_url": "https://www.realrate-archive.com/us_computers/2024/report/0001262039_2025_Fortinet_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "6.84",
"Liabilities": "-15.5",
"Assets": "-2.46",
"Stockholders Equity": "1.94",
"ECR before LimitedLiability": "114",
"Liabilities, Current": "-15.5",
"Other Liabilities": "-7.31",
"Assets, Non-Current": "-2.34",
"Goodwill": "1.89",
"Assets, Current": "-3.74",
"Research and Development Exp.": "-7.96",
"Expenses": "46.0",
"Revenues": "-148",
"Net Income": "113",
"Costs of Goods Sold": "74.0",
"Other Expenses": "31.9",
"Administrative and Marketing Exp.": "-45.1",
"Other Revenues": "-148",
"Other Net Income": "138",
"Comprehensive Net Income": "113",
"Economic Capital Ratio": "70.1"
},
"2012": {
"Liabilities, Non-Current": "1.84",
"Liabilities": "-20.8",
"Assets": "-2.90",
"Stockholders Equity": "5.82",
"ECR before LimitedLiability": "115",
"Liabilities, Current": "-11.8",
"Other Liabilities": "-10.0",
"Assets, Non-Current": "-3.26",
"Assets, Current": "-1.17",
"Research and Development Exp.": "-1.90",
"Expenses": "56.9",
"Revenues": "-134",
"Net Income": "105",
"Costs of Goods Sold": "74.3",
"Other Expenses": "20.2",
"Administrative and Marketing Exp.": "-31.8",
"Other Revenues": "-134",
"Other Net Income": "122",
"Comprehensive Net Income": "105",
"Other Compr. Net Income": "3.09",
"Economic Capital Ratio": "69.0"
},
"2013": {
"Liabilities, Current": "-13.1",
"Liabilities": "-20.1",
"Assets": "3.76",
"Stockholders Equity": "1.94",
"ECR before LimitedLiability": "76.3",
"Other Liabilities": "-7.76",
"Liabilities, Non-Current": "1.56",
"Assets, Current": "2.46",
"Assets, Non-Current": "4.85",
"Goodwill": "-2.07",
"Other Expenses": "-9.11",
"Expenses": "37.4",
"Revenues": "-141",
"Net Income": "69.8",
"Administrative and Marketing Exp.": "-23.1",
"Costs of Goods Sold": "69.1",
"Other Revenues": "-141",
"Other Net Income": "94.1",
"Comprehensive Net Income": "69.7",
"Other Compr. Net Income": "-1.81",
"Economic Capital Ratio": "23.6"
},
"2014": {
"Liabilities": "-17.5",
"Stockholders Equity": "4.92",
"ECR before LimitedLiability": "80.3",
"Other Liabilities": "-4.48",
"Liabilities, Current": "-12.2",
"Goodwill": "-3.23",
"Assets": "9.46",
"Assets, Non-Current": "5.53",
"Assets, Current": "9.38",
"Other Assets": "-1.33",
"Administrative and Marketing Exp.": "-59.2",
"Expenses": "47.5",
"Revenues": "-138",
"Net Income": "51.5",
"Research and Development Exp.": "-2.45",
"Costs of Goods Sold": "49.6",
"Other Expenses": "31.8",
"Other Revenues": "-138",
"Comprehensive Net Income": "51.5",
"Other Net Income": "74.6",
"Economic Capital Ratio": "36.3"
},
"2015": {
"Other Liabilities": "-6.96",
"Liabilities": "-20.1",
"Stockholders Equity": "-3.69",
"ECR before LimitedLiability": "33.3",
"Liabilities, Current": "-11.9",
"Assets": "7.52",
"Assets, Non-Current": "4.93",
"Goodwill": "-4.05",
"Assets, Current": "7.04",
"Administrative and Marketing Exp.": "-69.7",
"Expenses": "30.3",
"Revenues": "-141",
"Net Income": "30.3",
"Other Expenses": "30.3",
"Costs of Goods Sold": "32.6",
"Research and Development Exp.": "-2.85",
"Other Revenues": "-141",
"Other Net Income": "48.2",
"Comprehensive Net Income": "30.4",
"Other Compr. Net Income": "7.44",
"Economic Capital Ratio": "-13.7"
},
"2016": {
"Liabilities, Non-Current": "2.45",
"Liabilities": "-19.7",
"Assets": "6.41",
"Stockholders Equity": "-2.87",
"ECR before LimitedLiability": "74.3",
"Liabilities, Current": "-11.9",
"Other Liabilities": "-9.36",
"Goodwill": "-3.79",
"Assets, Current": "8.88",
"Research and Development Exp.": "-1.51",
"Expenses": "38.8",
"Revenues": "-132",
"Net Income": "39.4",
"Costs of Goods Sold": "39.3",
"Administrative and Marketing Exp.": "-78.5",
"Other Expenses": "40.1",
"Other Revenues": "-132",
"Other Net Income": "54.8",
"Comprehensive Net Income": "39.6",
"Other Compr. Net Income": "3.87",
"Economic Capital Ratio": "-8.37"
},
"2017": {
"Liabilities, Non-Current": "2.84",
"Liabilities": "-24.5",
"Assets": "4.32",
"Stockholders Equity": "-10.5",
"ECR before LimitedLiability": "50.6",
"Liabilities, Current": "-14.1",
"Other Liabilities": "-11.9",
"Assets, Current": "10.2",
"Goodwill": "-5.26",
"Research and Development Exp.": "-1.98",
"Expenses": "28.4",
"Revenues": "-161",
"Net Income": "29.8",
"Administrative and Marketing Exp.": "-76.6",
"Other Expenses": "28.5",
"Costs of Goods Sold": "30.7",
"Other Revenues": "-161",
"Other Net Income": "58.6",
"Comprehensive Net Income": "29.5",
"Other Compr. Net Income": "-3.84",
"Economic Capital Ratio": "-10.6"
},
"2018": {
"Other Liabilities": "-22.7",
"Liabilities": "-45.4",
"Assets": "-7.00",
"Stockholders Equity": "2.64",
"ECR before LimitedLiability": "114",
"Liabilities, Current": "-22.5",
"Liabilities, Non-Current": "3.29",
"Goodwill": "1.25",
"Assets, Current": "-6.44",
"Other Assets": "-2.28",
"Costs of Goods Sold": "116",
"Expenses": "101",
"Revenues": "-255",
"Net Income": "114",
"Other Expenses": "57.8",
"Research and Development Exp.": "-12.0",
"Administrative and Marketing Exp.": "-81.0",
"Other Revenues": "-255",
"Comprehensive Net Income": "114",
"Other Net Income": "168",
"Economic Capital Ratio": "58.0"
},
"2019": {
"Liabilities, Non-Current": "5.10",
"Liabilities": "-19.3",
"Assets": "-0.695",
"Stockholders Equity": "1.77",
"ECR before LimitedLiability": "96.2",
"Liabilities, Current": "-4.76",
"Other Liabilities": "-20.0",
"Assets, Current": "-0.736",
"Goodwill": "0.327",
"Other Assets": "-0.420",
"Other Expenses": "21.1",
"Expenses": "70.9",
"Revenues": "29.8",
"Net Income": "96.5",
"Research and Development Exp.": "2.61",
"Costs of Goods Sold": "95.1",
"Administrative and Marketing Exp.": "-41.6",
"Other Revenues": "29.8",
"Comprehensive Net Income": "96.5",
"Other Net Income": "8.06",
"Economic Capital Ratio": "22.0"
},
"2020": {
"Liabilities, Current": "-10.7",
"Liabilities": "-25.6",
"Assets": "0.722",
"Stockholders Equity": "-13.0",
"ECR before LimitedLiability": "100",
"Liabilities, Non-Current": "8.91",
"Other Liabilities": "-24.5",
"Other Assets": "-1.68",
"Goodwill": "1.80",
"Costs of Goods Sold": "88.6",
"Expenses": "59.8",
"Revenues": "58.8",
"Net Income": "112",
"Other Expenses": "33.5",
"Research and Development Exp.": "-1.42",
"Administrative and Marketing Exp.": "-52.4",
"Other Revenues": "58.8",
"Comprehensive Net Income": "112",
"Other Net Income": "12.5",
"Other Compr. Net Income": "-1.44",
"Economic Capital Ratio": "56.8"
},
"2021": {
"Other Liabilities": "-20.6",
"Liabilities": "-40.4",
"Stockholders Equity": "-15.8",
"ECR before LimitedLiability": "75.0",
"Liabilities, Current": "-7.49",
"Liabilities, Non-Current": "-8.00",
"Other Expenses": "25.6",
"Expenses": "63.3",
"Net Income": "90.1",
"Research and Development Exp.": "-0.533",
"Administrative and Marketing Exp.": "-36.6",
"Costs of Goods Sold": "79.3",
"Other Revenues": "45.0",
"Revenues": "45.0",
"Goodwill": "-0.0812",
"Other Assets": "0.108",
"Assets, Non-Current": "0.0241",
"Comprehensive Net Income": "90.1",
"Other Net Income": "-17.5",
"Other Compr. Net Income": "-1.91",
"Economic Capital Ratio": "8.37"
},
"2022": {
"Liabilities, Current": "-7.36",
"Liabilities": "-43.7",
"Stockholders Equity": "-18.4",
"ECR before LimitedLiability": "98.6",
"Other Liabilities": "-28.9",
"Liabilities, Non-Current": "-3.68",
"Costs of Goods Sold": "90.5",
"Expenses": "76.0",
"Net Income": "98.9",
"Other Expenses": "28.1",
"Administrative and Marketing Exp.": "-40.1",
"Research and Development Exp.": "2.42",
"Other Revenues": "55.9",
"Revenues": "55.9",
"Goodwill": "0.502",
"Other Assets": "-0.672",
"Assets, Non-Current": "0.134",
"Comprehensive Net Income": "99.2",
"Other Net Income": "-12.8",
"Other Compr. Net Income": "3.65",
"Economic Capital Ratio": "38.1"
},
"2023": {
"Liabilities, Non-Current": "2.07",
"Liabilities": "-52.9",
"Assets": "1.85",
"Stockholders Equity": "-26.1",
"ECR before LimitedLiability": "113",
"Liabilities, Current": "-19.0",
"Other Liabilities": "-31.1",
"Goodwill": "1.76",
"Assets, Non-Current": "0.890",
"Other Assets": "-1.74",
"Administrative and Marketing Exp.": "-39.5",
"Expenses": "64.4",
"Revenues": "56.8",
"Net Income": "112",
"Research and Development Exp.": "14.6",
"Other Expenses": "34.3",
"Costs of Goods Sold": "57.4",
"Other Revenues": "56.8",
"Other Net Income": "1.17",
"Comprehensive Net Income": "112",
"Economic Capital Ratio": "39.2"
},
"2024": {
"Liabilities, Current": "-13.4",
"Liabilities": "-37.3",
"Stockholders Equity": "-9.59",
"ECR before LimitedLiability": "213",
"Other Liabilities": "-30.5",
"Liabilities, Non-Current": "7.27",
"Research and Development Exp.": "22.6",
"Expenses": "85.4",
"Net Income": "147",
"Other Expenses": "14.2",
"Administrative and Marketing Exp.": "-13.7",
"Costs of Goods Sold": "59.4",
"Other Revenues": "54.7",
"Revenues": "54.7",
"Goodwill": "5.28",
"Assets, Current": "-6.22",
"Other Assets": "-5.92",
"Comprehensive Net Income": "146",
"Other Net Income": "16.6",
"Other Compr. Net Income": "-3.41",
"Economic Capital Ratio": "83.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001262039_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "167,497",
"Assets, Current": "523,570",
"Assets, Non-Current": "153,313",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "266,864",
"Liabilities, Non-Current": "21,624",
"Other Assets": "57,864",
"Other Compr. Net Income": "0",
"Other Expenses": "29,581",
"Other Liabilities": "87,905",
"Other Net Income": "323,147",
"Other Revenues": "0",
"Research and Development Exp.": "63,577"
},
"output_variables": {
"Liabilities": "376,393",
"Assets": "734,747",
"Expenses": "260,655",
"Revenues": "0",
"Stockholders Equity": "358,354",
"Net Income": "62,492",
"Comprehensive Net Income": "62,492",
"BaseVar": "3,001,700",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "291%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "204,666",
"Assets, Current": "569,274",
"Assets, Non-Current": "332,060",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "319,304",
"Liabilities, Non-Current": "29,342",
"Other Assets": "74,163",
"Other Compr. Net Income": "2,689",
"Other Expenses": "38,160",
"Other Liabilities": "115,917",
"Other Net Income": "390,740",
"Other Revenues": "0",
"Research and Development Exp.": "81,078"
},
"output_variables": {
"Liabilities": "464,563",
"Assets": "975,497",
"Expenses": "323,904",
"Revenues": "0",
"Stockholders Equity": "510,934",
"Net Income": "66,836",
"Comprehensive Net Income": "69,525",
"BaseVar": "3,725,655",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "283%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "259,904",
"Assets, Current": "735,546",
"Assets, Non-Current": "356,495",
"Costs of Goods Sold": "0",
"Goodwill": "9,713",
"Liabilities, Current": "413,061",
"Liabilities, Non-Current": "30,679",
"Other Assets": "66,710",
"Other Compr. Net Income": "-1,999",
"Other Expenses": "31,668",
"Other Liabilities": "138,964",
"Other Net Income": "438,505",
"Other Revenues": "0",
"Research and Development Exp.": "102,660"
},
"output_variables": {
"Liabilities": "582,704",
"Assets": "1,168,464",
"Expenses": "394,232",
"Revenues": "0",
"Stockholders Equity": "585,760",
"Net Income": "44,273",
"Comprehensive Net Income": "42,274",
"BaseVar": "4,373,128",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "247%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "357,151",
"Assets, Current": "1,046,865",
"Assets, Non-Current": "282,254",
"Costs of Goods Sold": "0",
"Goodwill": "5,656",
"Liabilities, Current": "496,456",
"Liabilities, Non-Current": "62,524",
"Other Assets": "89,999",
"Other Compr. Net Income": "-1,441",
"Other Expenses": "36,206",
"Other Liabilities": "189,828",
"Other Net Income": "541,580",
"Other Revenues": "0",
"Research and Development Exp.": "122,880"
},
"output_variables": {
"Liabilities": "748,808",
"Assets": "1,424,774",
"Expenses": "516,237",
"Revenues": "0",
"Stockholders Equity": "675,966",
"Net Income": "25,343",
"Comprehensive Net Income": "23,902",
"BaseVar": "5,525,082",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "226%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "541,885",
"Assets, Current": "1,270,543",
"Assets, Non-Current": "287,352",
"Costs of Goods Sold": "0",
"Goodwill": "22,332",
"Liabilities, Current": "678,670",
"Liabilities, Non-Current": "79,812",
"Other Assets": "210,283",
"Other Compr. Net Income": "-584",
"Other Expenses": "16,618",
"Other Liabilities": "276,651",
"Other Net Income": "724,619",
"Other Revenues": "0",
"Research and Development Exp.": "158,129"
},
"output_variables": {
"Liabilities": "1,035,133",
"Assets": "1,790,510",
"Expenses": "716,632",
"Revenues": "0",
"Stockholders Equity": "755,377",
"Net Income": "7,987",
"Comprehensive Net Income": "7,403",
"BaseVar": "7,454,110",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "209%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "707,581",
"Assets, Current": "1,538,716",
"Assets, Non-Current": "241,850",
"Costs of Goods Sold": "0",
"Goodwill": "39,381",
"Liabilities, Current": "829,440",
"Liabilities, Non-Current": "82,813",
"Other Assets": "319,994",
"Other Compr. Net Income": "168",
"Other Expenses": "14,958",
"Other Liabilities": "390,007",
"Other Net Income": "937,810",
"Other Revenues": "0",
"Research and Development Exp.": "183,084"
},
"output_variables": {
"Liabilities": "1,302,260",
"Assets": "2,139,941",
"Expenses": "905,623",
"Revenues": "0",
"Stockholders Equity": "837,681",
"Net Income": "32,187",
"Comprehensive Net Income": "32,355",
"BaseVar": "9,445,789",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "217%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "788,888",
"Assets, Current": "1,716,820",
"Assets, Non-Current": "117,961",
"Costs of Goods Sold": "0",
"Goodwill": "30,808",
"Liabilities, Current": "1,027,223",
"Liabilities, Non-Current": "98,822",
"Other Assets": "392,327",
"Other Compr. Net Income": "-82",
"Other Expenses": "92,935",
"Other Liabilities": "542,494",
"Other Net Income": "1,123,836",
"Other Revenues": "0",
"Research and Development Exp.": "210,614"
},
"output_variables": {
"Liabilities": "1,668,539",
"Assets": "2,257,916",
"Expenses": "1,092,437",
"Revenues": "0",
"Stockholders Equity": "589,377",
"Net Income": "31,399",
"Comprehensive Net Income": "31,317",
"BaseVar": "11,249,755",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "206%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "875,300",
"Assets, Current": "2,220,900",
"Assets, Non-Current": "87,800",
"Costs of Goods Sold": "0",
"Goodwill": "60,300",
"Liabilities, Current": "1,256,400",
"Liabilities, Non-Current": "90,500",
"Other Assets": "709,000",
"Other Compr. Net Income": "0",
"Other Expenses": "-81,300",
"Other Liabilities": "720,900",
"Other Net Income": "1,370,700",
"Other Revenues": "0",
"Research and Development Exp.": "244,500"
},
"output_variables": {
"Liabilities": "2,067,800",
"Assets": "3,078,000",
"Expenses": "1,038,500",
"Revenues": "0",
"Stockholders Equity": "1,010,200",
"Net Income": "332,200",
"Comprehensive Net Income": "332,200",
"BaseVar": "12,667,448",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "292%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "1,029,000",
"Assets, Current": "2,769,000",
"Assets, Non-Current": "204,300",
"Costs of Goods Sold": "505,900",
"Goodwill": "98,300",
"Liabilities, Current": "1,473,600",
"Liabilities, Non-Current": "127,700",
"Other Assets": "813,900",
"Other Compr. Net Income": "2,000",
"Other Expenses": "52,700",
"Other Liabilities": "962,300",
"Other Net Income": "35,000",
"Other Revenues": "2,156,200",
"Research and Development Exp.": "277,100"
},
"output_variables": {
"Liabilities": "2,563,600",
"Assets": "3,885,500",
"Expenses": "1,864,700",
"Revenues": "2,156,200",
"Stockholders Equity": "1,321,900",
"Net Income": "326,500",
"Comprehensive Net Income": "328,500",
"BaseVar": "20,227,151",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "274%"
}
},
"2020": {
"input_variables": {
"Administrative and Marketing Exp.": "1,191,400",
"Assets, Current": "2,740,400",
"Assets, Non-Current": "181,500",
"Costs of Goods Sold": "570,000",
"Goodwill": "124,600",
"Liabilities, Current": "1,829,500",
"Liabilities, Non-Current": "146,500",
"Other Assets": "998,000",
"Other Compr. Net Income": "-400",
"Other Expenses": "13,000",
"Other Liabilities": "1,212,500",
"Other Net Income": "9,900",
"Other Revenues": "2,594,400",
"Research and Development Exp.": "341,400"
},
"output_variables": {
"Liabilities": "3,188,500",
"Assets": "4,044,500",
"Expenses": "2,115,800",
"Revenues": "2,594,400",
"Stockholders Equity": "856,000",
"Net Income": "488,500",
"Comprehensive Net Income": "488,100",
"BaseVar": "23,395,395",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "290%"
}
},
"2021": {
"input_variables": {
"Administrative and Marketing Exp.": "1,489,200",
"Assets, Current": "3,600,600",
"Assets, Non-Current": "676,600",
"Costs of Goods Sold": "783,000",
"Goodwill": "188,700",
"Liabilities, Current": "2,318,100",
"Liabilities, Non-Current": "1,127,100",
"Other Assets": "1,453,200",
"Other Compr. Net Income": "-5,400",
"Other Expenses": "24,400",
"Other Liabilities": "1,675,500",
"Other Net Income": "-14,700",
"Other Revenues": "3,342,200",
"Research and Development Exp.": "424,200"
},
"output_variables": {
"Liabilities": "5,120,700",
"Assets": "5,919,100",
"Expenses": "2,720,800",
"Revenues": "3,342,200",
"Stockholders Equity": "798,400",
"Net Income": "606,700",
"Comprehensive Net Income": "601,300",
"BaseVar": "31,008,089",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "268%"
}
},
"2022": {
"input_variables": {
"Administrative and Marketing Exp.": "1,855,100",
"Assets, Current": "3,810,400",
"Assets, Non-Current": "247,500",
"Costs of Goods Sold": "1,084,900",
"Goodwill": "184,000",
"Liabilities, Current": "3,078,400",
"Liabilities, Non-Current": "1,140,200",
"Other Assets": "1,986,100",
"Other Compr. Net Income": "-14,700",
"Other Expenses": "44,200",
"Other Liabilities": "2,291,000",
"Other Net Income": "-64,200",
"Other Revenues": "4,417,400",
"Research and Development Exp.": "512,400"
},
"output_variables": {
"Liabilities": "6,509,600",
"Assets": "6,228,000",
"Expenses": "3,496,600",
"Revenues": "4,417,400",
"Stockholders Equity": "-281,600",
"Net Income": "856,600",
"Comprehensive Net Income": "841,900",
"BaseVar": "39,859,051",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "277%"
}
},
"2023": {
"input_variables": {
"Administrative and Marketing Exp.": "2,217,300",
"Assets, Current": "4,428,300",
"Assets, Non-Current": "150,000",
"Costs of Goods Sold": "1,237,200",
"Goodwill": "161,800",
"Liabilities, Current": "3,719,000",
"Liabilities, Non-Current": "1,117,000",
"Other Assets": "2,518,800",
"Other Compr. Net Income": "1,300",
"Other Expenses": "160,200",
"Other Liabilities": "2,886,300",
"Other Net Income": "71,500",
"Other Revenues": "5,304,800",
"Research and Development Exp.": "613,800"
},
"output_variables": {
"Liabilities": "7,722,300",
"Assets": "7,258,900",
"Expenses": "4,228,500",
"Revenues": "5,304,800",
"Stockholders Equity": "-463,400",
"Net Income": "1,147,800",
"Comprehensive Net Income": "1,149,100",
"BaseVar": "47,740,159",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "290%"
}
},
"2024": {
"input_variables": {
"Administrative and Marketing Exp.": "2,282,600",
"Assets, Current": "5,971,500",
"Assets, Non-Current": "133,200",
"Costs of Goods Sold": "1,157,600",
"Goodwill": "350,400",
"Liabilities, Current": "4,060,700",
"Liabilities, Non-Current": "1,123,900",
"Other Assets": "3,308,000",
"Other Compr. Net Income": "-7,200",
"Other Expenses": "299,300",
"Other Liabilities": "3,084,700",
"Other Net Income": "245,700",
"Other Revenues": "5,955,800",
"Research and Development Exp.": "716,800"
},
"output_variables": {
"Liabilities": "8,269,300",
"Assets": "9,763,100",
"Expenses": "4,456,300",
"Revenues": "5,955,800",
"Stockholders Equity": "1,493,800",
"Net Income": "1,745,200",
"Comprehensive Net Income": "1,738,000",
"BaseVar": "53,702,550",
"ECR before LimitedLiability": "170%",
"Economic Capital Ratio": "324%"
}
}
},
"top_rated": true,
"trend": 4.0,
"value": 3.241320290979335,
"company_index": "https://www.realrate-archive.com/us_computers/2024/industry_indexes/0001262039.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2024/analytics/equity/0001262039.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2024/analytics/profit_loss/0001262039.svg"
},
{
"company_id": "0001048695",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution_0001048695.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2024/graphs/IME_0001048695.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001048695.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001048695_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001048695_main_keyfigs.svg",
"name": "F5 INC.",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_computers/2024/backtesting_correlation/regression_0001048695.svg",
"report_text": "The relative strengths and weaknesses of F5 INC. are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of F5 INC. compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 135% points.The greatest weakness of F5 INC. is the variable Administrative and Marketing Exp., reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 314%, being 73% points above the market average of 241%.",
"report_url": "https://www.realrate-archive.com/us_computers/2024/report/0001048695_2025_F5_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Current": "2.09",
"Liabilities": "14.9",
"Assets": "-4.27",
"Stockholders Equity": "9.08",
"ECR before LimitedLiability": "52.3",
"Liabilities, Non-Current": "2.95",
"Other Liabilities": "10.3",
"Assets, Non-Current": "-18.1",
"Goodwill": "2.88",
"Other Assets": "6.24",
"Other Expenses": "91.0",
"Expenses": "11.4",
"Revenues": "-210",
"Net Income": "26.9",
"Research and Development Exp.": "-28.1",
"Administrative and Marketing Exp.": "-107",
"Costs of Goods Sold": "74.3",
"Other Revenues": "-210",
"Other Net Income": "184",
"Comprehensive Net Income": "26.9",
"Economic Capital Ratio": "54.8"
},
"2011": {
"Liabilities, Non-Current": "9.41",
"Liabilities": "31.2",
"Assets": "3.80",
"Stockholders Equity": "7.41",
"ECR before LimitedLiability": "206",
"Liabilities, Current": "11.2",
"Other Liabilities": "13.1",
"Assets, Non-Current": "-23.2",
"Other Assets": "9.92",
"Assets, Current": "8.52",
"Research and Development Exp.": "7.00",
"Expenses": "45.4",
"Revenues": "-217",
"Net Income": "205",
"Costs of Goods Sold": "90.7",
"Other Expenses": "15.8",
"Administrative and Marketing Exp.": "-62.0",
"Other Revenues": "-217",
"Other Net Income": "257",
"Comprehensive Net Income": "205",
"Economic Capital Ratio": "162"
},
"2012": {
"Liabilities": "19.0",
"Stockholders Equity": "7.34",
"ECR before LimitedLiability": "204",
"Liabilities, Current": "11.1",
"Other Liabilities": "8.55",
"Assets, Non-Current": "-27.6",
"Assets": "-1.79",
"Other Assets": "4.42",
"Assets, Current": "13.2",
"Research and Development Exp.": "13.1",
"Expenses": "57.7",
"Revenues": "-196",
"Net Income": "195",
"Costs of Goods Sold": "94.4",
"Other Expenses": "-1.31",
"Administrative and Marketing Exp.": "-42.8",
"Other Revenues": "-196",
"Other Net Income": "239",
"Comprehensive Net Income": "195",
"Other Compr. Net Income": "0.709",
"Economic Capital Ratio": "158"
},
"2013": {
"Liabilities, Current": "8.05",
"Liabilities": "15.4",
"Stockholders Equity": "4.92",
"ECR before LimitedLiability": "182",
"Other Liabilities": "9.26",
"Other Expenses": "-43.9",
"Expenses": "45.5",
"Net Income": "176",
"Research and Development Exp.": "15.8",
"Administrative and Marketing Exp.": "-8.28",
"Costs of Goods Sold": "89.1",
"Other Revenues": "-186",
"Revenues": "-186",
"Assets, Current": "12.5",
"Other Assets": "5.10",
"Goodwill": "-1.93",
"Assets, Non-Current": "-23.0",
"Other Net Income": "221",
"Comprehensive Net Income": "175",
"Other Compr. Net Income": "-1.60",
"Economic Capital Ratio": "129"
},
"2014": {
"Liabilities, Non-Current": "-3.18",
"Liabilities": "19.1",
"Stockholders Equity": "3.21",
"ECR before LimitedLiability": "213",
"Other Liabilities": "18.2",
"Liabilities, Current": "4.17",
"Goodwill": "-5.28",
"Assets": "3.69",
"Assets, Non-Current": "-14.2",
"Assets, Current": "11.8",
"Other Assets": "6.78",
"Administrative and Marketing Exp.": "-29.0",
"Expenses": "82.4",
"Revenues": "-191",
"Net Income": "191",
"Costs of Goods Sold": "124",
"Other Expenses": "-3.92",
"Other Revenues": "-191",
"Comprehensive Net Income": "192",
"Other Net Income": "239",
"Economic Capital Ratio": "169"
},
"2015": {
"Other Liabilities": "14.5",
"Liabilities": "9.95",
"Stockholders Equity": "-5.30",
"ECR before LimitedLiability": "186",
"Liabilities, Non-Current": "-6.56",
"Other Assets": "6.32",
"Assets": "9.32",
"Assets, Non-Current": "-8.46",
"Goodwill": "-4.66",
"Assets, Current": "13.4",
"Expenses": "63.3",
"Revenues": "-183",
"Net Income": "183",
"Other Expenses": "-22.3",
"Costs of Goods Sold": "96.7",
"Research and Development Exp.": "-6.60",
"Other Revenues": "-183",
"Other Net Income": "214",
"Comprehensive Net Income": "183",
"Other Compr. Net Income": "6.78",
"Economic Capital Ratio": "139"
},
"2016": {
"Liabilities, Non-Current": "-3.55",
"Liabilities": "8.45",
"Assets": "7.64",
"Stockholders Equity": "-4.54",
"ECR before LimitedLiability": "213",
"Liabilities, Current": "-2.76",
"Other Liabilities": "14.2",
"Goodwill": "-2.89",
"Assets, Current": "6.58",
"Other Assets": "5.43",
"Research and Development Exp.": "-22.1",
"Expenses": "82.1",
"Revenues": "-166",
"Net Income": "179",
"Costs of Goods Sold": "74.8",
"Other Expenses": "26.9",
"Other Revenues": "-166",
"Other Net Income": "204",
"Comprehensive Net Income": "180",
"Other Compr. Net Income": "4.98",
"Economic Capital Ratio": "131"
},
"2017": {
"Liabilities, Non-Current": "-3.88",
"Liabilities": "3.42",
"Assets": "3.77",
"ECR before LimitedLiability": "204",
"Liabilities, Current": "-7.79",
"Other Liabilities": "14.1",
"Assets, Non-Current": "-3.64",
"Assets, Current": "2.74",
"Other Assets": "5.97",
"Research and Development Exp.": "-24.5",
"Expenses": "95.6",
"Net Income": "184",
"Administrative and Marketing Exp.": "-13.0",
"Other Expenses": "43.9",
"Costs of Goods Sold": "90.6",
"Other Revenues": "-191",
"Revenues": "-191",
"Other Net Income": "217",
"Comprehensive Net Income": "184",
"Other Compr. Net Income": "-5.32",
"Economic Capital Ratio": "143"
},
"2018": {
"Other Liabilities": "8.68",
"Liabilities": "-7.44",
"Assets": "-9.72",
"Stockholders Equity": "4.83",
"ECR before LimitedLiability": "185",
"Liabilities, Current": "-8.43",
"Liabilities, Non-Current": "-8.29",
"Assets, Non-Current": "-5.30",
"Goodwill": "-2.48",
"Assets, Current": "-3.48",
"Costs of Goods Sold": "187",
"Expenses": "103",
"Revenues": "-447",
"Net Income": "185",
"Other Expenses": "-3.55",
"Research and Development Exp.": "-36.9",
"Administrative and Marketing Exp.": "-51.9",
"Other Revenues": "-447",
"Comprehensive Net Income": "185",
"Other Net Income": "304",
"Economic Capital Ratio": "129"
},
"2019": {
"Liabilities, Non-Current": "-8.55",
"Liabilities": "8.32",
"Assets": "-4.90",
"Stockholders Equity": "8.90",
"ECR before LimitedLiability": "153",
"Liabilities, Current": "6.21",
"Other Liabilities": "10.1",
"Assets, Non-Current": "-3.33",
"Assets, Current": "3.80",
"Goodwill": "-6.49",
"Other Expenses": "7.84",
"Expenses": "73.4",
"Revenues": "71.5",
"Net Income": "153",
"Research and Development Exp.": "-29.8",
"Costs of Goods Sold": "150",
"Administrative and Marketing Exp.": "-36.6",
"Other Revenues": "71.5",
"Comprehensive Net Income": "153",
"Other Net Income": "6.11",
"Economic Capital Ratio": "78.4"
},
"2020": {
"Liabilities, Current": "1.02",
"Liabilities": "-7.85",
"Assets": "-0.295",
"Stockholders Equity": "3.42",
"ECR before LimitedLiability": "83.3",
"Liabilities, Non-Current": "-17.0",
"Other Liabilities": "6.87",
"Assets, Current": "0.282",
"Goodwill": "-0.546",
"Costs of Goods Sold": "94.9",
"Expenses": "46.8",
"Revenues": "38.9",
"Net Income": "94.5",
"Other Expenses": "15.9",
"Research and Development Exp.": "-24.1",
"Administrative and Marketing Exp.": "-48.6",
"Other Revenues": "38.9",
"Comprehensive Net Income": "94.5",
"Other Net Income": "11.4",
"Other Compr. Net Income": "-1.26",
"Economic Capital Ratio": "39.6"
},
"2021": {
"Other Liabilities": "7.04",
"Liabilities": "-8.94",
"Assets": "-0.175",
"Stockholders Equity": "0.715",
"ECR before LimitedLiability": "79.0",
"Liabilities, Current": "0.965",
"Liabilities, Non-Current": "-18.3",
"Goodwill": "-0.651",
"Assets, Current": "0.419",
"Other Expenses": "21.8",
"Expenses": "43.5",
"Revenues": "48.6",
"Net Income": "74.0",
"Research and Development Exp.": "-32.2",
"Administrative and Marketing Exp.": "-47.3",
"Costs of Goods Sold": "94.5",
"Other Revenues": "48.6",
"Comprehensive Net Income": "72.1",
"Other Net Income": "-18.8",
"Other Compr. Net Income": "-1.62",
"Economic Capital Ratio": "12.4"
},
"2022": {
"Liabilities, Current": "-4.62",
"Liabilities": "-8.19",
"Assets": "0.561",
"Stockholders Equity": "8.26",
"ECR before LimitedLiability": "88.2",
"Other Liabilities": "4.93",
"Liabilities, Non-Current": "-8.78",
"Goodwill": "0.759",
"Assets, Current": "-0.218",
"Costs of Goods Sold": "89.2",
"Expenses": "51.0",
"Revenues": "36.4",
"Net Income": "80.4",
"Other Expenses": "20.9",
"Administrative and Marketing Exp.": "-44.7",
"Research and Development Exp.": "-34.0",
"Other Revenues": "36.4",
"Comprehensive Net Income": "85.4",
"Other Net Income": "-9.34",
"Other Compr. Net Income": "4.30",
"Economic Capital Ratio": "27.8"
},
"2023": {
"Liabilities, Non-Current": "-6.52",
"Liabilities": "-4.68",
"Assets": "-1.26",
"Stockholders Equity": "3.09",
"ECR before LimitedLiability": "111",
"Liabilities, Current": "-5.97",
"Other Liabilities": "7.31",
"Goodwill": "-4.16",
"Assets, Current": "1.86",
"Administrative and Marketing Exp.": "-32.0",
"Expenses": "41.6",
"Revenues": "48.0",
"Net Income": "90.4",
"Research and Development Exp.": "-20.3",
"Other Expenses": "23.5",
"Costs of Goods Sold": "76.7",
"Other Revenues": "48.0",
"Other Net Income": "-3.15",
"Comprehensive Net Income": "91.1",
"Other Compr. Net Income": "0.586",
"Economic Capital Ratio": "37.3"
},
"2024": {
"Liabilities, Current": "-2.53",
"Liabilities": "1.41",
"Assets": "-7.55",
"Stockholders Equity": "12.1",
"ECR before LimitedLiability": "203",
"Other Liabilities": "6.93",
"Liabilities, Non-Current": "-3.26",
"Assets, Current": "-1.05",
"Goodwill": "-7.12",
"Assets, Non-Current": "0.742",
"Expenses": "63.4",
"Revenues": "55.7",
"Net Income": "135",
"Other Expenses": "16.3",
"Administrative and Marketing Exp.": "-16.8",
"Costs of Goods Sold": "63.8",
"Other Revenues": "55.7",
"Comprehensive Net Income": "131",
"Other Net Income": "5.22",
"Other Compr. Net Income": "-2.80",
"Economic Capital Ratio": "73.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001048695_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Administrative and Marketing Exp.": "361,704",
"Assets, Current": "605,955",
"Assets, Non-Current": "449,321",
"Costs of Goods Sold": "0",
"Goodwill": "234,700",
"Liabilities, Current": "287,085",
"Liabilities, Non-Current": "71,409",
"Other Assets": "72,216",
"Other Compr. Net Income": "0",
"Other Expenses": "86,474",
"Other Liabilities": "0",
"Other Net Income": "717,645",
"Other Revenues": "0",
"Research and Development Exp.": "118,314"
},
"output_variables": {
"Liabilities": "358,494",
"Assets": "1,362,192",
"Expenses": "566,492",
"Revenues": "0",
"Stockholders Equity": "1,003,698",
"Net Income": "151,153",
"Comprehensive Net Income": "151,153",
"BaseVar": "6,240,877",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "350%"
}
},
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "454,258",
"Assets, Current": "763,673",
"Assets, Non-Current": "487,425",
"Costs of Goods Sold": "0",
"Goodwill": "234,691",
"Liabilities, Current": "372,307",
"Liabilities, Non-Current": "90,806",
"Other Assets": "82,760",
"Other Compr. Net Income": "0",
"Other Expenses": "119,354",
"Other Liabilities": "0",
"Other Net Income": "953,919",
"Other Revenues": "0",
"Research and Development Exp.": "138,910"
},
"output_variables": {
"Liabilities": "463,113",
"Assets": "1,568,549",
"Expenses": "712,522",
"Revenues": "0",
"Stockholders Equity": "1,105,436",
"Net Income": "241,397",
"Comprehensive Net Income": "241,397",
"BaseVar": "7,998,219",
"ECR before LimitedLiability": "254%",
"Economic Capital Ratio": "383%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "537,370",
"Assets, Current": "776,081",
"Assets, Non-Current": "691,799",
"Costs of Goods Sold": "0",
"Goodwill": "348,239",
"Liabilities, Current": "466,029",
"Liabilities, Non-Current": "115,772",
"Other Assets": "95,082",
"Other Compr. Net Income": "0",
"Other Expenses": "157,028",
"Other Liabilities": "0",
"Other Net Income": "1,146,990",
"Other Revenues": "0",
"Research and Development Exp.": "177,406"
},
"output_variables": {
"Liabilities": "581,801",
"Assets": "1,911,201",
"Expenses": "871,804",
"Revenues": "0",
"Stockholders Equity": "1,329,400",
"Net Income": "275,186",
"Comprehensive Net Income": "275,186",
"BaseVar": "9,705,248",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "372%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "585,442",
"Assets, Current": "816,371",
"Assets, Non-Current": "804,545",
"Costs of Goods Sold": "0",
"Goodwill": "523,727",
"Liabilities, Current": "551,350",
"Liabilities, Non-Current": "140,492",
"Other Assets": "85,911",
"Other Compr. Net Income": "-3,585",
"Other Expenses": "163,171",
"Other Liabilities": "0",
"Other Net Income": "1,235,541",
"Other Revenues": "0",
"Research and Development Exp.": "209,614"
},
"output_variables": {
"Liabilities": "691,842",
"Assets": "2,230,554",
"Expenses": "958,227",
"Revenues": "0",
"Stockholders Equity": "1,538,712",
"Net Income": "277,314",
"Comprehensive Net Income": "273,729",
"BaseVar": "10,668,107",
"ECR before LimitedLiability": "210%",
"Economic Capital Ratio": "353%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "664,738",
"Assets, Current": "998,848",
"Assets, Non-Current": "557,920",
"Costs of Goods Sold": "0",
"Goodwill": "556,957",
"Liabilities, Current": "636,981",
"Liabilities, Non-Current": "178,659",
"Other Assets": "71,225",
"Other Compr. Net Income": "-2,170",
"Other Expenses": "186,159",
"Other Liabilities": "0",
"Other Net Income": "1,425,872",
"Other Revenues": "0",
"Research and Development Exp.": "263,792"
},
"output_variables": {
"Liabilities": "815,640",
"Assets": "2,184,950",
"Expenses": "1,114,689",
"Revenues": "0",
"Stockholders Equity": "1,369,310",
"Net Income": "311,183",
"Comprehensive Net Income": "309,013",
"BaseVar": "12,154,338",
"ECR before LimitedLiability": "218%",
"Economic Capital Ratio": "359%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "738,080",
"Assets, Current": "1,188,140",
"Assets, Non-Current": "465,784",
"Costs of Goods Sold": "0",
"Goodwill": "555,965",
"Liabilities, Current": "755,123",
"Liabilities, Non-Current": "240,439",
"Other Assets": "102,401",
"Other Compr. Net Income": "-5,704",
"Other Expenses": "196,330",
"Other Liabilities": "0",
"Other Net Income": "1,596,007",
"Other Revenues": "0",
"Research and Development Exp.": "296,583"
},
"output_variables": {
"Liabilities": "995,562",
"Assets": "2,312,290",
"Expenses": "1,230,993",
"Revenues": "0",
"Stockholders Equity": "1,316,728",
"Net Income": "365,014",
"Comprehensive Net Income": "359,310",
"BaseVar": "13,522,956",
"ECR before LimitedLiability": "222%",
"Economic Capital Ratio": "361%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "767,174",
"Assets, Current": "1,288,801",
"Assets, Non-Current": "336,265",
"Costs of Goods Sold": "0",
"Goodwill": "555,965",
"Liabilities, Current": "844,238",
"Liabilities, Non-Current": "276,823",
"Other Assets": "125,292",
"Other Compr. Net Income": "2,094",
"Other Expenses": "193,087",
"Other Liabilities": "0",
"Other Net Income": "1,660,343",
"Other Revenues": "0",
"Research and Development Exp.": "334,227"
},
"output_variables": {
"Liabilities": "1,121,061",
"Assets": "2,306,323",
"Expenses": "1,294,488",
"Revenues": "0",
"Stockholders Equity": "1,185,262",
"Net Income": "365,855",
"Comprehensive Net Income": "367,949",
"BaseVar": "14,103,208",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "356%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "809,126",
"Assets, Current": "1,459,308",
"Assets, Non-Current": "338,577",
"Costs of Goods Sold": "0",
"Goodwill": "555,965",
"Liabilities, Current": "934,601",
"Liabilities, Non-Current": "316,807",
"Other Assets": "126,950",
"Other Compr. Net Income": "-4,803",
"Other Expenses": "167,865",
"Other Liabilities": "0",
"Other Net Income": "1,748,117",
"Other Revenues": "0",
"Research and Development Exp.": "350,365"
},
"output_variables": {
"Liabilities": "1,251,408",
"Assets": "2,480,800",
"Expenses": "1,327,356",
"Revenues": "0",
"Stockholders Equity": "1,229,392",
"Net Income": "420,761",
"Comprehensive Net Income": "415,958",
"BaseVar": "14,772,460",
"ECR before LimitedLiability": "220%",
"Economic Capital Ratio": "360%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "824,517",
"Assets, Current": "1,417,658",
"Assets, Non-Current": "453,370",
"Costs of Goods Sold": "0",
"Goodwill": "555,965",
"Liabilities, Current": "954,433",
"Liabilities, Non-Current": "365,551",
"Other Assets": "178,483",
"Other Compr. Net Income": "-4,181",
"Other Expenses": "168,497",
"Other Liabilities": "0",
"Other Net Income": "1,812,787",
"Other Revenues": "0",
"Research and Development Exp.": "366,084"
},
"output_variables": {
"Liabilities": "1,319,984",
"Assets": "2,605,476",
"Expenses": "1,359,098",
"Revenues": "0",
"Stockholders Equity": "1,285,492",
"Net Income": "453,689",
"Comprehensive Net Income": "449,508",
"BaseVar": "15,270,447",
"ECR before LimitedLiability": "225%",
"Economic Capital Ratio": "363%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "959,349",
"Assets, Current": "1,511,586",
"Assets, Non-Current": "562,183",
"Costs of Goods Sold": "356,577",
"Goodwill": "1,065,379",
"Liabilities, Current": "1,105,526",
"Liabilities, Non-Current": "523,252",
"Other Assets": "251,127",
"Other Compr. Net Income": "2,988",
"Other Expenses": "113,377",
"Other Liabilities": "0",
"Other Net Income": "22,648",
"Other Revenues": "2,242,447",
"Research and Development Exp.": "408,058"
},
"output_variables": {
"Liabilities": "1,628,778",
"Assets": "3,390,275",
"Expenses": "1,837,361",
"Revenues": "2,242,447",
"Stockholders Equity": "1,761,497",
"Net Income": "427,734",
"Comprehensive Net Income": "430,722",
"BaseVar": "19,711,337",
"ECR before LimitedLiability": "179%",
"Economic Capital Ratio": "331%"
}
},
"2020": {
"input_variables": {
"Administrative and Marketing Exp.": "1,101,544",
"Assets, Current": "1,793,476",
"Assets, Non-Current": "450,386",
"Costs of Goods Sold": "407,887",
"Goodwill": "1,858,966",
"Liabilities, Current": "1,288,279",
"Liabilities, Non-Current": "1,157,373",
"Other Assets": "575,092",
"Other Compr. Net Income": "474",
"Other Expenses": "96,756",
"Other Liabilities": "0",
"Other Net Income": "4,130",
"Other Revenues": "2,350,822",
"Research and Development Exp.": "441,324"
},
"output_variables": {
"Liabilities": "2,445,652",
"Assets": "4,677,920",
"Expenses": "2,047,511",
"Revenues": "2,350,822",
"Stockholders Equity": "2,232,268",
"Net Income": "307,441",
"Comprehensive Net Income": "307,915",
"BaseVar": "22,010,092",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "273%"
}
},
"2021": {
"input_variables": {
"Administrative and Marketing Exp.": "1,203,618",
"Assets, Current": "1,611,100",
"Assets, Non-Current": "605,336",
"Costs of Goods Sold": "493,146",
"Goodwill": "2,216,553",
"Liabilities, Current": "1,391,527",
"Liabilities, Non-Current": "1,245,540",
"Other Assets": "564,291",
"Other Compr. Net Income": "-1,357",
"Other Expenses": "55,696",
"Other Liabilities": "0",
"Other Net Income": "-7,088",
"Other Revenues": "2,603,416",
"Research and Development Exp.": "512,627"
},
"output_variables": {
"Liabilities": "2,637,067",
"Assets": "4,997,280",
"Expenses": "2,265,087",
"Revenues": "2,603,416",
"Stockholders Equity": "2,360,213",
"Net Income": "331,241",
"Comprehensive Net Income": "329,884",
"BaseVar": "24,251,586",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "272%"
}
},
"2022": {
"input_variables": {
"Administrative and Marketing Exp.": "1,201,149",
"Assets, Current": "1,912,224",
"Assets, Non-Current": "525,666",
"Costs of Goods Sold": "539,627",
"Goodwill": "2,259,282",
"Liabilities, Current": "1,839,951",
"Liabilities, Non-Current": "967,265",
"Other Assets": "579,022",
"Other Compr. Net Income": "-6,103",
"Other Expenses": "71,142",
"Other Liabilities": "0",
"Other Net Income": "-18,399",
"Other Revenues": "2,695,845",
"Research and Development Exp.": "543,368"
},
"output_variables": {
"Liabilities": "2,807,216",
"Assets": "5,276,194",
"Expenses": "2,355,286",
"Revenues": "2,695,845",
"Stockholders Equity": "2,468,978",
"Net Income": "322,160",
"Comprehensive Net Income": "316,057",
"BaseVar": "25,308,607",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "266%"
}
},
"2023": {
"input_variables": {
"Administrative and Marketing Exp.": "1,141,620",
"Assets, Current": "1,848,773",
"Assets, Non-Current": "449,681",
"Costs of Goods Sold": "593,308",
"Goodwill": "2,288,678",
"Liabilities, Current": "1,472,781",
"Liabilities, Non-Current": "975,320",
"Other Assets": "661,201",
"Other Compr. Net Income": "2,955",
"Other Expenses": "156,428",
"Other Liabilities": "0",
"Other Net Income": "13,420",
"Other Revenues": "2,813,169",
"Research and Development Exp.": "540,285"
},
"output_variables": {
"Liabilities": "2,448,101",
"Assets": "5,248,333",
"Expenses": "2,431,641",
"Revenues": "2,813,169",
"Stockholders Equity": "2,800,232",
"Net Income": "394,948",
"Comprehensive Net Income": "397,903",
"BaseVar": "25,892,582",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "288%"
}
},
"2024": {
"input_variables": {
"Administrative and Marketing Exp.": "1,101,107",
"Assets, Current": "2,109,471",
"Assets, Non-Current": "496,097",
"Costs of Goods Sold": "557,647",
"Goodwill": "2,312,362",
"Liabilities, Current": "1,489,653",
"Liabilities, Non-Current": "993,973",
"Other Assets": "695,074",
"Other Compr. Net Income": "2,309",
"Other Expenses": "137,342",
"Other Liabilities": "0",
"Other Net Income": "36,874",
"Other Revenues": "2,816,120",
"Research and Development Exp.": "490,120"
},
"output_variables": {
"Liabilities": "2,483,626",
"Assets": "5,613,004",
"Expenses": "2,286,216",
"Revenues": "2,816,120",
"Stockholders Equity": "3,129,378",
"Net Income": "566,778",
"Comprehensive Net Income": "569,087",
"BaseVar": "25,591,280",
"ECR before LimitedLiability": "156%",
"Economic Capital Ratio": "314%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 3.141703580150078,
"company_index": "https://www.realrate-archive.com/us_computers/2024/industry_indexes/0001048695.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2024/analytics/equity/0001048695.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2024/analytics/profit_loss/0001048695.svg"
},
{
"company_id": "0001327567",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution_0001327567.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2024/graphs/IME_0001327567.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001327567.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001327567_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001327567_main_keyfigs.svg",
"name": "Palo Alto Networks Inc",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_computers/2024/backtesting_correlation/regression_0001327567.svg",
"report_text": "The relative strengths and weaknesses of Palo Alto Networks Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Palo Alto Networks Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 124% points.The greatest weakness of Palo Alto Networks Inc is the variable Liabilities, reducing the Economic Capital Ratio by 46% points.
The company's Economic Capital Ratio, given in the ranking table, is 302%, being 61% points above the market average of 241%.",
"report_url": "https://www.realrate-archive.com/us_computers/2024/report/0001327567_2025_Palo_Alto_Networks_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Current": "-0.0623",
"Liabilities": "0.129",
"ECR before LimitedLiability": "7.05",
"Other Liabilities": "0.104",
"Liabilities, Non-Current": "0.0952",
"Other Assets": "-0.0903",
"Assets": "-0.0854",
"Assets, Current": "1.34",
"Assets, Non-Current": "-0.0813",
"Goodwill": "-1.55",
"Other Expenses": "0.209",
"Expenses": "-35.3",
"Net Income": "1.19",
"Research and Development Exp.": "0.406",
"Administrative and Marketing Exp.": "-148",
"Costs of Goods Sold": "14.7",
"Other Revenues": "-211",
"Revenues": "-211",
"Other Net Income": "86.9",
"Comprehensive Net Income": "1.18",
"Economic Capital Ratio": "-45.7"
},
"2014": {
"Liabilities": "-0.796",
"Stockholders Equity": "7.95",
"ECR before LimitedLiability": "14.9",
"Other Liabilities": "-0.658",
"Goodwill": "1.09",
"Assets": "20.6",
"Assets, Non-Current": "0.529",
"Assets, Current": "11.6",
"Other Assets": "3.34",
"Administrative and Marketing Exp.": "-17.8",
"Expenses": "-11.8",
"Revenues": "-76.5",
"Net Income": "-15.4",
"Research and Development Exp.": "3.10",
"Costs of Goods Sold": "34.5",
"Other Expenses": "-11.9",
"Other Revenues": "-76.5",
"Comprehensive Net Income": "-15.2",
"Other Net Income": "54.7",
"Other Compr. Net Income": "0.438",
"Economic Capital Ratio": "-29.1"
},
"2015": {
"Other Liabilities": "0.178",
"Liabilities": "-0.551",
"Assets": "2.99",
"ECR before LimitedLiability": "-0.307",
"Liabilities, Non-Current": "0.115",
"Liabilities, Current": "-0.926",
"Other Assets": "3.03",
"Assets, Non-Current": "-0.119",
"Assets, Current": "0.136",
"Administrative and Marketing Exp.": "-48.7",
"Expenses": "-1.41",
"Net Income": "-3.30",
"Other Expenses": "3.20",
"Costs of Goods Sold": "14.1",
"Research and Development Exp.": "-1.30",
"Other Revenues": "-104",
"Revenues": "-104",
"Other Net Income": "25.6",
"Comprehensive Net Income": "-3.24",
"Other Compr. Net Income": "0.926",
"Economic Capital Ratio": "-47.2"
},
"2016": {
"Goodwill": "-0.487",
"Assets": "3.75",
"Stockholders Equity": "2.38",
"Liabilities, Current": "-0.259",
"ECR before LimitedLiability": "33.3",
"Assets, Current": "2.30",
"Other Assets": "2.49",
"Assets, Non-Current": "-0.498",
"Research and Development Exp.": "-2.02",
"Expenses": "-1.07",
"Revenues": "-122",
"Net Income": "-2.31",
"Costs of Goods Sold": "11.6",
"Administrative and Marketing Exp.": "-81.7",
"Other Expenses": "12.4",
"Other Revenues": "-122",
"Other Liabilities": "0.222",
"Other Net Income": "31.9",
"Comprehensive Net Income": "-2.23",
"Other Compr. Net Income": "0.488",
"Economic Capital Ratio": "-49.4"
},
"2017": {
"Assets": "2.66",
"Stockholders Equity": "1.52",
"ECR before LimitedLiability": "22.0",
"Assets, Current": "1.00",
"Goodwill": "-0.231",
"Other Assets": "1.45",
"Research and Development Exp.": "-1.63",
"Expenses": "0.538",
"Net Income": "-0.474",
"Administrative and Marketing Exp.": "-98.5",
"Other Expenses": "11.4",
"Costs of Goods Sold": "12.3",
"Other Revenues": "-156",
"Revenues": "-156",
"Liabilities, Non-Current": "0.200",
"Liabilities, Current": "-0.350",
"Other Liabilities": "0.198",
"Other Net Income": "39.8",
"Comprehensive Net Income": "-0.669",
"Other Compr. Net Income": "-0.299",
"Economic Capital Ratio": "-39.2"
},
"2018": {
"Other Liabilities": "2.58",
"Liabilities": "-10.4",
"Assets": "14.0",
"Stockholders Equity": "12.6",
"ECR before LimitedLiability": "12.4",
"Liabilities, Current": "-18.3",
"Liabilities, Non-Current": "3.65",
"Goodwill": "1.35",
"Assets, Current": "13.1",
"Other Assets": "5.68",
"Costs of Goods Sold": "31.5",
"Expenses": "13.4",
"Revenues": "-262",
"Net Income": "3.34",
"Other Expenses": "12.5",
"Research and Development Exp.": "-22.5",
"Administrative and Marketing Exp.": "-106",
"Other Revenues": "-262",
"Other Net Income": "73.1",
"Economic Capital Ratio": "-43.6",
"Other Compr. Net Income": "-2.33"
},
"2019": {
"Liabilities, Non-Current": "6.83",
"Liabilities": "9.88",
"Assets": "18.6",
"Stockholders Equity": "31.2",
"ECR before LimitedLiability": "37.8",
"Liabilities, Current": "-2.44",
"Other Liabilities": "5.60",
"Assets, Non-Current": "4.01",
"Assets, Current": "6.37",
"Goodwill": "5.84",
"Other Expenses": "23.4",
"Expenses": "23.8",
"Revenues": "-9.40",
"Net Income": "26.5",
"Research and Development Exp.": "-20.6",
"Costs of Goods Sold": "41.1",
"Administrative and Marketing Exp.": "-67.3",
"Other Revenues": "-9.40",
"Comprehensive Net Income": "28.6",
"Other Net Income": "12.2",
"Economic Capital Ratio": "-36.4"
},
"2020": {
"Liabilities, Current": "-5.25",
"Liabilities": "7.13",
"Assets": "17.9",
"Stockholders Equity": "18.0",
"ECR before LimitedLiability": "6.80",
"Liabilities, Non-Current": "7.36",
"Other Liabilities": "4.61",
"Assets, Current": "7.78",
"Goodwill": "6.38",
"Assets, Non-Current": "4.09",
"Costs of Goods Sold": "21.1",
"Expenses": "0.631",
"Revenues": "-15.6",
"Net Income": "1.88",
"Other Expenses": "17.9",
"Research and Development Exp.": "-34.1",
"Administrative and Marketing Exp.": "-58.9",
"Other Revenues": "-15.6",
"Comprehensive Net Income": "2.27",
"Other Net Income": "17.3",
"Economic Capital Ratio": "-36.9"
},
"2021": {
"Liabilities": "-0.177",
"Stockholders Equity": "0.246",
"ECR before LimitedLiability": "-15.6",
"Liabilities, Current": "-0.413",
"Liabilities, Non-Current": "0.192",
"Goodwill": "0.907",
"Assets": "0.854",
"Assets, Non-Current": "0.242",
"Assets, Current": "-0.252",
"Other Expenses": "0.752",
"Expenses": "-0.277",
"Revenues": "-0.447",
"Net Income": "-21.7",
"Research and Development Exp.": "-33.3",
"Administrative and Marketing Exp.": "-20.6",
"Costs of Goods Sold": "8.60",
"Other Revenues": "-0.447",
"Comprehensive Net Income": "-25.3",
"Other Net Income": "-0.474",
"Other Compr. Net Income": "-0.144",
"Economic Capital Ratio": "-82.2"
},
"2022": {
"Liabilities, Current": "-0.376",
"Liabilities": "-7.64",
"Assets": "0.718",
"Stockholders Equity": "-0.357",
"Other Liabilities": "0.0379",
"Liabilities, Non-Current": "-0.232",
"ECR before LimitedLiability": "-0.174",
"Goodwill": "0.316",
"Assets, Non-Current": "0.170",
"Assets, Current": "0.110",
"Costs of Goods Sold": "7.19",
"Expenses": "1.86",
"Revenues": "-5.54",
"Net Income": "-0.0538",
"Other Expenses": "1.45",
"Administrative and Marketing Exp.": "-4.59",
"Research and Development Exp.": "-21.8",
"Other Revenues": "-5.54",
"Other Net Income": "-0.169",
"Other Compr. Net Income": "0.0715",
"Economic Capital Ratio": "-60.6"
},
"2023": {
"Liabilities, Non-Current": "-14.3",
"Liabilities": "-38.4",
"Assets": "3.38",
"Stockholders Equity": "-17.4",
"ECR before LimitedLiability": "34.1",
"Liabilities, Current": "-23.5",
"Other Liabilities": "2.83",
"Goodwill": "2.05",
"Assets, Non-Current": "7.10",
"Assets, Current": "-3.09",
"Administrative and Marketing Exp.": "-21.1",
"Expenses": "33.2",
"Revenues": "-7.63",
"Net Income": "33.2",
"Research and Development Exp.": "-25.1",
"Other Expenses": "33.2",
"Costs of Goods Sold": "33.5",
"Other Revenues": "-7.63",
"Other Net Income": "6.92",
"Comprehensive Net Income": "33.2",
"Economic Capital Ratio": "-39.6"
},
"2024": {
"Liabilities, Current": "-20.6",
"Liabilities": "-46.3",
"Stockholders Equity": "-0.761",
"ECR before LimitedLiability": "191",
"Liabilities, Non-Current": "-22.2",
"Assets, Current": "-1.04",
"Assets": "-7.69",
"Other Assets": "-1.57",
"Assets, Non-Current": "-3.85",
"Research and Development Exp.": "-12.0",
"Expenses": "91.2",
"Revenues": "22.8",
"Net Income": "124",
"Other Expenses": "94.7",
"Administrative and Marketing Exp.": "-18.4",
"Costs of Goods Sold": "29.0",
"Other Revenues": "22.8",
"Comprehensive Net Income": "124",
"Other Net Income": "11.4",
"Other Compr. Net Income": "-0.719",
"Economic Capital Ratio": "61.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001327567_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "242,490",
"Assets, Current": "529,699",
"Assets, Non-Current": "6,507",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "206,102",
"Liabilities, Non-Current": "0",
"Other Assets": "49,400",
"Other Compr. Net Income": "-16",
"Other Expenses": "10,590",
"Other Liabilities": "0",
"Other Net Income": "286,316",
"Other Revenues": "0",
"Research and Development Exp.": "62,482"
},
"output_variables": {
"Liabilities": "206,102",
"Assets": "585,606",
"Expenses": "315,562",
"Revenues": "0",
"Stockholders Equity": "379,504",
"Net Income": "-29,246",
"Comprehensive Net Income": "-29,262",
"BaseVar": "2,917,790",
"ECR before LimitedLiability": "-14%",
"Economic Capital Ratio": "178%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "407,912",
"Assets, Current": "958,326",
"Assets, Non-Current": "66,528",
"Costs of Goods Sold": "0",
"Goodwill": "202,988",
"Liabilities, Current": "348,171",
"Liabilities, Non-Current": "0",
"Other Assets": "250,624",
"Other Compr. Net Income": "-89",
"Other Expenses": "147,348",
"Other Liabilities": "0",
"Other Net Income": "433,621",
"Other Revenues": "0",
"Research and Development Exp.": "104,813"
},
"output_variables": {
"Liabilities": "348,171",
"Assets": "1,478,466",
"Expenses": "660,073",
"Revenues": "0",
"Stockholders Equity": "1,130,295",
"Net Income": "-226,452",
"Comprehensive Net Income": "-226,541",
"BaseVar": "5,496,269",
"ECR before LimitedLiability": "-146%",
"Economic Capital Ratio": "160%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "624,261",
"Assets, Current": "1,074,030",
"Assets, Non-Current": "73,251",
"Costs of Goods Sold": "0",
"Goodwill": "216,178",
"Liabilities, Current": "1,032,227",
"Liabilities, Non-Current": "0",
"Other Assets": "601,719",
"Other Compr. Net Income": "17",
"Other Expenses": "31,730",
"Other Liabilities": "0",
"Other Net Income": "676,837",
"Other Revenues": "0",
"Research and Development Exp.": "185,828"
},
"output_variables": {
"Liabilities": "1,032,227",
"Assets": "1,965,178",
"Expenses": "841,819",
"Revenues": "0",
"Stockholders Equity": "932,951",
"Net Income": "-164,982",
"Comprehensive Net Income": "-164,965",
"BaseVar": "7,861,942",
"ECR before LimitedLiability": "-61%",
"Economic Capital Ratio": "175%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "914,400",
"Assets, Current": "1,719,100",
"Assets, Non-Current": "64,600",
"Costs of Goods Sold": "0",
"Goodwill": "207,500",
"Liabilities, Current": "846,800",
"Liabilities, Non-Current": "0",
"Other Assets": "770,000",
"Other Compr. Net Income": "1,100",
"Other Expenses": "44,200",
"Other Liabilities": "0",
"Other Net Income": "1,016,900",
"Other Revenues": "0",
"Research and Development Exp.": "284,200"
},
"output_variables": {
"Liabilities": "846,800",
"Assets": "2,761,200",
"Expenses": "1,242,800",
"Revenues": "0",
"Stockholders Equity": "1,914,400",
"Net Income": "-225,900",
"Comprehensive Net Income": "-224,800",
"BaseVar": "11,276,752",
"ECR before LimitedLiability": "-51%",
"Economic Capital Ratio": "176%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "1,117,400",
"Assets, Current": "1,976,300",
"Assets, Non-Current": "169,100",
"Costs of Goods Sold": "0",
"Goodwill": "292,500",
"Liabilities, Current": "1,201,300",
"Liabilities, Non-Current": "0",
"Other Assets": "1,000,400",
"Other Compr. Net Income": "-4,400",
"Other Expenses": "47,000",
"Other Liabilities": "0",
"Other Net Income": "1,295,200",
"Other Revenues": "0",
"Research and Development Exp.": "347,400"
},
"output_variables": {
"Liabilities": "1,201,300",
"Assets": "3,438,300",
"Expenses": "1,511,800",
"Revenues": "0",
"Stockholders Equity": "2,237,000",
"Net Income": "-216,600",
"Comprehensive Net Income": "-221,000",
"BaseVar": "14,099,566",
"ECR before LimitedLiability": "-32%",
"Economic Capital Ratio": "177%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "1,356,200",
"Assets, Current": "4,132,000",
"Assets, Non-Current": "206,800",
"Costs of Goods Sold": "0",
"Goodwill": "663,600",
"Liabilities, Current": "2,139,400",
"Liabilities, Non-Current": "0",
"Other Assets": "820,600",
"Other Compr. Net Income": "-13,000",
"Other Expenses": "47,300",
"Other Liabilities": "0",
"Other Net Income": "1,656,300",
"Other Revenues": "0",
"Research and Development Exp.": "400,700"
},
"output_variables": {
"Liabilities": "2,139,400",
"Assets": "5,823,000",
"Expenses": "1,804,200",
"Revenues": "0",
"Stockholders Equity": "3,683,600",
"Net Income": "-147,900",
"Comprehensive Net Income": "-160,900",
"BaseVar": "18,535,165",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "191%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "1,605,800",
"Assets, Current": "3,664,800",
"Assets, Non-Current": "998,500",
"Costs of Goods Sold": "808,400",
"Goodwill": "1,632,900",
"Liabilities, Current": "2,053,300",
"Liabilities, Non-Current": "0",
"Other Assets": "296,000",
"Other Compr. Net Income": "12,700",
"Other Expenses": "91,200",
"Other Liabilities": "0",
"Other Net Income": "63,400",
"Other Revenues": "2,899,600",
"Research and Development Exp.": "539,500"
},
"output_variables": {
"Liabilities": "2,053,300",
"Assets": "6,592,200",
"Expenses": "3,044,900",
"Revenues": "2,899,600",
"Stockholders Equity": "4,538,900",
"Net Income": "-81,900",
"Comprehensive Net Income": "-69,200",
"BaseVar": "29,549,064",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "216%"
}
},
"2020": {
"input_variables": {
"Administrative and Marketing Exp.": "1,819,800",
"Assets, Current": "5,129,200",
"Assets, Non-Current": "1,158,300",
"Costs of Goods Sold": "999,500",
"Goodwill": "2,171,100",
"Liabilities, Current": "2,691,700",
"Liabilities, Non-Current": "0",
"Other Assets": "606,800",
"Other Compr. Net Income": "14,200",
"Other Expenses": "123,900",
"Other Liabilities": "0",
"Other Net Income": "35,900",
"Other Revenues": "3,408,400",
"Research and Development Exp.": "768,100"
},
"output_variables": {
"Liabilities": "2,691,700",
"Assets": "9,065,400",
"Expenses": "3,711,300",
"Revenues": "3,408,400",
"Stockholders Equity": "6,373,700",
"Net Income": "-267,000",
"Comprehensive Net Income": "-252,800",
"BaseVar": "35,920,012",
"ECR before LimitedLiability": "18%",
"Economic Capital Ratio": "196%"
}
},
"2021": {
"input_variables": {
"Administrative and Marketing Exp.": "2,144,900",
"Assets, Current": "4,647,300",
"Assets, Non-Current": "1,309,700",
"Costs of Goods Sold": "1,274,900",
"Goodwill": "3,208,700",
"Liabilities, Current": "5,116,700",
"Liabilities, Non-Current": "0",
"Other Assets": "1,075,900",
"Other Compr. Net Income": "-20,400",
"Other Expenses": "197,200",
"Other Liabilities": "0",
"Other Net Income": "2,400",
"Other Revenues": "4,256,100",
"Research and Development Exp.": "1,140,400"
},
"output_variables": {
"Liabilities": "5,116,700",
"Assets": "10,241,600",
"Expenses": "4,757,400",
"Revenues": "4,256,100",
"Stockholders Equity": "5,124,900",
"Net Income": "-498,900",
"Comprehensive Net Income": "-519,300",
"BaseVar": "45,541,247",
"ECR before LimitedLiability": "-23%",
"Economic Capital Ratio": "178%"
}
},
"2022": {
"input_variables": {
"Administrative and Marketing Exp.": "2,553,900",
"Assets, Current": "6,414,900",
"Assets, Non-Current": "1,556,600",
"Costs of Goods Sold": "1,718,700",
"Goodwill": "3,132,200",
"Liabilities, Current": "8,306,300",
"Liabilities, Non-Current": "3,461,200",
"Other Assets": "1,149,900",
"Other Compr. Net Income": "-45,700",
"Other Expenses": "87,200",
"Other Liabilities": "276,100",
"Other Net Income": "9,000",
"Other Revenues": "5,501,500",
"Research and Development Exp.": "1,417,700"
},
"output_variables": {
"Liabilities": "12,043,600",
"Assets": "12,253,600",
"Expenses": "5,777,500",
"Revenues": "5,501,500",
"Stockholders Equity": "210,000",
"Net Income": "-267,000",
"Comprehensive Net Income": "-312,700",
"BaseVar": "59,636,803",
"ECR before LimitedLiability": "-21%",
"Economic Capital Ratio": "178%"
}
},
"2023": {
"input_variables": {
"Administrative and Marketing Exp.": "2,991,700",
"Assets, Current": "6,048,000",
"Assets, Non-Current": "4,046,000",
"Costs of Goods Sold": "1,909,700",
"Goodwill": "3,242,200",
"Liabilities, Current": "7,737,500",
"Liabilities, Non-Current": "4,736,000",
"Other Assets": "1,164,900",
"Other Compr. Net Income": "12,400",
"Other Expenses": "153,800",
"Other Liabilities": "279,200",
"Other Net Income": "206,200",
"Other Revenues": "6,892,700",
"Research and Development Exp.": "1,604,000"
},
"output_variables": {
"Liabilities": "12,752,700",
"Assets": "14,501,100",
"Expenses": "6,659,200",
"Revenues": "6,892,700",
"Stockholders Equity": "1,748,400",
"Net Income": "439,700",
"Comprehensive Net Income": "452,100",
"BaseVar": "71,325,295",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "211%"
}
},
"2024": {
"input_variables": {
"Administrative and Marketing Exp.": "3,475,000",
"Assets, Current": "6,849,700",
"Assets, Non-Current": "5,708,200",
"Costs of Goods Sold": "2,059,200",
"Goodwill": "3,725,000",
"Liabilities, Current": "7,682,700",
"Liabilities, Non-Current": "6,370,300",
"Other Assets": "3,708,000",
"Other Compr. Net Income": "41,600",
"Other Expenses": "-1,581,000",
"Other Liabilities": "768,200",
"Other Net Income": "312,700",
"Other Revenues": "8,027,500",
"Research and Development Exp.": "1,809,400"
},
"output_variables": {
"Liabilities": "14,821,200",
"Assets": "19,990,900",
"Expenses": "5,762,600",
"Revenues": "8,027,500",
"Stockholders Equity": "5,169,700",
"Net Income": "2,577,600",
"Comprehensive Net Income": "2,619,200",
"BaseVar": "76,671,086",
"ECR before LimitedLiability": "141%",
"Economic Capital Ratio": "302%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 3.0235185852413533,
"company_index": "https://www.realrate-archive.com/us_computers/2024/industry_indexes/0001327567.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2024/analytics/equity/0001327567.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2024/analytics/profit_loss/0001327567.svg"
},
{
"company_id": "0000858877",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution_0000858877.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2024/graphs/IME_0000858877.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000858877.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000858877_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0000858877_main_keyfigs.svg",
"name": "Cisco Systems INC",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_computers/2024/backtesting_correlation/regression_0000858877.svg",
"report_text": "The relative strengths and weaknesses of Cisco Systems INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Cisco Systems INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 98% points.The greatest weakness of Cisco Systems INC is the variable Liabilities, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 277%, being 36% points above the market average of 241%.",
"report_url": "https://www.realrate-archive.com/us_computers/2024/report/0000858877_2025_Cisco_Systems_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Current": "-12.5",
"Liabilities": "-32.8",
"Stockholders Equity": "8.98",
"ECR before LimitedLiability": "10.2",
"Liabilities, Non-Current": "-18.1",
"Assets, Current": "-10.7",
"Assets": "-13.2",
"Assets, Non-Current": "-0.514",
"Goodwill": "-2.68",
"Other Assets": "1.49",
"Other Expenses": "7.64",
"Expenses": "53.0",
"Revenues": "-121",
"Net Income": "38.1",
"Research and Development Exp.": "33.5",
"Administrative and Marketing Exp.": "-31.5",
"Costs of Goods Sold": "44.9",
"Other Revenues": "-121",
"Other Net Income": "129",
"Comprehensive Net Income": "38.1",
"Economic Capital Ratio": "12.6"
},
"2011": {
"Liabilities, Non-Current": "-19.0",
"Liabilities": "-23.2",
"Stockholders Equity": "11.8",
"ECR before LimitedLiability": "111",
"Liabilities, Current": "-3.06",
"Assets": "-6.53",
"Other Assets": "0.793",
"Goodwill": "-1.54",
"Assets, Current": "-4.79",
"Research and Development Exp.": "55.0",
"Expenses": "62.4",
"Revenues": "-115",
"Net Income": "110",
"Costs of Goods Sold": "55.3",
"Other Expenses": "-37.2",
"Administrative and Marketing Exp.": "-6.79",
"Other Revenues": "-115",
"Other Net Income": "117",
"Comprehensive Net Income": "110",
"Other Compr. Net Income": "1.14",
"Economic Capital Ratio": "67.2"
},
"2012": {
"Liabilities, Non-Current": "-23.5",
"Liabilities": "-27.7",
"Assets": "-10.7",
"Stockholders Equity": "12.9",
"ECR before LimitedLiability": "127",
"Liabilities, Current": "-1.59",
"Other Liabilities": "-1.87",
"Assets, Current": "-7.06",
"Goodwill": "-1.89",
"Research and Development Exp.": "61.3",
"Expenses": "82.3",
"Revenues": "-107",
"Net Income": "118",
"Costs of Goods Sold": "56.4",
"Other Expenses": "-37.8",
"Administrative and Marketing Exp.": "4.26",
"Other Revenues": "-107",
"Other Net Income": "122",
"Comprehensive Net Income": "118",
"Other Compr. Net Income": "-5.99",
"Economic Capital Ratio": "81.7"
},
"2020": {
"Liabilities, Current": "2.08",
"Liabilities": "-18.8",
"Assets": "-3.52",
"Stockholders Equity": "-0.678",
"ECR before LimitedLiability": "121",
"Liabilities, Non-Current": "-30.8",
"Other Liabilities": "7.45",
"Assets, Current": "1.77",
"Goodwill": "-5.67",
"Assets, Non-Current": "-0.583",
"Costs of Goods Sold": "13.6",
"Expenses": "69.7",
"Revenues": "49.0",
"Net Income": "132",
"Other Expenses": "1.83",
"Administrative and Marketing Exp.": "52.1",
"Other Revenues": "49.0",
"Comprehensive Net Income": "133",
"Other Net Income": "12.2",
"Other Compr. Net Income": "1.10",
"Economic Capital Ratio": "77.6"
},
"2021": {
"Other Liabilities": "7.33",
"Liabilities": "-18.6",
"Assets": "-2.94",
"Stockholders Equity": "-0.835",
"ECR before LimitedLiability": "111",
"Liabilities, Current": "0.750",
"Liabilities, Non-Current": "-28.7",
"Goodwill": "-7.26",
"Assets, Non-Current": "-0.686",
"Assets, Current": "3.28",
"Other Expenses": "-4.42",
"Expenses": "63.2",
"Revenues": "51.9",
"Net Income": "108",
"Research and Development Exp.": "-3.34",
"Administrative and Marketing Exp.": "53.0",
"Costs of Goods Sold": "17.0",
"Other Revenues": "51.9",
"Comprehensive Net Income": "107",
"Other Net Income": "-11.8",
"Economic Capital Ratio": "44.3"
},
"2022": {
"Liabilities, Current": "5.15",
"Liabilities": "-13.0",
"Assets": "-5.09",
"Stockholders Equity": "4.61",
"ECR before LimitedLiability": "129",
"Other Liabilities": "5.70",
"Liabilities, Non-Current": "-26.0",
"Goodwill": "-7.98",
"Assets, Current": "2.07",
"Costs of Goods Sold": "20.5",
"Expenses": "77.5",
"Revenues": "51.6",
"Net Income": "129",
"Other Expenses": "4.34",
"Administrative and Marketing Exp.": "54.6",
"Research and Development Exp.": "-4.48",
"Other Revenues": "51.6",
"Comprehensive Net Income": "129",
"Other Net Income": "-1.35",
"Other Compr. Net Income": "-5.48",
"Economic Capital Ratio": "68.3"
},
"2023": {
"Liabilities, Non-Current": "-16.3",
"Liabilities": "-17.7",
"Assets": "-2.65",
"Stockholders Equity": "-2.18",
"ECR before LimitedLiability": "140",
"Liabilities, Current": "-9.40",
"Other Liabilities": "7.61",
"Goodwill": "-7.83",
"Assets, Current": "2.67",
"Other Assets": "1.50",
"Administrative and Marketing Exp.": "52.1",
"Expenses": "62.5",
"Revenues": "59.1",
"Net Income": "127",
"Research and Development Exp.": "5.42",
"Other Expenses": "17.1",
"Costs of Goods Sold": "-12.8",
"Other Revenues": "59.1",
"Other Net Income": "-2.61",
"Comprehensive Net Income": "128",
"Economic Capital Ratio": "66.6"
},
"2024": {
"Liabilities, Current": "-11.5",
"Liabilities": "-26.7",
"Assets": "-1.56",
"Stockholders Equity": "3.53",
"ECR before LimitedLiability": "165",
"Other Liabilities": "4.88",
"Liabilities, Non-Current": "-19.5",
"Other Assets": "0.179",
"Goodwill": "-2.11",
"Research and Development Exp.": "12.9",
"Expenses": "69.9",
"Revenues": "30.3",
"Net Income": "98.4",
"Other Expenses": "9.46",
"Administrative and Marketing Exp.": "46.7",
"Costs of Goods Sold": "-1.58",
"Other Revenues": "30.3",
"Comprehensive Net Income": "98.4",
"Other Net Income": "-0.120",
"Other Compr. Net Income": "-1.75",
"Economic Capital Ratio": "35.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0000858877_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Administrative and Marketing Exp.": "10,715,000",
"Assets, Current": "51,421,000",
"Assets, Non-Current": "5,820,000",
"Costs of Goods Sold": "0",
"Goodwill": "19,948,000",
"Liabilities, Current": "19,233,000",
"Liabilities, Non-Current": "14,193,000",
"Other Assets": "3,941,000",
"Other Compr. Net Income": "0",
"Other Expenses": "7,412,000",
"Other Liabilities": "3,419,000",
"Other Net Income": "25,894,000",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "36,845,000",
"Assets": "81,130,000",
"Expenses": "18,127,000",
"Revenues": "0",
"Stockholders Equity": "44,285,000",
"Net Income": "7,767,000",
"Comprehensive Net Income": "7,767,000",
"BaseVar": "243,435,490",
"ECR before LimitedLiability": "148%",
"Economic Capital Ratio": "308%"
}
},
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "11,720,000",
"Assets, Current": "57,231,000",
"Assets, Non-Current": "6,589,000",
"Costs of Goods Sold": "0",
"Goodwill": "19,359,000",
"Liabilities, Current": "17,506,000",
"Liabilities, Non-Current": "18,148,000",
"Other Assets": "3,916,000",
"Other Compr. Net Income": "0",
"Other Expenses": "8,477,000",
"Other Liabilities": "4,182,000",
"Other Net Income": "26,687,000",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "39,836,000",
"Assets": "87,095,000",
"Expenses": "20,197,000",
"Revenues": "0",
"Stockholders Equity": "47,259,000",
"Net Income": "6,490,000",
"Comprehensive Net Income": "6,490,000",
"BaseVar": "259,909,460",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "288%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "11,969,000",
"Assets, Current": "61,933,000",
"Assets, Non-Current": "7,467,000",
"Costs of Goods Sold": "0",
"Goodwill": "18,957,000",
"Liabilities, Current": "17,731,000",
"Liabilities, Non-Current": "18,699,000",
"Other Assets": "3,402,000",
"Other Compr. Net Income": "-651,000",
"Other Expenses": "8,293,000",
"Other Liabilities": "4,028,000",
"Other Net Income": "28,303,000",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "40,458,000",
"Assets": "91,759,000",
"Expenses": "20,262,000",
"Revenues": "0",
"Stockholders Equity": "51,301,000",
"Net Income": "8,041,000",
"Comprehensive Net Income": "7,390,000",
"BaseVar": "272,323,540",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "296%"
}
},
"2020": {
"input_variables": {
"Administrative and Marketing Exp.": "11,094,000",
"Assets, Current": "43,573,000",
"Assets, Non-Current": "9,455,000",
"Costs of Goods Sold": "17,618,000",
"Goodwill": "35,382,000",
"Liabilities, Current": "25,331,000",
"Liabilities, Non-Current": "31,602,000",
"Other Assets": "6,443,000",
"Other Compr. Net Income": "273,000",
"Other Expenses": "3,378,000",
"Other Liabilities": "0",
"Other Net Income": "350,000",
"Other Revenues": "49,301,000",
"Research and Development Exp.": "6,347,000"
},
"output_variables": {
"Liabilities": "56,933,000",
"Assets": "94,853,000",
"Expenses": "38,437,000",
"Revenues": "49,301,000",
"Stockholders Equity": "37,920,000",
"Net Income": "11,214,000",
"Comprehensive Net Income": "11,487,000",
"BaseVar": "446,125,590",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "311%"
}
},
"2021": {
"input_variables": {
"Administrative and Marketing Exp.": "11,411,000",
"Assets, Current": "39,112,000",
"Assets, Non-Current": "9,900,000",
"Costs of Goods Sold": "17,924,000",
"Goodwill": "41,787,000",
"Liabilities, Current": "26,257,000",
"Liabilities, Non-Current": "29,965,000",
"Other Assets": "6,698,000",
"Other Compr. Net Income": "102,000",
"Other Expenses": "3,772,000",
"Other Liabilities": "0",
"Other Net Income": "429,000",
"Other Revenues": "49,818,000",
"Research and Development Exp.": "6,549,000"
},
"output_variables": {
"Liabilities": "56,222,000",
"Assets": "97,497,000",
"Expenses": "39,656,000",
"Revenues": "49,818,000",
"Stockholders Equity": "41,275,000",
"Net Income": "10,591,000",
"Comprehensive Net Income": "10,693,000",
"BaseVar": "453,980,450",
"ECR before LimitedLiability": "143%",
"Economic Capital Ratio": "304%"
}
},
"2022": {
"input_variables": {
"Administrative and Marketing Exp.": "11,186,000",
"Assets, Current": "36,717,000",
"Assets, Non-Current": "9,966,000",
"Costs of Goods Sold": "19,309,000",
"Goodwill": "40,873,000",
"Liabilities, Current": "25,640,000",
"Liabilities, Non-Current": "28,589,000",
"Other Assets": "6,446,000",
"Other Compr. Net Income": "-1,205,000",
"Other Expenses": "2,984,000",
"Other Liabilities": "0",
"Other Net Income": "508,000",
"Other Revenues": "51,557,000",
"Research and Development Exp.": "6,774,000"
},
"output_variables": {
"Liabilities": "54,229,000",
"Assets": "94,002,000",
"Expenses": "40,253,000",
"Revenues": "51,557,000",
"Stockholders Equity": "39,773,000",
"Net Income": "11,812,000",
"Comprehensive Net Income": "10,607,000",
"BaseVar": "465,976,870",
"ECR before LimitedLiability": "147%",
"Economic Capital Ratio": "307%"
}
},
"2023": {
"input_variables": {
"Administrative and Marketing Exp.": "12,358,000",
"Assets, Current": "43,348,000",
"Assets, Non-Current": "9,490,000",
"Costs of Goods Sold": "21,245,000",
"Goodwill": "40,353,000",
"Liabilities, Current": "31,309,000",
"Liabilities, Non-Current": "26,190,000",
"Other Assets": "8,661,000",
"Other Compr. Net Income": "47,000",
"Other Expenses": "3,518,000",
"Other Liabilities": "0",
"Other Net Income": "287,000",
"Other Revenues": "56,998,000",
"Research and Development Exp.": "7,551,000"
},
"output_variables": {
"Liabilities": "57,499,000",
"Assets": "101,852,000",
"Expenses": "44,672,000",
"Revenues": "56,998,000",
"Stockholders Equity": "44,353,000",
"Net Income": "12,613,000",
"Comprehensive Net Income": "12,660,000",
"BaseVar": "507,072,260",
"ECR before LimitedLiability": "161%",
"Economic Capital Ratio": "318%"
}
},
"2024": {
"input_variables": {
"Administrative and Marketing Exp.": "13,177,000",
"Assets, Current": "36,862,000",
"Assets, Non-Current": "9,320,000",
"Costs of Goods Sold": "18,975,000",
"Goodwill": "69,879,000",
"Liabilities, Current": "40,584,000",
"Liabilities, Non-Current": "38,372,000",
"Other Assets": "8,352,000",
"Other Compr. Net Income": "145,000",
"Other Expenses": "3,401,000",
"Other Liabilities": "0",
"Other Net Income": "53,000",
"Other Revenues": "53,803,000",
"Research and Development Exp.": "7,983,000"
},
"output_variables": {
"Liabilities": "78,956,000",
"Assets": "124,413,000",
"Expenses": "43,536,000",
"Revenues": "53,803,000",
"Stockholders Equity": "45,457,000",
"Net Income": "10,320,000",
"Comprehensive Net Income": "10,465,000",
"BaseVar": "510,364,530",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "277%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 2.766568818099886,
"company_index": "https://www.realrate-archive.com/us_computers/2024/industry_indexes/0000858877.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2024/analytics/equity/0000858877.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2024/analytics/profit_loss/0000858877.svg"
},
{
"company_id": "0000854775",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution_0000854775.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2024/graphs/IME_0000854775.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000854775.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000854775_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0000854775_main_keyfigs.svg",
"name": "DIGI International INC",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_computers/2024/backtesting_correlation/regression_0000854775.svg",
"report_text": "The relative strengths and weaknesses of DIGI International INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of DIGI International INC compared to the market average is the variable Research and Development Exp., increasing the Economic Capital Ratio by 89% points.The greatest weakness of DIGI International INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 267%, being 26% points above the market average of 241%.",
"report_url": "https://www.realrate-archive.com/us_computers/2024/report/0000854775_2025_DIGI_International_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "11.0",
"Liabilities": "37.2",
"Assets": "-11.8",
"Stockholders Equity": "39.3",
"ECR before LimitedLiability": "129",
"Liabilities, Current": "21.9",
"Other Liabilities": "8.16",
"Goodwill": "-6.62",
"Assets, Current": "-5.81",
"Research and Development Exp.": "86.7",
"Expenses": "15.3",
"Revenues": "-175",
"Net Income": "104",
"Costs of Goods Sold": "87.3",
"Other Expenses": "-73.7",
"Administrative and Marketing Exp.": "-60.4",
"Other Revenues": "-175",
"Other Net Income": "163",
"Comprehensive Net Income": "106",
"Other Compr. Net Income": "1.74",
"Economic Capital Ratio": "84.5"
},
"2012": {
"Liabilities, Non-Current": "4.42",
"Liabilities": "27.7",
"Assets": "-3.64",
"Stockholders Equity": "44.5",
"ECR before LimitedLiability": "109",
"Liabilities, Current": "20.3",
"Other Liabilities": "4.78",
"Assets, Current": "-1.54",
"Goodwill": "-1.42",
"Research and Development Exp.": "98.7",
"Expenses": "33.8",
"Revenues": "-160",
"Net Income": "98.7",
"Costs of Goods Sold": "92.0",
"Other Expenses": "-78.7",
"Administrative and Marketing Exp.": "-52.4",
"Other Revenues": "-160",
"Other Net Income": "128",
"Comprehensive Net Income": "84.9",
"Other Compr. Net Income": "-13.3",
"Economic Capital Ratio": "63.0"
},
"2013": {
"Liabilities, Current": "19.0",
"Liabilities": "26.6",
"Assets": "-1.44",
"Stockholders Equity": "39.7",
"ECR before LimitedLiability": "102",
"Other Liabilities": "5.83",
"Liabilities, Non-Current": "3.60",
"Assets, Current": "-0.258",
"Goodwill": "-0.864",
"Other Expenses": "-108",
"Expenses": "17.8",
"Revenues": "-162",
"Net Income": "92.4",
"Research and Development Exp.": "95.2",
"Administrative and Marketing Exp.": "-38.5",
"Costs of Goods Sold": "87.9",
"Other Revenues": "-162",
"Other Net Income": "129",
"Comprehensive Net Income": "82.7",
"Other Compr. Net Income": "-7.99",
"Economic Capital Ratio": "49.5"
},
"2014": {
"Liabilities, Non-Current": "3.59",
"Liabilities": "25.7",
"Assets": "3.23",
"Stockholders Equity": "48.4",
"ECR before LimitedLiability": "119",
"Other Liabilities": "9.63",
"Liabilities, Current": "14.6",
"Goodwill": "1.75",
"Assets, Current": "0.693",
"Administrative and Marketing Exp.": "-67.2",
"Expenses": "43.4",
"Revenues": "-145",
"Net Income": "86.4",
"Research and Development Exp.": "85.9",
"Costs of Goods Sold": "86.1",
"Other Expenses": "-65.1",
"Other Revenues": "-145",
"Comprehensive Net Income": "86.5",
"Other Net Income": "112",
"Other Compr. Net Income": "1.57",
"Economic Capital Ratio": "74.7"
},
"2015": {
"Other Liabilities": "8.01",
"Liabilities": "25.9",
"Assets": "1.50",
"Stockholders Equity": "42.9",
"ECR before LimitedLiability": "90.9",
"Liabilities, Non-Current": "4.22",
"Liabilities, Current": "15.7",
"Goodwill": "0.990",
"Assets, Current": "0.309",
"Administrative and Marketing Exp.": "-19.7",
"Expenses": "42.0",
"Revenues": "-145",
"Net Income": "63.0",
"Other Expenses": "-96.6",
"Costs of Goods Sold": "87.4",
"Research and Development Exp.": "88.0",
"Other Revenues": "-145",
"Other Net Income": "102",
"Comprehensive Net Income": "50.8",
"Other Compr. Net Income": "-10.6",
"Economic Capital Ratio": "44.0"
},
"2016": {
"Liabilities, Non-Current": "6.51",
"Liabilities": "23.5",
"Assets": "-23.4",
"Stockholders Equity": "43.5",
"ECR before LimitedLiability": "164",
"Liabilities, Current": "15.2",
"Other Liabilities": "3.14",
"Goodwill": "-9.48",
"Assets, Current": "-10.3",
"Research and Development Exp.": "69.5",
"Expenses": "75.1",
"Revenues": "-110",
"Net Income": "108",
"Costs of Goods Sold": "52.1",
"Administrative and Marketing Exp.": "10.9",
"Other Expenses": "-52.5",
"Other Revenues": "-110",
"Other Net Income": "130",
"Comprehensive Net Income": "103",
"Other Compr. Net Income": "-4.14",
"Economic Capital Ratio": "81.3"
},
"2017": {
"Liabilities, Non-Current": "6.61",
"Liabilities": "23.6",
"Assets": "-28.0",
"Stockholders Equity": "52.7",
"ECR before LimitedLiability": "144",
"Liabilities, Current": "14.3",
"Other Liabilities": "4.18",
"Assets, Current": "-7.75",
"Goodwill": "-11.1",
"Research and Development Exp.": "61.1",
"Expenses": "70.2",
"Revenues": "-118",
"Net Income": "81.6",
"Administrative and Marketing Exp.": "-3.58",
"Other Expenses": "-43.2",
"Costs of Goods Sold": "60.5",
"Other Revenues": "-118",
"Other Net Income": "123",
"Comprehensive Net Income": "87.0",
"Other Compr. Net Income": "4.53",
"Economic Capital Ratio": "83.1"
},
"2018": {
"Other Liabilities": "6.37",
"Liabilities": "37.8",
"Assets": "2.91",
"Stockholders Equity": "41.3",
"ECR before LimitedLiability": "76.2",
"Liabilities, Current": "25.5",
"Liabilities, Non-Current": "10.7",
"Assets, Non-Current": "-1.05",
"Goodwill": "4.52",
"Costs of Goods Sold": "-96.4",
"Expenses": "19.2",
"Revenues": "81.8",
"Net Income": "75.8",
"Other Expenses": "-44.0",
"Research and Development Exp.": "78.5",
"Administrative and Marketing Exp.": "60.4",
"Other Revenues": "81.8",
"Comprehensive Net Income": "73.1",
"Other Net Income": "-80.8",
"Other Compr. Net Income": "-2.37",
"Economic Capital Ratio": "20.2"
},
"2019": {
"Liabilities, Non-Current": "11.7",
"Liabilities": "48.8",
"Assets": "-0.690",
"Stockholders Equity": "40.6",
"ECR before LimitedLiability": "97.6",
"Liabilities, Current": "33.4",
"Other Liabilities": "10.9",
"Assets, Non-Current": "0.427",
"Goodwill": "-1.52",
"Other Expenses": "-61.4",
"Expenses": "15.4",
"Revenues": "70.7",
"Net Income": "93.5",
"Research and Development Exp.": "97.8",
"Costs of Goods Sold": "-85.0",
"Administrative and Marketing Exp.": "78.2",
"Other Revenues": "70.7",
"Comprehensive Net Income": "85.8",
"Other Net Income": "4.15",
"Other Compr. Net Income": "-6.41",
"Economic Capital Ratio": "23.5"
},
"2020": {
"Liabilities, Current": "20.0",
"Liabilities": "19.9",
"Stockholders Equity": "17.7",
"ECR before LimitedLiability": "62.3",
"Assets, Current": "-2.93",
"Assets": "1.09",
"Other Assets": "3.07",
"Goodwill": "3.66",
"Assets, Non-Current": "-1.05",
"Costs of Goods Sold": "-42.1",
"Expenses": "16.5",
"Revenues": "41.6",
"Net Income": "65.8",
"Other Expenses": "-43.3",
"Research and Development Exp.": "73.6",
"Administrative and Marketing Exp.": "26.6",
"Other Revenues": "41.6",
"Comprehensive Net Income": "67.9",
"Other Net Income": "5.59",
"Other Compr. Net Income": "1.81",
"Economic Capital Ratio": "18.6"
},
"2021": {
"Other Liabilities": "1.69",
"Liabilities": "22.8",
"Stockholders Equity": "22.2",
"ECR before LimitedLiability": "65.0",
"Liabilities, Current": "21.1",
"Goodwill": "2.42",
"Assets": "1.16",
"Assets, Non-Current": "-0.601",
"Other Assets": "1.57",
"Assets, Current": "-1.46",
"Other Expenses": "-44.8",
"Expenses": "8.76",
"Revenues": "48.6",
"Net Income": "30.8",
"Research and Development Exp.": "80.1",
"Administrative and Marketing Exp.": "6.92",
"Costs of Goods Sold": "-24.3",
"Other Revenues": "48.6",
"Comprehensive Net Income": "31.1",
"Other Net Income": "-24.4",
"Economic Capital Ratio": "-1.62"
},
"2022": {
"Liabilities, Current": "15.9",
"Liabilities": "1.18",
"Assets": "8.05",
"Stockholders Equity": "18.8",
"ECR before LimitedLiability": "60.5",
"Other Liabilities": "1.28",
"Liabilities, Non-Current": "-19.7",
"Other Assets": "8.99",
"Goodwill": "7.59",
"Assets, Current": "-4.66",
"Costs of Goods Sold": "4.90",
"Expenses": "59.1",
"Revenues": "18.7",
"Net Income": "45.2",
"Other Expenses": "-24.2",
"Administrative and Marketing Exp.": "13.0",
"Research and Development Exp.": "60.3",
"Other Revenues": "18.7",
"Comprehensive Net Income": "46.9",
"Other Net Income": "-29.9",
"Other Compr. Net Income": "1.61",
"Economic Capital Ratio": "0.0485"
},
"2023": {
"Liabilities, Non-Current": "-11.8",
"Liabilities": "9.15",
"Stockholders Equity": "10.4",
"ECR before LimitedLiability": "78.0",
"Liabilities, Current": "14.3",
"Other Liabilities": "5.03",
"Administrative and Marketing Exp.": "13.6",
"Expenses": "48.1",
"Net Income": "50.2",
"Research and Development Exp.": "77.3",
"Other Expenses": "-15.0",
"Costs of Goods Sold": "-37.3",
"Other Revenues": "42.2",
"Revenues": "42.2",
"Goodwill": "3.17",
"Other Assets": "3.26",
"Assets, Current": "-2.81",
"Other Net Income": "-36.9",
"Comprehensive Net Income": "48.9",
"Other Compr. Net Income": "-1.13",
"Economic Capital Ratio": "4.32"
},
"2024": {
"Liabilities, Current": "18.1",
"Liabilities": "22.7",
"Assets": "0.409",
"Stockholders Equity": "24.0",
"ECR before LimitedLiability": "155",
"Other Liabilities": "5.21",
"Liabilities, Non-Current": "0.317",
"Assets, Current": "-0.349",
"Other Assets": "0.708",
"Goodwill": "0.535",
"Research and Development Exp.": "89.1",
"Expenses": "56.9",
"Revenues": "51.8",
"Net Income": "73.7",
"Other Expenses": "-29.8",
"Administrative and Marketing Exp.": "18.1",
"Costs of Goods Sold": "-35.1",
"Other Revenues": "51.8",
"Comprehensive Net Income": "73.8",
"Other Net Income": "-33.2",
"Economic Capital Ratio": "25.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0000854775_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "57,755",
"Assets, Current": "162,234",
"Assets, Non-Current": "545",
"Costs of Goods Sold": "0",
"Goodwill": "86,012",
"Liabilities, Current": "19,486",
"Liabilities, Non-Current": "2,880",
"Other Assets": "35,104",
"Other Compr. Net Income": "0",
"Other Expenses": "37,292",
"Other Liabilities": "813",
"Other Net Income": "106,066",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "23,179",
"Assets": "283,895",
"Expenses": "95,047",
"Revenues": "0",
"Stockholders Equity": "260,716",
"Net Income": "11,019",
"Comprehensive Net Income": "11,019",
"BaseVar": "996,200",
"ECR before LimitedLiability": "145%",
"Economic Capital Ratio": "306%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "57,430",
"Assets, Current": "173,569",
"Assets, Non-Current": "494",
"Costs of Goods Sold": "0",
"Goodwill": "86,209",
"Liabilities, Current": "18,192",
"Liabilities, Non-Current": "3,405",
"Other Assets": "32,812",
"Other Compr. Net Income": "-3,268",
"Other Expenses": "35,308",
"Other Liabilities": "630",
"Other Net Income": "100,353",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "22,227",
"Assets": "293,084",
"Expenses": "92,738",
"Revenues": "0",
"Stockholders Equity": "270,857",
"Net Income": "7,615",
"Comprehensive Net Income": "4,347",
"BaseVar": "980,400",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "277%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "61,936",
"Assets, Current": "149,304",
"Assets, Non-Current": "221",
"Costs of Goods Sold": "0",
"Goodwill": "103,569",
"Liabilities, Current": "21,290",
"Liabilities, Non-Current": "3,982",
"Other Assets": "46,859",
"Other Compr. Net Income": "-1,865",
"Other Expenses": "33,073",
"Other Liabilities": "415",
"Other Net Income": "100,814",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "25,687",
"Assets": "299,953",
"Expenses": "95,009",
"Revenues": "0",
"Stockholders Equity": "274,266",
"Net Income": "5,805",
"Comprehensive Net Income": "3,940",
"BaseVar": "991,133",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "273%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "60,489",
"Assets, Current": "147,681",
"Assets, Non-Current": "440",
"Costs of Goods Sold": "0",
"Goodwill": "103,398",
"Liabilities, Current": "21,754",
"Liabilities, Non-Current": "3,135",
"Other Assets": "38,940",
"Other Compr. Net Income": "0",
"Other Expenses": "28,916",
"Other Liabilities": "272",
"Other Net Income": "91,156",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "25,161",
"Assets": "290,459",
"Expenses": "89,405",
"Revenues": "0",
"Stockholders Equity": "265,298",
"Net Income": "1,751",
"Comprehensive Net Income": "1,751",
"BaseVar": "914,361",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "264%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "59,058",
"Assets, Current": "160,185",
"Assets, Non-Current": "250",
"Costs of Goods Sold": "0",
"Goodwill": "102,097",
"Liabilities, Current": "23,189",
"Liabilities, Non-Current": "2,098",
"Other Assets": "37,828",
"Other Compr. Net Income": "-4,336",
"Other Expenses": "34,613",
"Other Liabilities": "135",
"Other Net Income": "100,259",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "25,422",
"Assets": "300,360",
"Expenses": "93,671",
"Revenues": "0",
"Stockholders Equity": "274,938",
"Net Income": "6,588",
"Comprehensive Net Income": "2,252",
"BaseVar": "993,626",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "266%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "50,873",
"Assets, Current": "195,645",
"Assets, Non-Current": "2,155",
"Costs of Goods Sold": "0",
"Goodwill": "109,448",
"Liabilities, Current": "23,808",
"Liabilities, Non-Current": "2,266",
"Other Assets": "28,918",
"Other Compr. Net Income": "-2,078",
"Other Expenses": "34,914",
"Other Liabilities": "10,063",
"Other Net Income": "102,495",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "36,137",
"Assets": "336,166",
"Expenses": "85,787",
"Revenues": "0",
"Stockholders Equity": "300,029",
"Net Income": "16,708",
"Comprehensive Net Income": "14,630",
"BaseVar": "983,760",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "307%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "47,286",
"Assets, Current": "174,360",
"Assets, Non-Current": "269",
"Costs of Goods Sold": "0",
"Goodwill": "131,995",
"Liabilities, Current": "17,980",
"Liabilities, Non-Current": "1,531",
"Other Assets": "38,565",
"Other Compr. Net Income": "2,032",
"Other Expenses": "31,206",
"Other Liabilities": "6,534",
"Other Net Income": "87,858",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "26,045",
"Assets": "345,189",
"Expenses": "78,492",
"Revenues": "0",
"Stockholders Equity": "319,144",
"Net Income": "9,366",
"Comprehensive Net Income": "11,398",
"BaseVar": "891,138",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "300%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "73,082",
"Assets, Current": "163,044",
"Assets, Non-Current": "1,291",
"Costs of Goods Sold": "119,483",
"Goodwill": "154,535",
"Liabilities, Current": "34,975",
"Liabilities, Non-Current": "1,361",
"Other Assets": "52,255",
"Other Compr. Net Income": "-867",
"Other Expenses": "34,966",
"Other Liabilities": "4,509",
"Other Net Income": "468",
"Other Revenues": "228,366",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "40,845",
"Assets": "371,125",
"Expenses": "227,531",
"Revenues": "228,366",
"Stockholders Equity": "330,280",
"Net Income": "1,303",
"Comprehensive Net Income": "436",
"BaseVar": "2,121,787",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "254%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "71,486",
"Assets, Current": "192,547",
"Assets, Non-Current": "875",
"Costs of Goods Sold": "135,168",
"Goodwill": "153,422",
"Liabilities, Current": "44,458",
"Liabilities, Non-Current": "5,001",
"Other Assets": "51,854",
"Other Compr. Net Income": "-1,989",
"Other Expenses": "38,664",
"Other Liabilities": "261",
"Other Net Income": "1,073",
"Other Revenues": "254,203",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "49,720",
"Assets": "398,698",
"Expenses": "245,318",
"Revenues": "254,203",
"Stockholders Equity": "348,978",
"Net Income": "9,958",
"Comprehensive Net Income": "7,969",
"BaseVar": "2,330,032",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "276%"
}
},
"2020": {
"input_variables": {
"Administrative and Marketing Exp.": "88,773",
"Assets, Current": "170,058",
"Assets, Non-Current": "1,011",
"Costs of Goods Sold": "135,299",
"Goodwill": "210,135",
"Liabilities, Current": "61,230",
"Liabilities, Non-Current": "62,588",
"Other Assets": "147,478",
"Other Compr. Net Income": "1,698",
"Other Expenses": "42,934",
"Other Liabilities": "33,364",
"Other Net Income": "-3,854",
"Other Revenues": "279,271",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "157,182",
"Assets": "528,682",
"Expenses": "267,006",
"Revenues": "279,271",
"Stockholders Equity": "371,500",
"Net Income": "8,411",
"Comprehensive Net Income": "10,109",
"BaseVar": "2,655,096",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "252%"
}
},
"2021": {
"input_variables": {
"Administrative and Marketing Exp.": "108,511",
"Assets, Current": "246,658",
"Assets, Non-Current": "1,067",
"Costs of Goods Sold": "141,975",
"Goodwill": "225,522",
"Liabilities, Current": "58,941",
"Liabilities, Non-Current": "56,212",
"Other Assets": "146,284",
"Other Compr. Net Income": "1,071",
"Other Expenses": "46,251",
"Other Liabilities": "31,861",
"Other Net Income": "-1,529",
"Other Revenues": "308,632",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "147,014",
"Assets": "619,531",
"Expenses": "296,737",
"Revenues": "308,632",
"Stockholders Equity": "472,517",
"Net Income": "10,366",
"Comprehensive Net Income": "11,437",
"BaseVar": "2,930,663",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "258%"
}
},
"2022": {
"input_variables": {
"Administrative and Marketing Exp.": "128,893",
"Assets, Current": "166,208",
"Assets, Non-Current": "2,253",
"Costs of Goods Sold": "171,939",
"Goodwill": "340,477",
"Liabilities, Current": "96,507",
"Liabilities, Non-Current": "229,231",
"Other Assets": "344,957",
"Other Compr. Net Income": "-3,308",
"Other Expenses": "48,418",
"Other Liabilities": "26,644",
"Other Net Income": "-19,592",
"Other Revenues": "388,225",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "352,382",
"Assets": "853,895",
"Expenses": "349,250",
"Revenues": "388,225",
"Stockholders Equity": "501,513",
"Net Income": "19,383",
"Comprehensive Net Income": "16,075",
"BaseVar": "3,789,110",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "239%"
}
},
"2023": {
"input_variables": {
"Administrative and Marketing Exp.": "143,460",
"Assets, Current": "166,198",
"Assets, Non-Current": "3,788",
"Costs of Goods Sold": "192,646",
"Goodwill": "341,593",
"Liabilities, Current": "85,978",
"Liabilities, Non-Current": "193,264",
"Other Assets": "323,952",
"Other Compr. Net Income": "-957",
"Other Expenses": "58,796",
"Other Liabilities": "15,801",
"Other Net Income": "-25,177",
"Other Revenues": "444,849",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "295,043",
"Assets": "835,531",
"Expenses": "394,902",
"Revenues": "444,849",
"Stockholders Equity": "540,488",
"Net Income": "24,770",
"Comprehensive Net Income": "23,813",
"BaseVar": "4,193,345",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "255%"
}
},
"2024": {
"input_variables": {
"Administrative and Marketing Exp.": "141,528",
"Assets, Current": "154,447",
"Assets, Non-Current": "3,682",
"Costs of Goods Sold": "174,140",
"Goodwill": "342,774",
"Liabilities, Current": "89,337",
"Liabilities, Non-Current": "132,167",
"Other Assets": "314,172",
"Other Compr. Net Income": "3,267",
"Other Expenses": "60,642",
"Other Liabilities": "12,536",
"Other Net Income": "-25,231",
"Other Revenues": "424,046",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "234,040",
"Assets": "815,075",
"Expenses": "376,310",
"Revenues": "424,046",
"Stockholders Equity": "581,035",
"Net Income": "22,505",
"Comprehensive Net Income": "25,772",
"BaseVar": "3,997,456",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "267%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 2.6670766297380535,
"company_index": "https://www.realrate-archive.com/us_computers/2024/industry_indexes/0000854775.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2024/analytics/equity/0000854775.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2024/analytics/profit_loss/0000854775.svg"
},
{
"company_id": "0000047217",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution_0000047217.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2024/graphs/IME_0000047217.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000047217.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000047217_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0000047217_main_keyfigs.svg",
"name": "HP INC",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_computers/2024/backtesting_correlation/regression_0000047217.svg",
"report_text": "The relative strengths and weaknesses of HP INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of HP INC compared to the market average is the variable Administrative and Marketing Exp., increasing the Economic Capital Ratio by 115% points.The greatest weakness of HP INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 441% points.
The company's Economic Capital Ratio, given in the ranking table, is 252%, being 11% points above the market average of 241%.",
"report_url": "https://www.realrate-archive.com/us_computers/2024/report/0000047217_2025_HP_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Current": "4.54",
"Liabilities": "32.4",
"Assets": "8.05",
"Stockholders Equity": "-28.1",
"ECR before LimitedLiability": "-5.58",
"Liabilities, Non-Current": "16.2",
"Other Liabilities": "14.7",
"Assets, Current": "5.42",
"Goodwill": "1.78",
"Other Assets": "2.36",
"Other Expenses": "-467",
"Expenses": "-93.0",
"Revenues": "253",
"Net Income": "-78.9",
"Research and Development Exp.": "88.7",
"Administrative and Marketing Exp.": "121",
"Costs of Goods Sold": "115",
"Other Revenues": "253",
"Other Net Income": "-500",
"Comprehensive Net Income": "-78.9",
"Economic Capital Ratio": "-3.11"
},
"2011": {
"Liabilities, Non-Current": "21.0",
"Liabilities": "43.2",
"Assets": "2.91",
"Stockholders Equity": "-20.0",
"ECR before LimitedLiability": "101",
"Liabilities, Current": "14.3",
"Other Liabilities": "14.6",
"Other Assets": "1.13",
"Assets, Current": "2.52",
"Research and Development Exp.": "102",
"Expenses": "-56.4",
"Revenues": "245",
"Net Income": "104",
"Costs of Goods Sold": "106",
"Other Expenses": "-600",
"Administrative and Marketing Exp.": "135",
"Other Revenues": "245",
"Other Net Income": "-308",
"Comprehensive Net Income": "105",
"Other Compr. Net Income": "3.58",
"Economic Capital Ratio": "56.7"
},
"2012": {
"Liabilities": "-0.860",
"Stockholders Equity": "-6.81",
"ECR before LimitedLiability": "-2.17",
"Liabilities, Current": "-0.475",
"Assets, Non-Current": "-0.975",
"Assets": "-11.5",
"Other Assets": "-3.29",
"Assets, Current": "-10.8",
"Goodwill": "-1.47",
"Research and Development Exp.": "67.8",
"Expenses": "-51.1",
"Revenues": "162",
"Net Income": "7.12",
"Costs of Goods Sold": "73.5",
"Other Expenses": "-764",
"Administrative and Marketing Exp.": "124",
"Other Revenues": "162",
"Other Net Income": "-347",
"Comprehensive Net Income": "2.51",
"Other Compr. Net Income": "-3.70",
"Economic Capital Ratio": "-47.9"
},
"2013": {
"Liabilities, Current": "17.8",
"Liabilities": "38.2",
"Assets": "5.40",
"Stockholders Equity": "-33.5",
"ECR before LimitedLiability": "112",
"Other Liabilities": "13.2",
"Liabilities, Non-Current": "12.2",
"Other Assets": "1.26",
"Assets, Current": "4.51",
"Other Expenses": "-781",
"Expenses": "-53.0",
"Revenues": "259",
"Net Income": "113",
"Research and Development Exp.": "115",
"Administrative and Marketing Exp.": "178",
"Costs of Goods Sold": "113",
"Other Revenues": "259",
"Other Net Income": "-331",
"Comprehensive Net Income": "116",
"Other Compr. Net Income": "15.8",
"Economic Capital Ratio": "59.1"
},
"2014": {
"Liabilities, Non-Current": "10.8",
"Liabilities": "37.5",
"Assets": "-8.48",
"Stockholders Equity": "-23.9",
"ECR before LimitedLiability": "102",
"Other Liabilities": "19.9",
"Liabilities, Current": "12.6",
"Assets, Current": "-7.54",
"Other Assets": "-2.32",
"Administrative and Marketing Exp.": "142",
"Expenses": "16.2",
"Revenues": "235",
"Net Income": "115",
"Research and Development Exp.": "83.8",
"Costs of Goods Sold": "99.0",
"Other Expenses": "-680",
"Other Revenues": "235",
"Comprehensive Net Income": "109",
"Other Net Income": "-363",
"Other Compr. Net Income": "-16.8",
"Economic Capital Ratio": "57.8"
},
"2016": {
"Liabilities, Non-Current": "20.7",
"Liabilities": "49.1",
"Assets": "0.515",
"Stockholders Equity": "-51.8",
"ECR before LimitedLiability": "128",
"Liabilities, Current": "16.1",
"Other Liabilities": "21.7",
"Assets, Current": "0.379",
"Other Assets": "0.165",
"Research and Development Exp.": "108",
"Expenses": "-19.8",
"Revenues": "270",
"Net Income": "112",
"Costs of Goods Sold": "-993",
"Administrative and Marketing Exp.": "236",
"Other Expenses": "106",
"Other Revenues": "270",
"Other Net Income": "-720",
"Comprehensive Net Income": "114",
"Other Compr. Net Income": "4.48",
"Economic Capital Ratio": "45.3"
},
"2017": {
"Liabilities, Non-Current": "20.6",
"Liabilities": "41.7",
"Assets": "-1.52",
"Stockholders Equity": "-44.4",
"ECR before LimitedLiability": "111",
"Liabilities, Current": "6.75",
"Other Liabilities": "20.5",
"Assets, Current": "-1.05",
"Other Assets": "-0.534",
"Research and Development Exp.": "100",
"Expenses": "2.04",
"Revenues": "263",
"Net Income": "111",
"Administrative and Marketing Exp.": "211",
"Other Expenses": "107",
"Costs of Goods Sold": "-868",
"Other Revenues": "263",
"Other Net Income": "-576",
"Comprehensive Net Income": "108",
"Other Compr. Net Income": "-9.03",
"Economic Capital Ratio": "49.8"
},
"2018": {
"Other Liabilities": "16.5",
"Liabilities": "40.2",
"Stockholders Equity": "-27.9",
"ECR before LimitedLiability": "154",
"Liabilities, Non-Current": "22.9",
"Assets": "23.3",
"Goodwill": "7.49",
"Assets, Current": "15.0",
"Other Assets": "5.94",
"Costs of Goods Sold": "-605",
"Expenses": "60.4",
"Revenues": "191",
"Net Income": "162",
"Other Expenses": "155",
"Research and Development Exp.": "152",
"Administrative and Marketing Exp.": "210",
"Other Revenues": "191",
"Comprehensive Net Income": "165",
"Other Net Income": "-135",
"Other Compr. Net Income": "12.7",
"Economic Capital Ratio": "98.5"
},
"2019": {
"Liabilities, Non-Current": "20.4",
"Liabilities": "47.1",
"Assets": "-2.52",
"Stockholders Equity": "-30.0",
"ECR before LimitedLiability": "85.5",
"Liabilities, Current": "18.5",
"Other Liabilities": "17.0",
"Assets, Current": "-1.91",
"Goodwill": "-0.703",
"Other Expenses": "85.8",
"Expenses": "13.2",
"Revenues": "99.7",
"Net Income": "95.5",
"Research and Development Exp.": "90.0",
"Costs of Goods Sold": "-540",
"Administrative and Marketing Exp.": "166",
"Other Revenues": "99.7",
"Comprehensive Net Income": "93.5",
"Other Net Income": "-30.0",
"Other Compr. Net Income": "-9.64",
"Economic Capital Ratio": "11.3"
},
"2020": {
"Liabilities, Current": "9.17",
"Liabilities": "44.0",
"Assets": "-3.37",
"Stockholders Equity": "-46.0",
"ECR before LimitedLiability": "73.2",
"Liabilities, Non-Current": "25.5",
"Other Liabilities": "16.4",
"Assets, Current": "-2.58",
"Goodwill": "-1.11",
"Costs of Goods Sold": "-524",
"Expenses": "-55.4",
"Revenues": "100",
"Net Income": "91.8",
"Other Expenses": "75.2",
"Research and Development Exp.": "87.6",
"Administrative and Marketing Exp.": "145",
"Other Revenues": "100",
"Comprehensive Net Income": "91.1",
"Other Net Income": "23.2",
"Other Compr. Net Income": "-4.03",
"Economic Capital Ratio": "29.5"
},
"2021": {
"Other Liabilities": "22.0",
"Liabilities": "56.7",
"Assets": "36.1",
"Stockholders Equity": "-44.1",
"ECR before LimitedLiability": "152",
"Liabilities, Current": "12.3",
"Liabilities, Non-Current": "30.7",
"Goodwill": "9.68",
"Other Assets": "7.19",
"Assets, Current": "29.6",
"Other Expenses": "46.5",
"Expenses": "-25.3",
"Revenues": "168",
"Net Income": "156",
"Research and Development Exp.": "112",
"Administrative and Marketing Exp.": "197",
"Costs of Goods Sold": "-490",
"Other Revenues": "168",
"Comprehensive Net Income": "167",
"Other Compr. Net Income": "14.3",
"Economic Capital Ratio": "85.5"
},
"2022": {
"Liabilities, Current": "21.7",
"Liabilities": "53.5",
"Assets": "6.01",
"Stockholders Equity": "-28.9",
"ECR before LimitedLiability": "105",
"Other Liabilities": "13.7",
"Liabilities, Non-Current": "28.2",
"Other Assets": "1.70",
"Assets, Current": "4.74",
"Costs of Goods Sold": "-494",
"Expenses": "-47.3",
"Revenues": "116",
"Net Income": "106",
"Other Expenses": "45.2",
"Administrative and Marketing Exp.": "159",
"Research and Development Exp.": "106",
"Other Revenues": "116",
"Comprehensive Net Income": "108",
"Other Net Income": "-20.7",
"Other Compr. Net Income": "26.6",
"Economic Capital Ratio": "44.9"
},
"2023": {
"Liabilities, Non-Current": "28.9",
"Liabilities": "35.6",
"Assets": "-1.69",
"Stockholders Equity": "-42.7",
"ECR before LimitedLiability": "88.4",
"Liabilities, Current": "-6.46",
"Other Liabilities": "14.6",
"Assets, Current": "-1.28",
"Other Assets": "-0.543",
"Administrative and Marketing Exp.": "128",
"Expenses": "-37.3",
"Revenues": "97.7",
"Net Income": "88.4",
"Research and Development Exp.": "91.7",
"Other Expenses": "88.1",
"Costs of Goods Sold": "-496",
"Other Revenues": "97.7",
"Other Net Income": "-24.3",
"Comprehensive Net Income": "87.8",
"Other Compr. Net Income": "-11.3",
"Economic Capital Ratio": "14.8"
},
"2024": {
"Liabilities, Current": "-7.32",
"Liabilities": "33.7",
"Assets": "-6.73",
"Stockholders Equity": "-27.8",
"ECR before LimitedLiability": "140",
"Other Liabilities": "11.7",
"Liabilities, Non-Current": "30.0",
"Assets, Current": "-3.17",
"Goodwill": "-2.78",
"Research and Development Exp.": "82.9",
"Expenses": "-21.3",
"Revenues": "84.3",
"Net Income": "78.0",
"Other Expenses": "73.4",
"Administrative and Marketing Exp.": "115",
"Costs of Goods Sold": "-441",
"Other Revenues": "84.3",
"Comprehensive Net Income": "76.4",
"Other Net Income": "-12.6",
"Other Compr. Net Income": "-12.2",
"Economic Capital Ratio": "10.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0000047217_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Administrative and Marketing Exp.": "12,585,000",
"Assets, Current": "54,184,000",
"Assets, Non-Current": "12,225,000",
"Costs of Goods Sold": "0",
"Goodwill": "38,483,000",
"Liabilities, Current": "49,403,000",
"Liabilities, Non-Current": "0",
"Other Assets": "19,611,000",
"Other Compr. Net Income": "0",
"Other Expenses": "101,223,000",
"Other Liabilities": "0",
"Other Net Income": "-505,000",
"Other Revenues": "126,033,000",
"Research and Development Exp.": "2,959,000"
},
"output_variables": {
"Liabilities": "49,403,000",
"Assets": "124,503,000",
"Expenses": "116,767,000",
"Revenues": "126,033,000",
"Stockholders Equity": "75,100,000",
"Net Income": "8,761,000",
"Comprehensive Net Income": "8,761,000",
"BaseVar": "1,106,400,950",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "292%"
}
},
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "13,466,000",
"Assets, Current": "51,021,000",
"Assets, Non-Current": "10,755,000",
"Costs of Goods Sold": "0",
"Goodwill": "55,449,000",
"Liabilities, Current": "50,442,000",
"Liabilities, Non-Current": "0",
"Other Assets": "12,292,000",
"Other Compr. Net Income": "0",
"Other Expenses": "102,756,000",
"Other Liabilities": "0",
"Other Net Income": "-695,000",
"Other Revenues": "127,245,000",
"Research and Development Exp.": "3,254,000"
},
"output_variables": {
"Liabilities": "50,442,000",
"Assets": "129,517,000",
"Expenses": "119,476,000",
"Revenues": "127,245,000",
"Stockholders Equity": "79,075,000",
"Net Income": "7,074,000",
"Comprehensive Net Income": "7,074,000",
"BaseVar": "1,126,652,540",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "278%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "13,500,000",
"Assets, Current": "50,637,000",
"Assets, Non-Current": "10,593,000",
"Costs of Goods Sold": "0",
"Goodwill": "35,584,000",
"Liabilities, Current": "46,666,000",
"Liabilities, Non-Current": "0",
"Other Assets": "11,954,000",
"Other Compr. Net Income": "-2,061,000",
"Other Expenses": "115,232,000",
"Other Liabilities": "0",
"Other Net Income": "-876,000",
"Other Revenues": "120,357,000",
"Research and Development Exp.": "3,399,000"
},
"output_variables": {
"Liabilities": "46,666,000",
"Assets": "108,768,000",
"Expenses": "132,131,000",
"Revenues": "120,357,000",
"Stockholders Equity": "62,102,000",
"Net Income": "-12,650,000",
"Comprehensive Net Income": "-14,711,000",
"BaseVar": "1,147,947,750",
"ECR before LimitedLiability": "-119%",
"Economic Capital Ratio": "166%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "13,267,000",
"Assets, Current": "50,364,000",
"Assets, Non-Current": "9,556,000",
"Costs of Goods Sold": "0",
"Goodwill": "34,293,000",
"Liabilities, Current": "45,521,000",
"Liabilities, Non-Current": "0",
"Other Assets": "11,463,000",
"Other Compr. Net Income": "1,781,000",
"Other Expenses": "90,162,000",
"Other Liabilities": "0",
"Other Net Income": "-621,000",
"Other Revenues": "112,298,000",
"Research and Development Exp.": "3,135,000"
},
"output_variables": {
"Liabilities": "45,521,000",
"Assets": "105,676,000",
"Expenses": "106,564,000",
"Revenues": "112,298,000",
"Stockholders Equity": "60,155,000",
"Net Income": "5,113,000",
"Comprehensive Net Income": "6,894,000",
"BaseVar": "1,002,694,660",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "283%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "13,353,000",
"Assets, Current": "50,145,000",
"Assets, Non-Current": "8,454,000",
"Costs of Goods Sold": "0",
"Goodwill": "33,267,000",
"Liabilities, Current": "43,735,000",
"Liabilities, Non-Current": "0",
"Other Assets": "11,340,000",
"Other Compr. Net Income": "-2,103,000",
"Other Expenses": "89,013,000",
"Other Liabilities": "0",
"Other Net Income": "-628,000",
"Other Revenues": "111,454,000",
"Research and Development Exp.": "3,447,000"
},
"output_variables": {
"Liabilities": "43,735,000",
"Assets": "103,206,000",
"Expenses": "105,813,000",
"Revenues": "111,454,000",
"Stockholders Equity": "59,471,000",
"Net Income": "5,013,000",
"Comprehensive Net Income": "2,910,000",
"BaseVar": "995,262,120",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "247%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "3,840,000",
"Assets, Current": "18,468,000",
"Assets, Non-Current": "3,184,000",
"Costs of Goods Sold": "39,240,000",
"Goodwill": "5,622,000",
"Liabilities, Current": "18,808,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,736,000",
"Other Compr. Net Income": "-217,000",
"Other Expenses": "1,495,000",
"Other Liabilities": "0",
"Other Net Income": "42,000",
"Other Revenues": "48,238,000",
"Research and Development Exp.": "1,209,000"
},
"output_variables": {
"Liabilities": "18,808,000",
"Assets": "29,010,000",
"Expenses": "45,784,000",
"Revenues": "48,238,000",
"Stockholders Equity": "10,202,000",
"Net Income": "2,496,000",
"Comprehensive Net Income": "2,279,000",
"BaseVar": "418,946,390",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "271%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "4,376,000",
"Assets, Current": "22,318,000",
"Assets, Non-Current": "3,095,000",
"Costs of Goods Sold": "42,478,000",
"Goodwill": "5,622,000",
"Liabilities, Current": "22,412,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,878,000",
"Other Compr. Net Income": "20,000",
"Other Expenses": "1,243,000",
"Other Liabilities": "0",
"Other Net Income": "-243,000",
"Other Revenues": "52,056,000",
"Research and Development Exp.": "1,190,000"
},
"output_variables": {
"Liabilities": "22,412,000",
"Assets": "32,913,000",
"Expenses": "49,287,000",
"Revenues": "52,056,000",
"Stockholders Equity": "10,501,000",
"Net Income": "2,526,000",
"Comprehensive Net Income": "2,546,000",
"BaseVar": "453,391,640",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "266%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "4,859,000",
"Assets, Current": "21,387,000",
"Assets, Non-Current": "5,069,000",
"Costs of Goods Sold": "47,803,000",
"Goodwill": "5,968,000",
"Liabilities, Current": "25,131,000",
"Liabilities, Non-Current": "0",
"Other Assets": "2,198,000",
"Other Compr. Net Income": "573,000",
"Other Expenses": "-1,972,000",
"Other Liabilities": "0",
"Other Net Income": "-1,051,000",
"Other Revenues": "58,472,000",
"Research and Development Exp.": "1,404,000"
},
"output_variables": {
"Liabilities": "25,131,000",
"Assets": "34,622,000",
"Expenses": "52,094,000",
"Revenues": "58,472,000",
"Stockholders Equity": "9,491,000",
"Net Income": "5,327,000",
"Comprehensive Net Income": "5,900,000",
"BaseVar": "499,952,600",
"ECR before LimitedLiability": "181%",
"Economic Capital Ratio": "333%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "5,368,000",
"Assets, Current": "20,177,000",
"Assets, Non-Current": "4,124,000",
"Costs of Goods Sold": "47,586,000",
"Goodwill": "6,372,000",
"Liabilities, Current": "25,293,000",
"Liabilities, Non-Current": "0",
"Other Assets": "2,794,000",
"Other Compr. Net Income": "-380,000",
"Other Expenses": "-203,000",
"Other Liabilities": "0",
"Other Net Income": "-1,354,000",
"Other Revenues": "58,756,000",
"Research and Development Exp.": "1,499,000"
},
"output_variables": {
"Liabilities": "25,293,000",
"Assets": "33,467,000",
"Expenses": "54,250,000",
"Revenues": "58,756,000",
"Stockholders Equity": "8,174,000",
"Net Income": "3,152,000",
"Comprehensive Net Income": "2,772,000",
"BaseVar": "510,140,600",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "264%"
}
},
"2020": {
"input_variables": {
"Administrative and Marketing Exp.": "4,906,000",
"Assets, Current": "20,648,000",
"Assets, Non-Current": "5,026,000",
"Costs of Goods Sold": "46,202,000",
"Goodwill": "6,380,000",
"Liabilities, Current": "26,220,000",
"Liabilities, Non-Current": "0",
"Other Assets": "2,627,000",
"Other Compr. Net Income": "-18,000",
"Other Expenses": "978,000",
"Other Liabilities": "0",
"Other Net Income": "-231,000",
"Other Revenues": "56,639,000",
"Research and Development Exp.": "1,478,000"
},
"output_variables": {
"Liabilities": "26,220,000",
"Assets": "34,681,000",
"Expenses": "53,564,000",
"Revenues": "56,639,000",
"Stockholders Equity": "8,461,000",
"Net Income": "2,844,000",
"Comprehensive Net Income": "2,826,000",
"BaseVar": "493,244,380",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "263%"
}
},
"2021": {
"input_variables": {
"Administrative and Marketing Exp.": "5,741,000",
"Assets, Current": "22,170,000",
"Assets, Non-Current": "7,091,000",
"Costs of Goods Sold": "50,070,000",
"Goodwill": "6,803,000",
"Liabilities, Current": "29,096,000",
"Liabilities, Non-Current": "0",
"Other Assets": "2,546,000",
"Other Compr. Net Income": "983,000",
"Other Expenses": "1,475,000",
"Other Liabilities": "0",
"Other Net Income": "2,209,000",
"Other Revenues": "63,487,000",
"Research and Development Exp.": "1,907,000"
},
"output_variables": {
"Liabilities": "29,096,000",
"Assets": "38,610,000",
"Expenses": "59,193,000",
"Revenues": "63,487,000",
"Stockholders Equity": "9,514,000",
"Net Income": "6,503,000",
"Comprehensive Net Income": "7,486,000",
"BaseVar": "561,256,680",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "345%"
}
},
"2022": {
"input_variables": {
"Administrative and Marketing Exp.": "5,264,000",
"Assets, Current": "19,801,000",
"Assets, Non-Current": "7,471,000",
"Costs of Goods Sold": "50,648,000",
"Goodwill": "8,541,000",
"Liabilities, Current": "26,153,000",
"Liabilities, Non-Current": "0",
"Other Assets": "2,774,000",
"Other Compr. Net Income": "573,000",
"Other Expenses": "2,040,000",
"Other Liabilities": "0",
"Other Net Income": "-235,000",
"Other Revenues": "62,983,000",
"Research and Development Exp.": "1,593,000"
},
"output_variables": {
"Liabilities": "26,153,000",
"Assets": "38,587,000",
"Expenses": "59,545,000",
"Revenues": "62,983,000",
"Stockholders Equity": "12,434,000",
"Net Income": "3,203,000",
"Comprehensive Net Income": "3,776,000",
"BaseVar": "549,147,840",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "283%"
}
},
"2023": {
"input_variables": {
"Administrative and Marketing Exp.": "5,357,000",
"Assets, Current": "17,977,000",
"Assets, Non-Current": "7,609,000",
"Costs of Goods Sold": "42,210,000",
"Goodwill": "8,591,000",
"Liabilities, Current": "24,488,000",
"Liabilities, Non-Current": "0",
"Other Assets": "2,827,000",
"Other Compr. Net Income": "-508,000",
"Other Expenses": "791,000",
"Other Liabilities": "0",
"Other Net Income": "-519,000",
"Other Revenues": "53,718,000",
"Research and Development Exp.": "1,578,000"
},
"output_variables": {
"Liabilities": "24,488,000",
"Assets": "37,004,000",
"Expenses": "49,936,000",
"Revenues": "53,718,000",
"Stockholders Equity": "12,516,000",
"Net Income": "3,263,000",
"Comprehensive Net Income": "2,755,000",
"BaseVar": "469,359,390",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "266%"
}
},
"2024": {
"input_variables": {
"Administrative and Marketing Exp.": "5,658,000",
"Assets, Current": "20,760,000",
"Assets, Non-Current": "7,608,000",
"Costs of Goods Sold": "41,741,000",
"Goodwill": "8,627,000",
"Liabilities, Current": "28,687,000",
"Liabilities, Non-Current": "0",
"Other Assets": "2,914,000",
"Other Compr. Net Income": "-211,000",
"Other Expenses": "1,206,000",
"Other Liabilities": "0",
"Other Net Income": "-539,000",
"Other Revenues": "53,559,000",
"Research and Development Exp.": "1,640,000"
},
"output_variables": {
"Liabilities": "28,687,000",
"Assets": "39,909,000",
"Expenses": "50,245,000",
"Revenues": "53,559,000",
"Stockholders Equity": "11,222,000",
"Net Income": "2,775,000",
"Comprehensive Net Income": "2,564,000",
"BaseVar": "472,379,260",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "252%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 2.518034715335771,
"company_index": "https://www.realrate-archive.com/us_computers/2024/industry_indexes/0000047217.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2024/analytics/equity/0000047217.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2024/analytics/profit_loss/0000047217.svg"
},
{
"company_id": "0000807863",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution_0000807863.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2024/graphs/IME_0000807863.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000807863.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000807863_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0000807863_main_keyfigs.svg",
"name": "Mitek Systems INC",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_computers/2024/backtesting_correlation/regression_0000807863.svg",
"report_text": "The relative strengths and weaknesses of Mitek Systems INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Mitek Systems INC compared to the market average is the variable Costs of Goods Sold, increasing the Economic Capital Ratio by 82% points.The greatest weakness of Mitek Systems INC is the variable Other Expenses, reducing the Economic Capital Ratio by 65% points.
The company's Economic Capital Ratio, given in the ranking table, is 250%, being 8.9% points above the market average of 241%.",
"report_url": "https://www.realrate-archive.com/us_computers/2024/report/0000807863_2025_Mitek_Systems_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "13.7",
"Liabilities": "40.7",
"Stockholders Equity": "30.4",
"ECR before LimitedLiability": "70.3",
"Liabilities, Current": "24.1",
"Other Liabilities": "9.33",
"Research and Development Exp.": "-71.8",
"Expenses": "-24.3",
"Net Income": "68.9",
"Costs of Goods Sold": "73.2",
"Other Expenses": "43.9",
"Administrative and Marketing Exp.": "-102",
"Other Revenues": "157",
"Revenues": "157",
"Other Assets": "-3.05",
"Goodwill": "-3.22",
"Assets, Current": "12.6",
"Other Net Income": "-241",
"Comprehensive Net Income": "69.0",
"Other Compr. Net Income": "2.75",
"Economic Capital Ratio": "26.2"
},
"2012": {
"Liabilities, Non-Current": "-6.17",
"Liabilities": "-28.7",
"ECR before LimitedLiability": "-138",
"Liabilities, Current": "-18.4",
"Other Liabilities": "-5.31",
"Assets, Non-Current": "4.03",
"Assets": "-40.6",
"Other Assets": "-14.4",
"Assets, Current": "-2.44",
"Goodwill": "-28.3",
"Research and Development Exp.": "-101",
"Expenses": "-118",
"Net Income": "-143",
"Costs of Goods Sold": "22.9",
"Other Expenses": "8.60",
"Administrative and Marketing Exp.": "-86.9",
"Other Revenues": "28.2",
"Revenues": "28.2",
"Other Net Income": "-130",
"Comprehensive Net Income": "-143",
"Economic Capital Ratio": "-183"
},
"2013": {
"Liabilities, Current": "-4.99",
"Liabilities": "-7.22",
"Stockholders Equity": "3.14",
"ECR before LimitedLiability": "-37.6",
"Other Liabilities": "-1.74",
"Other Assets": "-7.84",
"Assets": "-9.51",
"Assets, Current": "31.4",
"Assets, Non-Current": "-5.05",
"Goodwill": "-16.1",
"Other Expenses": "-10.2",
"Expenses": "-42.9",
"Revenues": "90.5",
"Net Income": "-43.5",
"Research and Development Exp.": "-31.2",
"Administrative and Marketing Exp.": "-42.3",
"Costs of Goods Sold": "47.0",
"Other Revenues": "90.5",
"Other Net Income": "-102",
"Comprehensive Net Income": "-43.5",
"Economic Capital Ratio": "-90.3"
},
"2014": {
"Liabilities": "-3.97",
"Stockholders Equity": "2.38",
"ECR before LimitedLiability": "9.03",
"Other Liabilities": "-1.75",
"Liabilities, Current": "-2.21",
"Goodwill": "-9.08",
"Assets": "-10.6",
"Assets, Current": "5.49",
"Other Assets": "-6.82",
"Administrative and Marketing Exp.": "-130",
"Expenses": "-21.5",
"Revenues": "132",
"Net Income": "-6.68",
"Research and Development Exp.": "-15.6",
"Costs of Goods Sold": "67.1",
"Other Expenses": "9.64",
"Other Revenues": "132",
"Comprehensive Net Income": "-5.98",
"Other Net Income": "-201",
"Other Compr. Net Income": "0.792",
"Economic Capital Ratio": "-35.0"
},
"2015": {
"Other Liabilities": "13.8",
"Liabilities": "37.7",
"Assets": "5.24",
"Stockholders Equity": "6.68",
"ECR before LimitedLiability": "138",
"Liabilities, Non-Current": "6.91",
"Liabilities, Current": "20.9",
"Assets, Non-Current": "2.19",
"Goodwill": "2.89",
"Administrative and Marketing Exp.": "-43.1",
"Expenses": "14.4",
"Revenues": "243",
"Net Income": "127",
"Other Expenses": "-28.5",
"Costs of Goods Sold": "130",
"Research and Development Exp.": "-24.4",
"Other Revenues": "243",
"Other Net Income": "-327",
"Comprehensive Net Income": "135",
"Other Compr. Net Income": "11.5",
"Economic Capital Ratio": "90.7"
},
"2016": {
"Liabilities, Non-Current": "13.5",
"Liabilities": "46.8",
"Assets": "3.15",
"Stockholders Equity": "11.6",
"ECR before LimitedLiability": "147",
"Liabilities, Current": "26.0",
"Other Liabilities": "14.4",
"Goodwill": "2.12",
"Assets, Current": "-1.88",
"Research and Development Exp.": "-41.0",
"Expenses": "17.9",
"Revenues": "254",
"Net Income": "113",
"Costs of Goods Sold": "112",
"Administrative and Marketing Exp.": "-51.7",
"Other Expenses": "9.87",
"Other Revenues": "254",
"Other Net Income": "-403",
"Comprehensive Net Income": "113",
"Other Compr. Net Income": "5.54",
"Economic Capital Ratio": "64.6"
},
"2017": {
"Liabilities, Non-Current": "19.6",
"Liabilities": "65.6",
"Assets": "-13.5",
"Stockholders Equity": "22.6",
"ECR before LimitedLiability": "302",
"Liabilities, Current": "34.9",
"Other Liabilities": "21.5",
"Assets, Current": "-29.4",
"Goodwill": "17.1",
"Other Assets": "-8.35",
"Research and Development Exp.": "-52.0",
"Expenses": "112",
"Revenues": "326",
"Net Income": "280",
"Administrative and Marketing Exp.": "-97.1",
"Other Expenses": "172",
"Costs of Goods Sold": "90.2",
"Other Revenues": "326",
"Other Net Income": "-311",
"Comprehensive Net Income": "280",
"Economic Capital Ratio": "241"
},
"2018": {
"Liabilities": "0.401",
"Stockholders Equity": "4.90",
"ECR before LimitedLiability": "-4.43",
"Liabilities, Current": "0.304",
"Assets, Non-Current": "-0.939",
"Assets": "6.70",
"Goodwill": "2.52",
"Assets, Current": "-1.89",
"Other Assets": "10.4",
"Costs of Goods Sold": "82.4",
"Expenses": "-1.75",
"Revenues": "7.85",
"Net Income": "-4.51",
"Other Expenses": "-67.5",
"Research and Development Exp.": "-4.36",
"Administrative and Marketing Exp.": "-44.6",
"Other Revenues": "7.85",
"Comprehensive Net Income": "-4.59",
"Other Net Income": "-26.9",
"Other Compr. Net Income": "-0.852",
"Economic Capital Ratio": "-60.4"
},
"2022": {
"Liabilities, Current": "0.458",
"Liabilities": "-0.312",
"Stockholders Equity": "1.02",
"ECR before LimitedLiability": "-1.42",
"Other Liabilities": "-1.07",
"Other Assets": "1.59",
"Assets": "3.48",
"Goodwill": "2.10",
"Assets, Current": "-0.461",
"Costs of Goods Sold": "51.8",
"Expenses": "10.1",
"Revenues": "-1.60",
"Net Income": "2.92",
"Other Expenses": "-56.5",
"Administrative and Marketing Exp.": "-1.25",
"Research and Development Exp.": "-1.42",
"Other Revenues": "-1.60",
"Comprehensive Net Income": "-6.88",
"Other Net Income": "-0.551",
"Other Compr. Net Income": "-34.9",
"Economic Capital Ratio": "-61.9"
},
"2023": {
"Liabilities, Non-Current": "11.4",
"Liabilities": "-12.4",
"Assets": "0.606",
"Stockholders Equity": "4.26",
"ECR before LimitedLiability": "87.9",
"Liabilities, Current": "8.68",
"Other Liabilities": "-39.4",
"Goodwill": "0.512",
"Other Assets": "0.298",
"Administrative and Marketing Exp.": "-39.0",
"Expenses": "41.7",
"Revenues": "-12.2",
"Net Income": "32.4",
"Research and Development Exp.": "0.800",
"Other Expenses": "-75.5",
"Costs of Goods Sold": "95.4",
"Other Revenues": "-12.2",
"Other Net Income": "3.80",
"Comprehensive Net Income": "68.6",
"Other Compr. Net Income": "33.7",
"Economic Capital Ratio": "14.2"
},
"2024": {
"Liabilities, Current": "13.3",
"Liabilities": "-4.22",
"Assets": "3.93",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "138",
"Other Liabilities": "-39.6",
"Liabilities, Non-Current": "13.1",
"Assets, Current": "1.71",
"Goodwill": "1.79",
"Research and Development Exp.": "2.02",
"Expenses": "40.4",
"Revenues": "-13.6",
"Net Income": "40.6",
"Other Expenses": "-64.6",
"Administrative and Marketing Exp.": "-50.8",
"Costs of Goods Sold": "81.6",
"Other Revenues": "-13.6",
"Comprehensive Net Income": "68.3",
"Other Net Income": "14.1",
"Other Compr. Net Income": "25.5",
"Economic Capital Ratio": "8.89"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0000807863_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "5,842",
"Assets, Current": "19,117",
"Assets, Non-Current": "447",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "1,773",
"Liabilities, Non-Current": "0",
"Other Assets": "288",
"Other Compr. Net Income": "0",
"Other Expenses": "1,174",
"Other Liabilities": "23",
"Other Net Income": "-379",
"Other Revenues": "10,266",
"Research and Development Exp.": "2,996"
},
"output_variables": {
"Liabilities": "1,796",
"Assets": "19,852",
"Expenses": "10,012",
"Revenues": "10,266",
"Stockholders Equity": "18,055",
"Net Income": "-125",
"Comprehensive Net Income": "-125",
"BaseVar": "97,377",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "247%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "9,046",
"Assets, Current": "14,104",
"Assets, Non-Current": "2,128",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "3,103",
"Liabilities, Non-Current": "64",
"Other Assets": "491",
"Other Compr. Net Income": "9.2",
"Other Expenses": "1,268",
"Other Liabilities": "0",
"Other Net Income": "37",
"Other Revenues": "9,093",
"Research and Development Exp.": "6,664"
},
"output_variables": {
"Liabilities": "3,166",
"Assets": "16,723",
"Expenses": "16,978",
"Revenues": "9,093",
"Stockholders Equity": "13,557",
"Net Income": "-7,848",
"Comprehensive Net Income": "-7,839",
"BaseVar": "119,375",
"ECR before LimitedLiability": "-592%",
"Economic Capital Ratio": "31%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "13,706",
"Assets, Current": "31,182",
"Assets, Non-Current": "42",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "5,818",
"Liabilities, Non-Current": "795",
"Other Assets": "1,630",
"Other Compr. Net Income": "2.5",
"Other Expenses": "1,605",
"Other Liabilities": "511",
"Other Net Income": "25",
"Other Revenues": "14,803",
"Research and Development Exp.": "6,793"
},
"output_variables": {
"Liabilities": "7,125",
"Assets": "32,853",
"Expenses": "22,104",
"Revenues": "14,803",
"Stockholders Equity": "25,729",
"Net Income": "-7,276",
"Comprehensive Net Income": "-7,273",
"BaseVar": "174,744",
"ECR before LimitedLiability": "-241%",
"Economic Capital Ratio": "133%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "16,391",
"Assets, Current": "27,696",
"Assets, Non-Current": "2,114",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "6,211",
"Liabilities, Non-Current": "638",
"Other Assets": "1,293",
"Other Compr. Net Income": "-9.6",
"Other Expenses": "2,150",
"Other Liabilities": "311",
"Other Net Income": "118",
"Other Revenues": "19,150",
"Research and Development Exp.": "6,020"
},
"output_variables": {
"Liabilities": "7,161",
"Assets": "31,103",
"Expenses": "24,560",
"Revenues": "19,150",
"Stockholders Equity": "23,942",
"Net Income": "-5,292",
"Comprehensive Net Income": "-5,302",
"BaseVar": "202,815",
"ECR before LimitedLiability": "-170%",
"Economic Capital Ratio": "154%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "14,060",
"Assets, Current": "31,409",
"Assets, Non-Current": "92",
"Costs of Goods Sold": "0",
"Goodwill": "2,873",
"Liabilities, Current": "7,404",
"Liabilities, Non-Current": "687",
"Other Assets": "4,373",
"Other Compr. Net Income": "4.6",
"Other Expenses": "3,296",
"Other Liabilities": "222",
"Other Net Income": "91",
"Other Revenues": "25,367",
"Research and Development Exp.": "5,577"
},
"output_variables": {
"Liabilities": "8,313",
"Assets": "38,746",
"Expenses": "22,933",
"Revenues": "25,367",
"Stockholders Equity": "30,433",
"Net Income": "2,526",
"Comprehensive Net Income": "2,531",
"BaseVar": "226,310",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "313%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "19,512",
"Assets, Current": "40,307",
"Assets, Non-Current": "1,992",
"Costs of Goods Sold": "0",
"Goodwill": "2,863",
"Liabilities, Current": "8,327",
"Liabilities, Non-Current": "314",
"Other Assets": "3,223",
"Other Compr. Net Income": "-39",
"Other Expenses": "5,570",
"Other Liabilities": "259",
"Other Net Income": "134",
"Other Revenues": "34,701",
"Research and Development Exp.": "7,794"
},
"output_variables": {
"Liabilities": "8,900",
"Assets": "48,385",
"Expenses": "32,876",
"Revenues": "34,701",
"Stockholders Equity": "39,485",
"Net Income": "1,959",
"Comprehensive Net Income": "1,920",
"BaseVar": "312,515",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "290%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "25,794",
"Assets, Current": "50,876",
"Assets, Non-Current": "3,854",
"Costs of Goods Sold": "0",
"Goodwill": "3,014",
"Liabilities, Current": "9,534",
"Liabilities, Non-Current": "692",
"Other Assets": "13,975",
"Other Compr. Net Income": "189",
"Other Expenses": "-4,524",
"Other Liabilities": "85",
"Other Net Income": "402",
"Other Revenues": "45,390",
"Research and Development Exp.": "10,430"
},
"output_variables": {
"Liabilities": "10,311",
"Assets": "71,719",
"Expenses": "31,700",
"Revenues": "45,390",
"Stockholders Equity": "61,408",
"Net Income": "14,092",
"Comprehensive Net Income": "14,281",
"BaseVar": "366,498",
"ECR before LimitedLiability": "367%",
"Economic Capital Ratio": "458%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "38,767",
"Assets, Current": "37,628",
"Assets, Non-Current": "2,147",
"Costs of Goods Sold": "0",
"Goodwill": "34,407",
"Liabilities, Current": "20,407",
"Liabilities, Non-Current": "2,702",
"Other Assets": "52,968",
"Other Compr. Net Income": "-733",
"Other Expenses": "19,991",
"Other Liabilities": "8,647",
"Other Net Income": "-935",
"Other Revenues": "63,559",
"Research and Development Exp.": "15,673"
},
"output_variables": {
"Liabilities": "31,756",
"Assets": "127,150",
"Expenses": "74,431",
"Revenues": "63,559",
"Stockholders Equity": "95,394",
"Net Income": "-11,807",
"Comprehensive Net Income": "-12,540",
"BaseVar": "664,620",
"ECR before LimitedLiability": "-72%",
"Economic Capital Ratio": "174%"
}
},
"2022": {
"input_variables": {
"Administrative and Marketing Exp.": "65,432",
"Assets, Current": "129,096",
"Assets, Non-Current": "16,479",
"Costs of Goods Sold": "0",
"Goodwill": "120,186",
"Liabilities, Current": "40,497",
"Liabilities, Non-Current": "3,388",
"Other Assets": "94,649",
"Other Compr. Net Income": "-27,276",
"Other Expenses": "44,917",
"Other Liabilities": "146,208",
"Other Net Income": "-370",
"Other Revenues": "143,943",
"Research and Development Exp.": "30,192"
},
"output_variables": {
"Liabilities": "190,093",
"Assets": "360,410",
"Expenses": "140,541",
"Revenues": "143,943",
"Stockholders Equity": "170,317",
"Net Income": "3,032",
"Comprehensive Net Income": "-24,244",
"BaseVar": "1,583,076",
"ECR before LimitedLiability": "-43%",
"Economic Capital Ratio": "177%"
}
},
"2023": {
"input_variables": {
"Administrative and Marketing Exp.": "83,889",
"Assets, Current": "190,009",
"Assets, Non-Current": "2,951",
"Costs of Goods Sold": "0",
"Goodwill": "123,548",
"Liabilities, Current": "51,497",
"Liabilities, Non-Current": "3,831",
"Other Assets": "88,867",
"Other Compr. Net Income": "13,982",
"Other Expenses": "55,488",
"Other Liabilities": "144,859",
"Other Net Income": "3,840",
"Other Revenues": "172,552",
"Research and Development Exp.": "28,988"
},
"output_variables": {
"Liabilities": "200,187",
"Assets": "405,375",
"Expenses": "168,365",
"Revenues": "172,552",
"Stockholders Equity": "205,188",
"Net Income": "8,027",
"Comprehensive Net Income": "22,009",
"BaseVar": "1,805,897",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "265%"
}
},
"2024": {
"input_variables": {
"Administrative and Marketing Exp.": "93,762",
"Assets, Current": "185,051",
"Assets, Non-Current": "13,000",
"Costs of Goods Sold": "0",
"Goodwill": "131,574",
"Liabilities, Current": "42,147",
"Liabilities, Non-Current": "5,085",
"Other Assets": "84,128",
"Other Compr. Net Income": "11,935",
"Other Expenses": "46,520",
"Other Liabilities": "151,720",
"Other Net Income": "6,119",
"Other Revenues": "172,083",
"Research and Development Exp.": "34,642"
},
"output_variables": {
"Liabilities": "198,952",
"Assets": "413,753",
"Expenses": "174,924",
"Revenues": "172,083",
"Stockholders Equity": "214,801",
"Net Income": "3,278",
"Comprehensive Net Income": "15,213",
"BaseVar": "1,835,958",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "250%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 2.4978421529856507,
"company_index": "https://www.realrate-archive.com/us_computers/2024/industry_indexes/0000807863.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2024/analytics/equity/0000807863.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2024/analytics/profit_loss/0000807863.svg"
},
{
"company_id": "0000051143",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution_0000051143.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2024/graphs/IME_0000051143.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000051143.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000051143_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0000051143_main_keyfigs.svg",
"name": "International Business Machines",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_computers/2024/backtesting_correlation/regression_0000051143.svg",
"report_text": "The relative strengths and weaknesses of International Business Machines are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of International Business Machines compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 71% points.The greatest weakness of International Business Machines is the variable Liabilities, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 249%, being 8.0% points above the market average of 241%.",
"report_url": "https://www.realrate-archive.com/us_computers/2024/report/0000051143_2025_International_Business_Machines.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities, Non-Current": "6.31",
"Liabilities": "10.1",
"Assets": "7.30",
"Stockholders Equity": "-34.9",
"ECR before LimitedLiability": "35.5",
"Other Liabilities": "-14.8",
"Liabilities, Current": "16.6",
"Assets, Current": "4.30",
"Other Assets": "1.21",
"Goodwill": "3.13",
"Costs of Goods Sold": "-199",
"Expenses": "-35.8",
"Revenues": "156",
"Net Income": "17.3",
"Administrative and Marketing Exp.": "30.7",
"Research and Development Exp.": "41.4",
"Other Expenses": "114",
"Other Revenues": "156",
"Comprehensive Net Income": "17.3",
"Other Net Income": "-202",
"Economic Capital Ratio": "37.9"
},
"2010": {
"Liabilities, Current": "1.89",
"Liabilities": "-21.7",
"Assets": "6.34",
"Stockholders Equity": "-32.2",
"ECR before LimitedLiability": "-1.04",
"Liabilities, Non-Current": "4.53",
"Other Liabilities": "-29.8",
"Assets, Current": "4.31",
"Assets, Non-Current": "1.14",
"Goodwill": "1.69",
"Other Expenses": "124",
"Expenses": "-19.8",
"Revenues": "191",
"Net Income": "-6.44",
"Research and Development Exp.": "31.4",
"Administrative and Marketing Exp.": "39.9",
"Costs of Goods Sold": "-225",
"Other Revenues": "191",
"Other Net Income": "-312",
"Comprehensive Net Income": "-6.44",
"Economic Capital Ratio": "1.42"
},
"2011": {
"Liabilities, Non-Current": "-9.40",
"Liabilities": "-4.58",
"Assets": "2.15",
"Stockholders Equity": "-31.3",
"ECR before LimitedLiability": "101",
"Liabilities, Current": "10.6",
"Other Liabilities": "-6.89",
"Other Assets": "0.526",
"Assets, Current": "1.78",
"Research and Development Exp.": "82.2",
"Expenses": "19.2",
"Revenues": "192",
"Net Income": "108",
"Costs of Goods Sold": "-213",
"Other Expenses": "92.6",
"Administrative and Marketing Exp.": "99.8",
"Other Revenues": "192",
"Other Net Income": "-213",
"Comprehensive Net Income": "105",
"Other Compr. Net Income": "-17.3",
"Economic Capital Ratio": "56.6"
},
"2012": {
"Liabilities, Non-Current": "-17.1",
"Liabilities": "-19.5",
"Assets": "1.04",
"Stockholders Equity": "-30.0",
"ECR before LimitedLiability": "106",
"Liabilities, Current": "9.65",
"Other Liabilities": "-12.9",
"Assets, Non-Current": "-0.142",
"Assets, Current": "1.09",
"Research and Development Exp.": "93.2",
"Expenses": "49.0",
"Revenues": "189",
"Net Income": "108",
"Costs of Goods Sold": "-192",
"Other Expenses": "74.5",
"Administrative and Marketing Exp.": "97.5",
"Other Revenues": "189",
"Other Net Income": "-224",
"Comprehensive Net Income": "103",
"Other Compr. Net Income": "-22.8",
"Economic Capital Ratio": "60.4"
},
"2013": {
"Liabilities, Current": "12.7",
"Liabilities": "-24.8",
"Assets": "9.89",
"Stockholders Equity": "-28.3",
"ECR before LimitedLiability": "146",
"Other Liabilities": "-8.30",
"Liabilities, Non-Current": "-31.5",
"Assets, Current": "10.1",
"Assets, Non-Current": "-1.44",
"Other Expenses": "10.8",
"Expenses": "37.8",
"Revenues": "195",
"Net Income": "142",
"Research and Development Exp.": "88.3",
"Administrative and Marketing Exp.": "139",
"Costs of Goods Sold": "-169",
"Other Revenues": "195",
"Other Net Income": "-184",
"Comprehensive Net Income": "145",
"Other Compr. Net Income": "23.1",
"Economic Capital Ratio": "93.6"
},
"2014": {
"Liabilities, Non-Current": "-24.1",
"Liabilities": "-18.8",
"Assets": "-8.26",
"Stockholders Equity": "-30.0",
"ECR before LimitedLiability": "79.4",
"Other Liabilities": "-1.91",
"Liabilities, Current": "5.77",
"Assets, Non-Current": "1.94",
"Assets, Current": "-9.52",
"Administrative and Marketing Exp.": "53.9",
"Expenses": "51.3",
"Revenues": "139",
"Net Income": "76.4",
"Research and Development Exp.": "48.8",
"Costs of Goods Sold": "-152",
"Other Expenses": "47.3",
"Other Revenues": "139",
"Comprehensive Net Income": "64.7",
"Other Net Income": "-229",
"Other Compr. Net Income": "-39.1",
"Economic Capital Ratio": "35.4"
},
"2015": {
"Other Liabilities": "-6.49",
"Liabilities": "-30.7",
"Assets": "0",
"Stockholders Equity": "-27.9",
"ECR before LimitedLiability": "94.2",
"Liabilities, Non-Current": "-31.1",
"Liabilities, Current": "6.42",
"Goodwill": "0",
"Assets, Current": "0",
"Administrative and Marketing Exp.": "94.8",
"Expenses": "60.1",
"Revenues": "165",
"Net Income": "93.5",
"Other Expenses": "39.1",
"Costs of Goods Sold": "-158",
"Research and Development Exp.": "72.4",
"Other Revenues": "165",
"Other Net Income": "-242",
"Comprehensive Net Income": "93.2",
"Other Compr. Net Income": "-2.44",
"Economic Capital Ratio": "47.3"
},
"2016": {
"Liabilities, Non-Current": "-26.7",
"Liabilities": "-30.1",
"Assets": "0.142",
"Stockholders Equity": "-20.3",
"ECR before LimitedLiability": "129",
"Liabilities, Current": "3.91",
"Other Liabilities": "-6.82",
"Goodwill": "-0.111",
"Assets, Current": "0.250",
"Research and Development Exp.": "55.2",
"Expenses": "72.1",
"Revenues": "163",
"Net Income": "95.6",
"Costs of Goods Sold": "-170",
"Administrative and Marketing Exp.": "94.7",
"Other Expenses": "93.0",
"Other Revenues": "163",
"Other Net Income": "-239",
"Comprehensive Net Income": "96.2",
"Other Compr. Net Income": "5.50",
"Economic Capital Ratio": "45.9"
},
"2017": {
"Liabilities, Non-Current": "-27.0",
"Liabilities": "-29.5",
"Assets": "-1.40",
"Stockholders Equity": "-19.3",
"ECR before LimitedLiability": "87.9",
"Liabilities, Current": "2.86",
"Other Liabilities": "-4.89",
"Assets, Current": "-3.32",
"Goodwill": "1.49",
"Research and Development Exp.": "55.2",
"Expenses": "65.0",
"Revenues": "119",
"Net Income": "66.8",
"Administrative and Marketing Exp.": "69.6",
"Other Expenses": "65.1",
"Costs of Goods Sold": "-156",
"Other Revenues": "119",
"Other Net Income": "-213",
"Comprehensive Net Income": "68.3",
"Other Compr. Net Income": "13.9",
"Economic Capital Ratio": "26.7"
},
"2018": {
"Other Liabilities": "-6.19",
"Liabilities": "-37.5",
"Stockholders Equity": "-12.3",
"ECR before LimitedLiability": "63.7",
"Liabilities, Non-Current": "-30.3",
"Assets": "2.08",
"Goodwill": "1.93",
"Assets, Current": "-1.50",
"Other Assets": "2.09",
"Costs of Goods Sold": "-67.9",
"Expenses": "63.7",
"Revenues": "64.3",
"Net Income": "65.3",
"Other Expenses": "27.7",
"Research and Development Exp.": "42.1",
"Administrative and Marketing Exp.": "63.9",
"Other Revenues": "64.3",
"Comprehensive Net Income": "65.0",
"Other Net Income": "-54.9",
"Other Compr. Net Income": "-2.63",
"Economic Capital Ratio": "7.68"
},
"2019": {
"Liabilities, Non-Current": "-1.24",
"Liabilities": "-38.9",
"Assets": "4.31",
"Stockholders Equity": "-7.10",
"ECR before LimitedLiability": "64.4",
"Liabilities, Current": "5.33",
"Other Liabilities": "-45.5",
"Assets, Current": "-2.87",
"Goodwill": "4.20",
"Other Assets": "4.03",
"Other Expenses": "27.3",
"Expenses": "64.4",
"Revenues": "10.4",
"Net Income": "64.7",
"Research and Development Exp.": "25.5",
"Costs of Goods Sold": "-34.3",
"Administrative and Marketing Exp.": "55.5",
"Other Revenues": "10.4",
"Comprehensive Net Income": "64.9",
"Other Compr. Net Income": "4.47",
"Economic Capital Ratio": "-9.79"
},
"2020": {
"Liabilities, Current": "2.18",
"Liabilities": "-34.1",
"Stockholders Equity": "-14.2",
"ECR before LimitedLiability": "22.9",
"Other Liabilities": "-38.7",
"Assets, Current": "-8.14",
"Assets": "4.23",
"Other Assets": "8.77",
"Goodwill": "7.78",
"Costs of Goods Sold": "-31.5",
"Expenses": "34.1",
"Revenues": "4.06",
"Net Income": "34.8",
"Other Expenses": "29.6",
"Research and Development Exp.": "23.5",
"Administrative and Marketing Exp.": "28.8",
"Other Revenues": "4.06",
"Comprehensive Net Income": "34.5",
"Other Net Income": "10.4",
"Other Compr. Net Income": "-5.24",
"Economic Capital Ratio": "-20.8"
},
"2021": {
"Other Liabilities": "-39.5",
"Liabilities": "-40.5",
"Stockholders Equity": "-13.5",
"ECR before LimitedLiability": "30.0",
"Liabilities, Non-Current": "-1.32",
"Goodwill": "8.81",
"Assets": "4.81",
"Assets, Non-Current": "-0.661",
"Other Assets": "7.01",
"Assets, Current": "-7.15",
"Other Expenses": "17.0",
"Expenses": "45.1",
"Revenues": "2.73",
"Net Income": "45.0",
"Research and Development Exp.": "9.32",
"Administrative and Marketing Exp.": "24.1",
"Other Revenues": "2.73",
"Comprehensive Net Income": "43.8",
"Other Net Income": "-8.48",
"Other Compr. Net Income": "-1.15",
"Economic Capital Ratio": "-36.6"
},
"2022": {
"Liabilities, Current": "5.94",
"Liabilities": "-33.1",
"Assets": "3.10",
"Stockholders Equity": "-7.77",
"ECR before LimitedLiability": "64.2",
"Other Liabilities": "-5.89",
"Liabilities, Non-Current": "-33.7",
"Goodwill": "5.36",
"Assets, Current": "-3.59",
"Costs of Goods Sold": "13.2",
"Expenses": "55.5",
"Revenues": "-18.2",
"Net Income": "28.0",
"Other Expenses": "-5.79",
"Administrative and Marketing Exp.": "33.3",
"Research and Development Exp.": "13.4",
"Other Revenues": "-18.2",
"Comprehensive Net Income": "64.2",
"Other Net Income": "-6.69",
"Other Compr. Net Income": "48.6",
"Economic Capital Ratio": "3.78"
},
"2023": {
"Liabilities, Non-Current": "-28.8",
"Liabilities": "-40.0",
"Stockholders Equity": "-13.6",
"ECR before LimitedLiability": "45.2",
"Other Liabilities": "-5.07",
"Goodwill": "9.49",
"Assets": "4.73",
"Assets, Current": "-5.63",
"Other Assets": "4.16",
"Administrative and Marketing Exp.": "23.8",
"Expenses": "44.5",
"Revenues": "5.31",
"Net Income": "44.6",
"Research and Development Exp.": "20.8",
"Other Expenses": "38.0",
"Costs of Goods Sold": "-22.0",
"Other Revenues": "5.31",
"Other Net Income": "-4.75",
"Comprehensive Net Income": "44.3",
"Other Compr. Net Income": "-12.3",
"Economic Capital Ratio": "-28.4"
},
"2024": {
"Liabilities, Current": "0.877",
"Liabilities": "-33.9",
"Assets": "2.68",
"Stockholders Equity": "-6.48",
"ECR before LimitedLiability": "137",
"Other Liabilities": "-5.24",
"Liabilities, Non-Current": "-28.2",
"Assets, Current": "-1.08",
"Other Assets": "1.82",
"Goodwill": "3.18",
"Research and Development Exp.": "29.6",
"Expenses": "61.6",
"Revenues": "5.10",
"Net Income": "66.8",
"Other Expenses": "21.9",
"Administrative and Marketing Exp.": "30.8",
"Costs of Goods Sold": "-21.6",
"Other Revenues": "5.10",
"Comprehensive Net Income": "70.9",
"Other Compr. Net Income": "17.9",
"Economic Capital Ratio": "8.03"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0000051143_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Administrative and Marketing Exp.": "20,952,000",
"Assets, Current": "48,935,000",
"Assets, Non-Current": "5,379,000",
"Costs of Goods Sold": "51,973,000",
"Goodwill": "22,703,000",
"Liabilities, Current": "36,002,000",
"Liabilities, Non-Current": "8,819,000",
"Other Assets": "32,005,000",
"Other Compr. Net Income": "0",
"Other Expenses": "3,588,000",
"Other Liabilities": "41,446,000",
"Other Net Income": "0",
"Other Revenues": "95,758,000",
"Research and Development Exp.": "5,820,000"
},
"output_variables": {
"Liabilities": "86,267,000",
"Assets": "109,022,000",
"Expenses": "82,333,000",
"Revenues": "95,758,000",
"Stockholders Equity": "22,755,000",
"Net Income": "13,425,000",
"Comprehensive Net Income": "13,425,000",
"BaseVar": "843,845,790",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "291%"
}
},
"2010": {
"input_variables": {
"Administrative and Marketing Exp.": "21,837,000",
"Assets, Current": "48,116,000",
"Assets, Non-Current": "5,778,000",
"Costs of Goods Sold": "53,857,000",
"Goodwill": "28,624,000",
"Liabilities, Current": "40,562,000",
"Liabilities, Non-Current": "8,226,000",
"Other Assets": "30,934,000",
"Other Compr. Net Income": "0",
"Other Expenses": "3,318,000",
"Other Liabilities": "41,491,000",
"Other Net Income": "0",
"Other Revenues": "99,870,000",
"Research and Development Exp.": "6,026,000"
},
"output_variables": {
"Liabilities": "90,279,000",
"Assets": "113,452,000",
"Expenses": "85,038,000",
"Revenues": "99,870,000",
"Stockholders Equity": "23,173,000",
"Net Income": "14,832,000",
"Comprehensive Net Income": "14,832,000",
"BaseVar": "876,630,020",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "296%"
}
},
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "23,594,000",
"Assets, Current": "50,928,000",
"Assets, Non-Current": "15,671,000",
"Costs of Goods Sold": "56,778,000",
"Goodwill": "29,605,000",
"Liabilities, Current": "42,123,000",
"Liabilities, Non-Current": "31,853,000",
"Other Assets": "20,229,000",
"Other Compr. Net Income": "-3,142,000",
"Other Expenses": "4,431,000",
"Other Liabilities": "22,221,000",
"Other Net Income": "0",
"Other Revenues": "106,916,000",
"Research and Development Exp.": "6,258,000"
},
"output_variables": {
"Liabilities": "96,197,000",
"Assets": "116,433,000",
"Expenses": "91,061,000",
"Revenues": "106,916,000",
"Stockholders Equity": "20,236,000",
"Net Income": "15,855,000",
"Comprehensive Net Income": "12,713,000",
"BaseVar": "949,003,610",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "278%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "23,553,000",
"Assets, Current": "49,433,000",
"Assets, Non-Current": "17,833,000",
"Costs of Goods Sold": "54,209,000",
"Goodwill": "33,034,000",
"Liabilities, Current": "43,625,000",
"Liabilities, Non-Current": "31,695,000",
"Other Assets": "18,913,000",
"Other Compr. Net Income": "-3,873,000",
"Other Expenses": "3,839,000",
"Other Liabilities": "24,909,000",
"Other Net Income": "0",
"Other Revenues": "104,507,000",
"Research and Development Exp.": "6,302,000"
},
"output_variables": {
"Liabilities": "100,229,000",
"Assets": "119,213,000",
"Expenses": "87,903,000",
"Revenues": "104,507,000",
"Stockholders Equity": "18,984,000",
"Net Income": "16,604,000",
"Comprehensive Net Income": "12,731,000",
"BaseVar": "932,146,770",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "274%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "23,502,000",
"Assets, Current": "51,350,000",
"Assets, Non-Current": "17,394,000",
"Costs of Goods Sold": "51,246,000",
"Goodwill": "35,055,000",
"Liabilities, Current": "40,154,000",
"Liabilities, Non-Current": "42,790,000",
"Other Assets": "22,424,000",
"Other Compr. Net Income": "4,158,000",
"Other Expenses": "2,294,000",
"Other Liabilities": "20,350,000",
"Other Net Income": "0",
"Other Revenues": "99,751,000",
"Research and Development Exp.": "6,226,000"
},
"output_variables": {
"Liabilities": "103,294,000",
"Assets": "126,223,000",
"Expenses": "83,268,000",
"Revenues": "99,751,000",
"Stockholders Equity": "22,929,000",
"Net Income": "16,483,000",
"Comprehensive Net Income": "20,641,000",
"BaseVar": "899,030,130",
"ECR before LimitedLiability": "161%",
"Economic Capital Ratio": "317%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "23,180,000",
"Assets, Current": "49,422,000",
"Assets, Non-Current": "16,712,000",
"Costs of Goods Sold": "46,386,000",
"Goodwill": "33,660,000",
"Liabilities, Current": "39,600,000",
"Liabilities, Non-Current": "43,965,000",
"Other Assets": "17,738,000",
"Other Compr. Net Income": "-6,274,000",
"Other Expenses": "2,038,000",
"Other Liabilities": "21,953,000",
"Other Net Income": "-3,729,000",
"Other Revenues": "92,793,000",
"Research and Development Exp.": "5,437,000"
},
"output_variables": {
"Liabilities": "105,518,000",
"Assets": "117,532,000",
"Expenses": "77,041,000",
"Revenues": "92,793,000",
"Stockholders Equity": "12,014,000",
"Net Income": "12,023,000",
"Comprehensive Net Income": "5,749,000",
"BaseVar": "865,042,030",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "225%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "20,430,000",
"Assets, Current": "42,504,000",
"Assets, Non-Current": "15,200,000",
"Costs of Goods Sold": "41,057,000",
"Goodwill": "35,508,000",
"Liabilities, Current": "34,269,000",
"Liabilities, Non-Current": "41,527,000",
"Other Assets": "17,283,000",
"Other Compr. Net Income": "-1,731,000",
"Other Expenses": "1,644,000",
"Other Liabilities": "20,275,000",
"Other Net Income": "-174,000",
"Other Revenues": "81,741,000",
"Research and Development Exp.": "5,247,000"
},
"output_variables": {
"Liabilities": "96,071,000",
"Assets": "110,495,000",
"Expenses": "68,378,000",
"Revenues": "81,741,000",
"Stockholders Equity": "14,424,000",
"Net Income": "13,189,000",
"Comprehensive Net Income": "11,458,000",
"BaseVar": "740,263,560",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "270%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "21,069,000",
"Assets, Current": "43,888,000",
"Assets, Non-Current": "9,021,000",
"Costs of Goods Sold": "41,625,000",
"Goodwill": "36,199,000",
"Liabilities, Current": "36,275,000",
"Liabilities, Non-Current": "42,132,000",
"Other Assets": "28,362,000",
"Other Compr. Net Income": "209,000",
"Other Expenses": "-407,000",
"Other Liabilities": "20,671,000",
"Other Net Income": "-9,000",
"Other Revenues": "79,919,000",
"Research and Development Exp.": "5,751,000"
},
"output_variables": {
"Liabilities": "99,078,000",
"Assets": "117,470,000",
"Expenses": "68,038,000",
"Revenues": "79,919,000",
"Stockholders Equity": "18,392,000",
"Net Income": "11,872,000",
"Comprehensive Net Income": "12,081,000",
"BaseVar": "729,127,250",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "271%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "20,107,000",
"Assets, Current": "49,735,000",
"Assets, Non-Current": "9,550,000",
"Costs of Goods Sold": "42,913,000",
"Goodwill": "36,788,000",
"Liabilities, Current": "37,363,000",
"Liabilities, Non-Current": "49,802,000",
"Other Assets": "29,283,000",
"Other Compr. Net Income": "2,806,000",
"Other Expenses": "4,575,000",
"Other Liabilities": "20,466,000",
"Other Net Income": "-5,000",
"Other Revenues": "79,139,000",
"Research and Development Exp.": "5,787,000"
},
"output_variables": {
"Liabilities": "107,631,000",
"Assets": "125,356,000",
"Expenses": "73,382,000",
"Revenues": "79,139,000",
"Stockholders Equity": "17,725,000",
"Net Income": "5,752,000",
"Comprehensive Net Income": "8,558,000",
"BaseVar": "767,334,580",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "243%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "19,366,000",
"Assets, Current": "49,146,000",
"Assets, Non-Current": "9,148,000",
"Costs of Goods Sold": "42,655,000",
"Goodwill": "36,265,000",
"Liabilities, Current": "38,227,000",
"Liabilities, Non-Current": "51,224,000",
"Other Assets": "28,823,000",
"Other Compr. Net Income": "-476,000",
"Other Expenses": "3,468,000",
"Other Liabilities": "17,001,000",
"Other Net Income": "5,000",
"Other Revenues": "79,591,000",
"Research and Development Exp.": "5,379,000"
},
"output_variables": {
"Liabilities": "106,452,000",
"Assets": "123,382,000",
"Expenses": "70,868,000",
"Revenues": "79,591,000",
"Stockholders Equity": "16,930,000",
"Net Income": "8,728,000",
"Comprehensive Net Income": "8,252,000",
"BaseVar": "747,355,600",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "242%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "20,604,000",
"Assets, Current": "38,420,000",
"Assets, Non-Current": "8,712,000",
"Costs of Goods Sold": "40,659,000",
"Goodwill": "58,222,000",
"Liabilities, Current": "37,701,000",
"Liabilities, Non-Current": "14,526,000",
"Other Assets": "46,832,000",
"Other Compr. Net Income": "893,000",
"Other Expenses": "460,000",
"Other Liabilities": "78,975,000",
"Other Net Income": "-4,000",
"Other Revenues": "77,147,000",
"Research and Development Exp.": "5,989,000"
},
"output_variables": {
"Liabilities": "131,202,000",
"Assets": "152,186,000",
"Expenses": "67,712,000",
"Revenues": "77,147,000",
"Stockholders Equity": "20,984,000",
"Net Income": "9,431,000",
"Comprehensive Net Income": "10,324,000",
"BaseVar": "752,411,640",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "243%"
}
},
"2020": {
"input_variables": {
"Administrative and Marketing Exp.": "23,082,000",
"Assets, Current": "39,165,000",
"Assets, Non-Current": "7,086,000",
"Costs of Goods Sold": "38,046,000",
"Goodwill": "59,617,000",
"Liabilities, Current": "39,869,000",
"Liabilities, Non-Current": "14,897,000",
"Other Assets": "50,103,000",
"Other Compr. Net Income": "-740,000",
"Other Expenses": "658,000",
"Other Liabilities": "80,478,000",
"Other Net Income": "89,000",
"Other Revenues": "73,620,000",
"Research and Development Exp.": "6,333,000"
},
"output_variables": {
"Liabilities": "135,244,000",
"Assets": "155,971,000",
"Expenses": "68,119,000",
"Revenues": "73,620,000",
"Stockholders Equity": "20,727,000",
"Net Income": "5,590,000",
"Comprehensive Net Income": "4,850,000",
"BaseVar": "742,967,420",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "212%"
}
},
"2021": {
"input_variables": {
"Administrative and Marketing Exp.": "18,745,000",
"Assets, Current": "29,539,000",
"Assets, Non-Current": "5,425,000",
"Costs of Goods Sold": "25,865,000",
"Goodwill": "55,643,000",
"Liabilities, Current": "33,619,000",
"Liabilities, Non-Current": "13,996,000",
"Other Assets": "41,394,000",
"Other Compr. Net Income": "0",
"Other Expenses": "1,540,000",
"Other Liabilities": "65,390,000",
"Other Net Income": "1,030,000",
"Other Revenues": "57,350,000",
"Research and Development Exp.": "6,488,000"
},
"output_variables": {
"Liabilities": "113,005,000",
"Assets": "132,001,000",
"Expenses": "52,638,000",
"Revenues": "57,350,000",
"Stockholders Equity": "18,996,000",
"Net Income": "5,742,000",
"Comprehensive Net Income": "5,742,000",
"BaseVar": "587,668,420",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "223%"
}
},
"2022": {
"input_variables": {
"Administrative and Marketing Exp.": "18,609,000",
"Assets, Current": "29,118,000",
"Assets, Non-Current": "5,806,000",
"Costs of Goods Sold": "27,842,000",
"Goodwill": "55,949,000",
"Liabilities, Current": "31,505,000",
"Liabilities, Non-Current": "58,432,000",
"Other Assets": "36,370,000",
"Other Compr. Net Income": "6,495,000",
"Other Expenses": "5,729,000",
"Other Liabilities": "15,285,000",
"Other Net Income": "-143,000",
"Other Revenues": "60,530,000",
"Research and Development Exp.": "6,567,000"
},
"output_variables": {
"Liabilities": "105,222,000",
"Assets": "127,243,000",
"Expenses": "58,747,000",
"Revenues": "60,530,000",
"Stockholders Equity": "22,021,000",
"Net Income": "1,640,000",
"Comprehensive Net Income": "8,135,000",
"BaseVar": "643,816,350",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "242%"
}
},
"2023": {
"input_variables": {
"Administrative and Marketing Exp.": "19,003,000",
"Assets, Current": "32,908,000",
"Assets, Non-Current": "5,766,000",
"Costs of Goods Sold": "27,560,000",
"Goodwill": "60,178,000",
"Liabilities, Current": "34,122,000",
"Liabilities, Non-Current": "61,596,000",
"Other Assets": "36,389,000",
"Other Compr. Net Income": "-2,021,000",
"Other Expenses": "1,008,000",
"Other Liabilities": "16,910,000",
"Other Net Income": "-12,000",
"Other Revenues": "61,860,000",
"Research and Development Exp.": "6,775,000"
},
"output_variables": {
"Liabilities": "112,628,000",
"Assets": "135,241,000",
"Expenses": "54,346,000",
"Revenues": "61,860,000",
"Stockholders Equity": "22,613,000",
"Net Income": "7,502,000",
"Comprehensive Net Income": "5,481,000",
"BaseVar": "619,355,910",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "223%"
}
},
"2024": {
"input_variables": {
"Administrative and Marketing Exp.": "19,688,000",
"Assets, Current": "34,482,000",
"Assets, Non-Current": "5,353,000",
"Costs of Goods Sold": "27,201,000",
"Goodwill": "60,706,000",
"Liabilities, Current": "33,142,000",
"Liabilities, Non-Current": "60,932,000",
"Other Assets": "36,634,000",
"Other Compr. Net Income": "3,493,000",
"Other Expenses": "2,369,000",
"Other Liabilities": "15,709,000",
"Other Net Income": "8,000",
"Other Revenues": "62,753,000",
"Research and Development Exp.": "7,479,000"
},
"output_variables": {
"Liabilities": "109,783,000",
"Assets": "137,175,000",
"Expenses": "56,737,000",
"Revenues": "62,753,000",
"Stockholders Equity": "27,392,000",
"Net Income": "6,024,000",
"Comprehensive Net Income": "9,517,000",
"BaseVar": "638,811,290",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "249%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 2.4892327930710385,
"company_index": "https://www.realrate-archive.com/us_computers/2024/industry_indexes/0000051143.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2024/analytics/equity/0000051143.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2024/analytics/profit_loss/0000051143.svg"
},
{
"company_id": "0001043604",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution_0001043604.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2024/graphs/IME_0001043604.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001043604.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001043604_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001043604_main_keyfigs.svg",
"name": "Juniper Networks INC",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_computers/2024/backtesting_correlation/regression_0001043604.svg",
"report_text": "The relative strengths and weaknesses of Juniper Networks INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Juniper Networks INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 54% points.The greatest weakness of Juniper Networks INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 28% points.
The company's Economic Capital Ratio, given in the ranking table, is 232%, being 8.4% points below the market average of 241%.",
"report_url": "https://www.realrate-archive.com/us_computers/2024/report/0001043604_2025_Juniper_Networks_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities, Non-Current": "7.20",
"Liabilities": "19.2",
"Assets": "2.36",
"Stockholders Equity": "31.9",
"ECR before LimitedLiability": "6.09",
"Other Liabilities": "11.6",
"Liabilities, Current": "1.40",
"Assets, Current": "0.275",
"Other Assets": "-0.505",
"Goodwill": "2.52",
"Costs of Goods Sold": "82.6",
"Expenses": "-4.99",
"Revenues": "-187",
"Net Income": "-26.2",
"Administrative and Marketing Exp.": "-35.0",
"Research and Development Exp.": "-64.2",
"Other Expenses": "25.1",
"Other Revenues": "-187",
"Comprehensive Net Income": "-26.2",
"Other Net Income": "102",
"Economic Capital Ratio": "8.44"
},
"2010": {
"Liabilities, Current": "-4.81",
"Liabilities": "9.84",
"Assets": "-26.5",
"Stockholders Equity": "28.9",
"ECR before LimitedLiability": "30.3",
"Liabilities, Non-Current": "7.62",
"Other Liabilities": "6.90",
"Assets, Current": "-3.86",
"Goodwill": "-21.2",
"Other Assets": "1.72",
"Other Expenses": "90.7",
"Expenses": "31.1",
"Revenues": "-146",
"Net Income": "20.1",
"Research and Development Exp.": "-70.6",
"Administrative and Marketing Exp.": "-27.6",
"Costs of Goods Sold": "53.8",
"Other Revenues": "-146",
"Other Net Income": "150",
"Comprehensive Net Income": "20.1",
"Economic Capital Ratio": "32.8"
},
"2011": {
"Liabilities, Non-Current": "9.27",
"Liabilities": "17.4",
"Assets": "-16.8",
"Stockholders Equity": "38.8",
"ECR before LimitedLiability": "122",
"Liabilities, Current": "2.58",
"Other Liabilities": "6.33",
"Assets, Non-Current": "-1.12",
"Goodwill": "-10.2",
"Assets, Current": "-3.25",
"Research and Development Exp.": "-54.3",
"Expenses": "39.9",
"Revenues": "-132",
"Net Income": "92.3",
"Costs of Goods Sold": "64.2",
"Other Expenses": "37.9",
"Other Revenues": "-132",
"Other Net Income": "131",
"Comprehensive Net Income": "93.9",
"Other Compr. Net Income": "1.31",
"Economic Capital Ratio": "78.0"
},
"2012": {
"Liabilities, Non-Current": "-9.49",
"Liabilities": "-6.39",
"Assets": "7.91",
"Stockholders Equity": "27.3",
"ECR before LimitedLiability": "86.8",
"Liabilities, Current": "3.59",
"Other Liabilities": "-0.799",
"Assets, Non-Current": "0.958",
"Goodwill": "4.93",
"Research and Development Exp.": "-53.7",
"Expenses": "45.0",
"Revenues": "-122",
"Net Income": "69.6",
"Costs of Goods Sold": "67.3",
"Other Expenses": "34.0",
"Administrative and Marketing Exp.": "4.37",
"Other Revenues": "-122",
"Other Net Income": "86.5",
"Comprehensive Net Income": "73.1",
"Other Compr. Net Income": "3.05",
"Economic Capital Ratio": "41.1"
},
"2013": {
"Liabilities, Current": "4.94",
"Liabilities": "-6.92",
"Stockholders Equity": "22.4",
"ECR before LimitedLiability": "113",
"Liabilities, Non-Current": "-12.3",
"Other Assets": "-0.175",
"Assets": "-6.26",
"Assets, Non-Current": "-1.32",
"Goodwill": "-3.91",
"Other Expenses": "1.41",
"Expenses": "51.1",
"Revenues": "-118",
"Net Income": "95.5",
"Research and Development Exp.": "-34.9",
"Administrative and Marketing Exp.": "27.3",
"Costs of Goods Sold": "60.5",
"Other Revenues": "-118",
"Other Net Income": "113",
"Comprehensive Net Income": "103",
"Other Compr. Net Income": "5.97",
"Economic Capital Ratio": "60.1"
},
"2014": {
"Goodwill": "1.18",
"Assets": "1.02",
"Stockholders Equity": "0.491",
"ECR before LimitedLiability": "32.7",
"Assets, Non-Current": "0.497",
"Assets, Current": "-0.225",
"Administrative and Marketing Exp.": "4.67",
"Expenses": "1.42",
"Net Income": "5.58",
"Research and Development Exp.": "-20.1",
"Costs of Goods Sold": "14.3",
"Other Expenses": "-84.2",
"Other Revenues": "-156",
"Revenues": "-156",
"Liabilities, Non-Current": "-0.211",
"Other Liabilities": "0.100",
"Liabilities, Current": "0.0966",
"Comprehensive Net Income": "4.36",
"Other Net Income": "49.3",
"Other Compr. Net Income": "-0.200",
"Economic Capital Ratio": "-11.3"
},
"2015": {
"Other Liabilities": "1.96",
"Liabilities": "-24.4",
"Assets": "-4.33",
"Stockholders Equity": "7.69",
"ECR before LimitedLiability": "110",
"Liabilities, Non-Current": "-24.5",
"Liabilities, Current": "-1.91",
"Assets, Non-Current": "-1.74",
"Goodwill": "-3.23",
"Administrative and Marketing Exp.": "46.2",
"Expenses": "71.2",
"Revenues": "-109",
"Net Income": "99.1",
"Other Expenses": "6.89",
"Costs of Goods Sold": "61.4",
"Research and Development Exp.": "-40.5",
"Other Revenues": "-109",
"Other Net Income": "110",
"Comprehensive Net Income": "105",
"Other Compr. Net Income": "5.14",
"Economic Capital Ratio": "63.1"
},
"2016": {
"Liabilities, Non-Current": "-26.7",
"Liabilities": "-26.2",
"Assets": "-0.527",
"Stockholders Equity": "11.3",
"ECR before LimitedLiability": "128",
"Liabilities, Current": "-0.187",
"Other Liabilities": "0.623",
"Goodwill": "-0.263",
"Assets, Non-Current": "-0.0769",
"Research and Development Exp.": "-40.5",
"Expenses": "85.3",
"Revenues": "-94.2",
"Net Income": "92.7",
"Costs of Goods Sold": "44.6",
"Administrative and Marketing Exp.": "47.1",
"Other Expenses": "34.3",
"Other Revenues": "-94.2",
"Other Net Income": "94.1",
"Comprehensive Net Income": "92.8",
"Other Compr. Net Income": "0.838",
"Economic Capital Ratio": "45.7"
},
"2017": {
"Liabilities, Non-Current": "-27.0",
"Liabilities": "-26.7",
"Stockholders Equity": "10.6",
"ECR before LimitedLiability": "87.8",
"Assets, Non-Current": "1.91",
"Assets": "10.4",
"Assets, Current": "1.48",
"Goodwill": "4.71",
"Other Assets": "0.301",
"Research and Development Exp.": "-37.7",
"Expenses": "65.0",
"Revenues": "-116",
"Net Income": "65.0",
"Administrative and Marketing Exp.": "48.8",
"Other Expenses": "8.18",
"Costs of Goods Sold": "60.2",
"Other Revenues": "-116",
"Other Net Income": "70.6",
"Comprehensive Net Income": "65.0",
"Other Compr. Net Income": "0.518",
"Economic Capital Ratio": "26.6"
},
"2018": {
"Other Liabilities": "5.25",
"Liabilities": "-14.5",
"Assets": "-0.188",
"Stockholders Equity": "11.7",
"ECR before LimitedLiability": "92.1",
"Liabilities, Current": "5.51",
"Liabilities, Non-Current": "-28.0",
"Goodwill": "-0.108",
"Assets, Current": "-0.0498",
"Costs of Goods Sold": "-8.07",
"Expenses": "81.1",
"Revenues": "84.8",
"Net Income": "92.1",
"Other Expenses": "49.9",
"Research and Development Exp.": "-31.3",
"Administrative and Marketing Exp.": "73.1",
"Other Revenues": "84.8",
"Comprehensive Net Income": "92.1",
"Other Net Income": "-53.6",
"Other Compr. Net Income": "-1.46",
"Economic Capital Ratio": "36.1"
},
"2019": {
"Liabilities, Non-Current": "-24.7",
"Liabilities": "-3.28",
"Stockholders Equity": "14.3",
"ECR before LimitedLiability": "74.0",
"Liabilities, Current": "12.9",
"Other Liabilities": "4.61",
"Assets, Non-Current": "0.688",
"Assets": "4.01",
"Assets, Current": "-1.02",
"Goodwill": "3.86",
"Other Assets": "0.529",
"Other Expenses": "23.6",
"Expenses": "55.7",
"Revenues": "24.4",
"Net Income": "74.0",
"Research and Development Exp.": "-37.2",
"Costs of Goods Sold": "8.34",
"Administrative and Marketing Exp.": "64.2",
"Other Revenues": "24.4",
"Comprehensive Net Income": "74.0",
"Other Net Income": "-2.51",
"Economic Capital Ratio": "-0.158"
},
"2020": {
"Liabilities, Current": "4.89",
"Liabilities": "-6.87",
"Assets": "2.63",
"Stockholders Equity": "4.37",
"ECR before LimitedLiability": "55.6",
"Liabilities, Non-Current": "-17.8",
"Other Liabilities": "4.46",
"Assets, Current": "-2.68",
"Goodwill": "5.07",
"Assets, Non-Current": "0.957",
"Expenses": "44.3",
"Revenues": "17.9",
"Net Income": "66.1",
"Other Expenses": "29.4",
"Research and Development Exp.": "-33.5",
"Administrative and Marketing Exp.": "50.5",
"Other Revenues": "17.9",
"Comprehensive Net Income": "66.7",
"Other Net Income": "1.93",
"Other Compr. Net Income": "6.27",
"Economic Capital Ratio": "11.9"
},
"2021": {
"Other Liabilities": "4.89",
"Liabilities": "-3.70",
"Assets": "1.05",
"ECR before LimitedLiability": "38.5",
"Liabilities, Current": "8.18",
"Liabilities, Non-Current": "-19.3",
"Goodwill": "9.62",
"Assets, Non-Current": "1.01",
"Assets, Current": "-6.42",
"Other Expenses": "26.0",
"Expenses": "32.9",
"Net Income": "39.7",
"Research and Development Exp.": "-41.8",
"Administrative and Marketing Exp.": "52.4",
"Costs of Goods Sold": "0.550",
"Other Revenues": "37.2",
"Revenues": "37.2",
"Comprehensive Net Income": "31.1",
"Other Net Income": "-28.6",
"Other Compr. Net Income": "-8.01",
"Economic Capital Ratio": "-28.1"
},
"2022": {
"Liabilities, Current": "11.6",
"Liabilities": "-1.18",
"Assets": "1.02",
"Stockholders Equity": "7.14",
"ECR before LimitedLiability": "81.4",
"Other Liabilities": "4.09",
"Liabilities, Non-Current": "-19.5",
"Goodwill": "2.12",
"Assets, Current": "-0.835",
"Costs of Goods Sold": "-3.72",
"Expenses": "34.0",
"Revenues": "42.7",
"Net Income": "73.1",
"Other Expenses": "30.1",
"Administrative and Marketing Exp.": "46.7",
"Research and Development Exp.": "-35.6",
"Other Revenues": "42.7",
"Comprehensive Net Income": "80.9",
"Other Net Income": "-5.82",
"Other Compr. Net Income": "6.75",
"Economic Capital Ratio": "21.0"
},
"2023": {
"Liabilities, Non-Current": "-15.9",
"Liabilities": "-4.66",
"Stockholders Equity": "-3.66",
"ECR before LimitedLiability": "68.2",
"Liabilities, Current": "3.90",
"Other Liabilities": "5.85",
"Administrative and Marketing Exp.": "47.6",
"Expenses": "31.4",
"Net Income": "49.9",
"Research and Development Exp.": "-28.1",
"Other Expenses": "48.9",
"Costs of Goods Sold": "-31.4",
"Other Revenues": "38.2",
"Revenues": "38.2",
"Goodwill": "4.12",
"Other Assets": "-1.08",
"Assets, Current": "-2.64",
"Other Net Income": "-19.3",
"Comprehensive Net Income": "55.0",
"Other Compr. Net Income": "4.64",
"Economic Capital Ratio": "-5.46"
},
"2024": {
"Liabilities": "-3.21",
"Stockholders Equity": "7.44",
"ECR before LimitedLiability": "121",
"Other Liabilities": "3.97",
"Liabilities, Non-Current": "-7.73",
"Assets": "4.52",
"Other Assets": "-1.17",
"Goodwill": "4.50",
"Assets, Non-Current": "0.820",
"Research and Development Exp.": "-19.4",
"Expenses": "34.7",
"Revenues": "31.8",
"Net Income": "54.3",
"Other Expenses": "40.1",
"Administrative and Marketing Exp.": "45.3",
"Costs of Goods Sold": "-27.6",
"Other Revenues": "31.8",
"Comprehensive Net Income": "54.2",
"Other Net Income": "-1.01",
"Other Compr. Net Income": "-9.19",
"Economic Capital Ratio": "-8.42"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001043604_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Administrative and Marketing Exp.": "893,497",
"Assets, Current": "2,878,959",
"Assets, Non-Current": "518,930",
"Costs of Goods Sold": "0",
"Goodwill": "3,672,436",
"Liabilities, Current": "1,375,785",
"Liabilities, Non-Current": "0",
"Other Assets": "519,938",
"Other Compr. Net Income": "0",
"Other Expenses": "409,043",
"Other Liabilities": "0",
"Other Net Income": "2,159,476",
"Other Revenues": "0",
"Research and Development Exp.": "741,708"
},
"output_variables": {
"Liabilities": "1,375,785",
"Assets": "7,590,263",
"Expenses": "2,044,248",
"Revenues": "0",
"Stockholders Equity": "6,214,478",
"Net Income": "115,228",
"Comprehensive Net Income": "115,228",
"BaseVar": "22,096,628",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "262%"
}
},
"2010": {
"input_variables": {
"Administrative and Marketing Exp.": "1,034,931",
"Assets, Current": "3,214,370",
"Assets, Non-Current": "590,644",
"Costs of Goods Sold": "0",
"Goodwill": "4,049,610",
"Liabilities, Current": "1,471,976",
"Liabilities, Non-Current": "0",
"Other Assets": "613,227",
"Other Compr. Net Income": "0",
"Other Expenses": "180,158",
"Other Liabilities": "0",
"Other Net Income": "2,752,317",
"Other Revenues": "0",
"Research and Development Exp.": "917,855"
},
"output_variables": {
"Liabilities": "1,471,976",
"Assets": "8,467,851",
"Expenses": "2,132,944",
"Revenues": "0",
"Stockholders Equity": "6,995,875",
"Net Income": "619,373",
"Comprehensive Net Income": "619,373",
"BaseVar": "25,439,157",
"ECR before LimitedLiability": "175%",
"Economic Capital Ratio": "328%"
}
},
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "1,180,192",
"Assets, Current": "4,439,661",
"Assets, Non-Current": "816,013",
"Costs of Goods Sold": "0",
"Goodwill": "4,051,258",
"Liabilities, Current": "1,466,703",
"Liabilities, Non-Current": "0",
"Other Assets": "676,888",
"Other Compr. Net Income": "0",
"Other Expenses": "189,788",
"Other Liabilities": "0",
"Other Net Income": "2,821,782",
"Other Revenues": "0",
"Research and Development Exp.": "1,026,790"
},
"output_variables": {
"Liabilities": "1,466,703",
"Assets": "9,983,820",
"Expenses": "2,396,770",
"Revenues": "0",
"Stockholders Equity": "8,517,117",
"Net Income": "425,012",
"Comprehensive Net Income": "425,012",
"BaseVar": "27,590,994",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "299%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "1,245,600",
"Assets, Current": "3,600,700",
"Assets, Non-Current": "1,126,400",
"Costs of Goods Sold": "0",
"Goodwill": "4,186,700",
"Liabilities, Current": "1,422,000",
"Liabilities, Non-Current": "1,068,300",
"Other Assets": "918,300",
"Other Compr. Net Income": "22,300",
"Other Expenses": "158,500",
"Other Liabilities": "342,300",
"Other Net Income": "2,692,200",
"Other Revenues": "0",
"Research and Development Exp.": "1,101,600"
},
"output_variables": {
"Liabilities": "2,832,600",
"Assets": "9,832,100",
"Expenses": "2,505,700",
"Revenues": "0",
"Stockholders Equity": "6,999,500",
"Net Income": "186,500",
"Comprehensive Net Income": "208,800",
"BaseVar": "28,204,988",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "255%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "1,293,200",
"Assets, Current": "3,703,900",
"Assets, Non-Current": "1,485,700",
"Costs of Goods Sold": "0",
"Goodwill": "4,164,600",
"Liabilities, Current": "1,441,400",
"Liabilities, Non-Current": "1,218,900",
"Other Assets": "971,800",
"Other Compr. Net Income": "59,900",
"Other Expenses": "124,800",
"Other Liabilities": "363,500",
"Other Net Income": "2,901,000",
"Other Revenues": "0",
"Research and Development Exp.": "1,043,200"
},
"output_variables": {
"Liabilities": "3,023,800",
"Assets": "10,326,000",
"Expenses": "2,461,200",
"Revenues": "0",
"Stockholders Equity": "7,302,200",
"Net Income": "439,800",
"Comprehensive Net Income": "499,700",
"BaseVar": "29,393,499",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "284%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "1,254,700",
"Assets, Current": "2,971,900",
"Assets, Non-Current": "1,437,000",
"Costs of Goods Sold": "0",
"Goodwill": "3,043,900",
"Liabilities, Current": "1,527,700",
"Liabilities, Non-Current": "1,661,400",
"Other Assets": "950,300",
"Other Compr. Net Income": "-78,400",
"Other Expenses": "1,265,000",
"Other Liabilities": "294,900",
"Other Net Income": "3,191,600",
"Other Revenues": "0",
"Research and Development Exp.": "1,006,200"
},
"output_variables": {
"Liabilities": "3,484,000",
"Assets": "8,403,100",
"Expenses": "3,525,900",
"Revenues": "0",
"Stockholders Equity": "4,919,100",
"Net Income": "-334,300",
"Comprehensive Net Income": "-412,700",
"BaseVar": "34,418,371",
"ECR before LimitedLiability": "-17%",
"Economic Capital Ratio": "178%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "1,172,700",
"Assets, Current": "2,912,400",
"Assets, Non-Current": "1,634,400",
"Costs of Goods Sold": "0",
"Goodwill": "3,015,200",
"Liabilities, Current": "1,801,900",
"Liabilities, Non-Current": "1,897,700",
"Other Assets": "1,057,200",
"Other Compr. Net Income": "-5,400",
"Other Expenses": "217,900",
"Other Liabilities": "345,200",
"Other Net Income": "3,018,800",
"Other Revenues": "0",
"Research and Development Exp.": "994,500"
},
"output_variables": {
"Liabilities": "4,044,800",
"Assets": "8,619,200",
"Expenses": "2,385,100",
"Revenues": "0",
"Stockholders Equity": "4,574,400",
"Net Income": "633,700",
"Comprehensive Net Income": "628,300",
"BaseVar": "28,996,967",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "285%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "1,197,800",
"Assets, Current": "3,971,900",
"Assets, Non-Current": "1,309,000",
"Costs of Goods Sold": "0",
"Goodwill": "3,211,900",
"Liabilities, Current": "1,735,900",
"Liabilities, Non-Current": "2,509,000",
"Other Assets": "1,163,700",
"Other Compr. Net Income": "-18,100",
"Other Expenses": "238,000",
"Other Liabilities": "449,100",
"Other Net Income": "3,042,200",
"Other Revenues": "0",
"Research and Development Exp.": "1,013,700"
},
"output_variables": {
"Liabilities": "4,694,000",
"Assets": "9,656,500",
"Expenses": "2,449,500",
"Revenues": "0",
"Stockholders Equity": "4,962,500",
"Net Income": "592,700",
"Comprehensive Net Income": "574,600",
"BaseVar": "30,261,312",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "271%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "1,177,700",
"Assets, Current": "4,184,500",
"Assets, Non-Current": "1,367,800",
"Costs of Goods Sold": "0",
"Goodwill": "3,224,300",
"Liabilities, Current": "1,738,200",
"Liabilities, Non-Current": "2,905,700",
"Other Assets": "1,057,200",
"Other Compr. Net Income": "31,900",
"Other Expenses": "571,200",
"Other Liabilities": "509,000",
"Other Net Income": "3,035,800",
"Other Revenues": "0",
"Research and Development Exp.": "980,700"
},
"output_variables": {
"Liabilities": "5,152,900",
"Assets": "9,833,800",
"Expenses": "2,729,600",
"Revenues": "0",
"Stockholders Equity": "4,680,900",
"Net Income": "306,200",
"Comprehensive Net Income": "338,100",
"BaseVar": "31,784,037",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "243%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "1,158,500",
"Assets, Current": "4,581,800",
"Assets, Non-Current": "602,500",
"Costs of Goods Sold": "1,906,300",
"Goodwill": "3,227,300",
"Liabilities, Current": "1,842,500",
"Liabilities, Non-Current": "2,697,600",
"Other Assets": "951,700",
"Other Compr. Net Income": "-18,500",
"Other Expenses": "-26,900",
"Other Liabilities": "0",
"Other Net Income": "-39,500",
"Other Revenues": "4,647,500",
"Research and Development Exp.": "1,003,200"
},
"output_variables": {
"Liabilities": "4,540,100",
"Assets": "9,363,300",
"Expenses": "4,041,100",
"Revenues": "4,647,500",
"Stockholders Equity": "4,823,200",
"Net Income": "566,900",
"Comprehensive Net Income": "548,400",
"BaseVar": "43,599,954",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "270%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "1,183,600",
"Assets, Current": "3,209,800",
"Assets, Non-Current": "1,104,400",
"Costs of Goods Sold": "1,828,600",
"Goodwill": "3,522,900",
"Liabilities, Current": "1,543,900",
"Liabilities, Non-Current": "2,525,100",
"Other Assets": "1,000,600",
"Other Compr. Net Income": "-300",
"Other Expenses": "104,700",
"Other Liabilities": "158,100",
"Other Net Income": "-27,800",
"Other Revenues": "4,445,400",
"Research and Development Exp.": "955,700"
},
"output_variables": {
"Liabilities": "4,227,100",
"Assets": "8,837,700",
"Expenses": "4,072,600",
"Revenues": "4,445,400",
"Stockholders Equity": "4,610,600",
"Net Income": "345,000",
"Comprehensive Net Income": "344,700",
"BaseVar": "42,340,559",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "252%"
}
},
"2020": {
"input_variables": {
"Administrative and Marketing Exp.": "1,194,200",
"Assets, Current": "3,271,200",
"Assets, Non-Current": "1,223,900",
"Costs of Goods Sold": "1,871,400",
"Goodwill": "3,936,300",
"Liabilities, Current": "2,161,100",
"Liabilities, Non-Current": "2,510,200",
"Other Assets": "946,900",
"Other Compr. Net Income": "74,100",
"Other Expenses": "75,400",
"Other Liabilities": "163,500",
"Other Net Income": "-87,900",
"Other Revenues": "4,445,100",
"Research and Development Exp.": "958,400"
},
"output_variables": {
"Liabilities": "4,834,800",
"Assets": "9,378,300",
"Expenses": "4,099,400",
"Revenues": "4,445,100",
"Stockholders Equity": "4,543,500",
"Net Income": "257,800",
"Comprehensive Net Income": "331,900",
"BaseVar": "43,586,785",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "245%"
}
},
"2021": {
"input_variables": {
"Administrative and Marketing Exp.": "1,302,500",
"Assets, Current": "2,956,600",
"Assets, Non-Current": "1,019,700",
"Costs of Goods Sold": "1,995,300",
"Goodwill": "4,046,400",
"Liabilities, Current": "1,876,500",
"Liabilities, Non-Current": "2,551,400",
"Other Assets": "864,300",
"Other Compr. Net Income": "-57,700",
"Other Expenses": "100,300",
"Other Liabilities": "142,200",
"Other Net Income": "-77,400",
"Other Revenues": "4,735,400",
"Research and Development Exp.": "1,007,200"
},
"output_variables": {
"Liabilities": "4,570,100",
"Assets": "8,887,000",
"Expenses": "4,405,300",
"Revenues": "4,735,400",
"Stockholders Equity": "4,316,900",
"Net Income": "252,700",
"Comprehensive Net Income": "195,000",
"BaseVar": "45,594,152",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "232%"
}
},
"2022": {
"input_variables": {
"Administrative and Marketing Exp.": "1,382,900",
"Assets, Current": "3,617,100",
"Assets, Non-Current": "1,006,300",
"Costs of Goods Sold": "2,342,900",
"Goodwill": "3,894,900",
"Liabilities, Current": "2,078,900",
"Liabilities, Non-Current": "2,655,000",
"Other Assets": "808,400",
"Other Compr. Net Income": "6,300",
"Other Expenses": "80,700",
"Other Liabilities": "117,700",
"Other Net Income": "12,400",
"Other Revenues": "5,301,200",
"Research and Development Exp.": "1,036,100"
},
"output_variables": {
"Liabilities": "4,851,600",
"Assets": "9,326,700",
"Expenses": "4,842,600",
"Revenues": "5,301,200",
"Stockholders Equity": "4,475,100",
"Net Income": "471,000",
"Comprehensive Net Income": "477,300",
"BaseVar": "49,670,025",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "259%"
}
},
"2023": {
"input_variables": {
"Administrative and Marketing Exp.": "1,489,400",
"Assets, Current": "3,795,500",
"Assets, Non-Current": "1,095,500",
"Costs of Goods Sold": "2,362,600",
"Goodwill": "3,826,200",
"Liabilities, Current": "2,104,000",
"Liabilities, Non-Current": "2,838,900",
"Other Assets": "801,300",
"Other Compr. Net Income": "44,900",
"Other Expenses": "127,200",
"Other Liabilities": "82,900",
"Other Net Income": "-130,700",
"Other Revenues": "5,564,500",
"Research and Development Exp.": "1,144,400"
},
"output_variables": {
"Liabilities": "5,025,800",
"Assets": "9,518,500",
"Expenses": "5,123,600",
"Revenues": "5,564,500",
"Stockholders Equity": "4,492,700",
"Net Income": "310,200",
"Comprehensive Net Income": "355,100",
"BaseVar": "52,791,053",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "246%"
}
},
"2024": {
"input_variables": {
"Administrative and Marketing Exp.": "1,467,200",
"Assets, Current": "3,845,600",
"Assets, Non-Current": "1,545,100",
"Costs of Goods Sold": "2,092,100",
"Goodwill": "3,776,900",
"Liabilities, Current": "2,642,000",
"Liabilities, Non-Current": "2,446,300",
"Other Assets": "840,400",
"Other Compr. Net Income": "-54,700",
"Other Expenses": "72,500",
"Other Liabilities": "135,500",
"Other Net Income": "-3,400",
"Other Revenues": "5,073,600",
"Research and Development Exp.": "1,150,500"
},
"output_variables": {
"Liabilities": "5,223,800",
"Assets": "10,008,000",
"Expenses": "4,782,300",
"Revenues": "5,073,600",
"Stockholders Equity": "4,784,200",
"Net Income": "287,900",
"Comprehensive Net Income": "233,200",
"BaseVar": "49,155,560",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "232%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 2.324690387416042,
"company_index": "https://www.realrate-archive.com/us_computers/2024/industry_indexes/0001043604.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2024/analytics/equity/0001043604.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2024/analytics/profit_loss/0001043604.svg"
},
{
"company_id": "0000926326",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution_0000926326.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2024/graphs/IME_0000926326.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000926326.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000926326_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0000926326_main_keyfigs.svg",
"name": "Omnicell INC",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_computers/2024/backtesting_correlation/regression_0000926326.svg",
"report_text": "The relative strengths and weaknesses of Omnicell INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Omnicell INC compared to the market average is the variable Research and Development Exp., increasing the Economic Capital Ratio by 45% points.The greatest weakness of Omnicell INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 108% points.
The company's Economic Capital Ratio, given in the ranking table, is 223%, being 18% points below the market average of 241%.",
"report_url": "https://www.realrate-archive.com/us_computers/2024/report/0000926326_2025_Omnicell_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "16.6",
"Liabilities": "40.9",
"Assets": "0.536",
"Stockholders Equity": "6.86",
"ECR before LimitedLiability": "95.6",
"Liabilities, Current": "24.5",
"Other Liabilities": "5.13",
"Other Assets": "0.252",
"Goodwill": "0.317",
"Research and Development Exp.": "68.3",
"Expenses": "-41.2",
"Revenues": "202",
"Net Income": "95.1",
"Costs of Goods Sold": "-180",
"Other Expenses": "95.1",
"Administrative and Marketing Exp.": "-7.28",
"Other Revenues": "202",
"Other Net Income": "-243",
"Comprehensive Net Income": "95.3",
"Other Compr. Net Income": "2.93",
"Economic Capital Ratio": "51.6"
},
"2012": {
"Liabilities, Non-Current": "8.15",
"Liabilities": "25.7",
"Assets": "0.107",
"Stockholders Equity": "-0.640",
"ECR before LimitedLiability": "102",
"Liabilities, Current": "23.2",
"Other Liabilities": "-5.42",
"Other Assets": "-0.0951",
"Assets, Current": "0.154",
"Research and Development Exp.": "92.0",
"Expenses": "-14.6",
"Revenues": "206",
"Net Income": "95.1",
"Costs of Goods Sold": "-180",
"Other Expenses": "91.3",
"Administrative and Marketing Exp.": "25.0",
"Other Revenues": "206",
"Other Net Income": "-262",
"Comprehensive Net Income": "95.3",
"Other Compr. Net Income": "1.41",
"Economic Capital Ratio": "56.2"
},
"2013": {
"Liabilities, Current": "28.6",
"Liabilities": "34.3",
"Assets": "3.83",
"Stockholders Equity": "-9.63",
"ECR before LimitedLiability": "113",
"Other Liabilities": "-1.28",
"Liabilities, Non-Current": "8.69",
"Other Assets": "-0.872",
"Assets, Current": "3.59",
"Goodwill": "0.719",
"Other Expenses": "10.8",
"Expenses": "-31.9",
"Revenues": "229",
"Net Income": "111",
"Research and Development Exp.": "106",
"Administrative and Marketing Exp.": "97.0",
"Costs of Goods Sold": "-205",
"Other Revenues": "229",
"Other Net Income": "-258",
"Comprehensive Net Income": "111",
"Economic Capital Ratio": "60.6"
},
"2014": {
"Liabilities, Non-Current": "4.15",
"Liabilities": "6.48",
"Assets": "-3.78",
"Stockholders Equity": "18.8",
"ECR before LimitedLiability": "141",
"Other Liabilities": "-0.709",
"Liabilities, Current": "3.11",
"Goodwill": "-1.30",
"Other Assets": "-1.67",
"Administrative and Marketing Exp.": "-84.6",
"Expenses": "68.4",
"Revenues": "-146",
"Net Income": "111",
"Research and Development Exp.": "37.6",
"Costs of Goods Sold": "106",
"Other Expenses": "26.1",
"Other Revenues": "-146",
"Comprehensive Net Income": "111",
"Other Net Income": "138",
"Other Compr. Net Income": "-1.26",
"Economic Capital Ratio": "96.5"
},
"2015": {
"Liabilities": "4.58",
"Stockholders Equity": "14.4",
"ECR before LimitedLiability": "109",
"Liabilities, Non-Current": "2.95",
"Liabilities, Current": "1.88",
"Other Assets": "-1.65",
"Assets": "-2.62",
"Goodwill": "-1.82",
"Assets, Current": "0.835",
"Administrative and Marketing Exp.": "-68.0",
"Expenses": "46.7",
"Revenues": "-142",
"Net Income": "93.0",
"Other Expenses": "19.1",
"Costs of Goods Sold": "84.2",
"Research and Development Exp.": "22.5",
"Other Revenues": "-142",
"Other Net Income": "121",
"Comprehensive Net Income": "99.3",
"Other Compr. Net Income": "5.20",
"Economic Capital Ratio": "62.5"
},
"2016": {
"Liabilities, Non-Current": "-18.9",
"Liabilities": "-19.6",
"Stockholders Equity": "6.80",
"ECR before LimitedLiability": "58.0",
"Goodwill": "14.0",
"Assets": "20.8",
"Assets, Current": "-2.88",
"Other Assets": "9.96",
"Assets, Non-Current": "-1.32",
"Research and Development Exp.": "5.71",
"Expenses": "23.5",
"Revenues": "-116",
"Net Income": "22.8",
"Costs of Goods Sold": "23.3",
"Administrative and Marketing Exp.": "-70.7",
"Other Expenses": "24.9",
"Other Revenues": "-116",
"Other Net Income": "31.0",
"Comprehensive Net Income": "22.6",
"Other Compr. Net Income": "-4.30",
"Economic Capital Ratio": "-24.7"
},
"2017": {
"Liabilities, Non-Current": "-16.4",
"Liabilities": "-19.2",
"Assets": "12.0",
"Stockholders Equity": "13.5",
"ECR before LimitedLiability": "83.1",
"Liabilities, Current": "-3.35",
"Other Liabilities": "1.00",
"Goodwill": "6.21",
"Other Assets": "3.56",
"Research and Development Exp.": "-5.95",
"Expenses": "60.2",
"Revenues": "-125",
"Net Income": "60.2",
"Administrative and Marketing Exp.": "-75.3",
"Other Expenses": "61.5",
"Costs of Goods Sold": "60.2",
"Other Revenues": "-125",
"Other Net Income": "68.6",
"Comprehensive Net Income": "60.3",
"Other Compr. Net Income": "0.667",
"Economic Capital Ratio": "21.9"
},
"2018": {
"Other Liabilities": "3.41",
"Liabilities": "15.6",
"Assets": "0.422",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "77.2",
"Liabilities, Current": "17.1",
"Liabilities, Non-Current": "-5.41",
"Goodwill": "3.23",
"Assets, Current": "-1.71",
"Costs of Goods Sold": "-98.7",
"Expenses": "50.7",
"Revenues": "83.3",
"Net Income": "77.9",
"Other Expenses": "77.1",
"Research and Development Exp.": "48.2",
"Administrative and Marketing Exp.": "40.5",
"Other Revenues": "83.3",
"Comprehensive Net Income": "77.7",
"Other Net Income": "-84.8",
"Other Compr. Net Income": "-3.96",
"Economic Capital Ratio": "21.2"
},
"2019": {
"Liabilities, Non-Current": "6.40",
"Liabilities": "32.5",
"Stockholders Equity": "18.7",
"ECR before LimitedLiability": "104",
"Liabilities, Current": "26.3",
"Other Liabilities": "1.76",
"Other Expenses": "40.6",
"Expenses": "31.7",
"Net Income": "104",
"Research and Development Exp.": "40.6",
"Costs of Goods Sold": "-73.8",
"Administrative and Marketing Exp.": "34.1",
"Other Revenues": "80.4",
"Revenues": "80.4",
"Assets, Current": "1.89",
"Goodwill": "-2.14",
"Other Assets": "-0.612",
"Comprehensive Net Income": "104",
"Other Net Income": "-2.85",
"Other Compr. Net Income": "0.820",
"Economic Capital Ratio": "30.2"
},
"2020": {
"Liabilities, Current": "12.3",
"Liabilities": "-0.918",
"Assets": "3.31",
"Stockholders Equity": "6.79",
"ECR before LimitedLiability": "44.5",
"Liabilities, Non-Current": "8.54",
"Other Liabilities": "-26.9",
"Assets, Current": "-2.08",
"Other Assets": "0.669",
"Goodwill": "5.65",
"Costs of Goods Sold": "-55.0",
"Expenses": "26.5",
"Revenues": "22.4",
"Net Income": "55.6",
"Other Expenses": "42.7",
"Research and Development Exp.": "31.2",
"Administrative and Marketing Exp.": "13.3",
"Other Revenues": "22.4",
"Comprehensive Net Income": "55.6",
"Other Net Income": "8.53",
"Economic Capital Ratio": "0.838"
},
"2021": {
"Goodwill": "5.67",
"Assets": "0.887",
"Stockholders Equity": "3.62",
"ECR before LimitedLiability": "56.3",
"Assets, Non-Current": "-0.215",
"Assets, Current": "-2.97",
"Other Expenses": "42.9",
"Expenses": "35.6",
"Net Income": "47.9",
"Research and Development Exp.": "33.5",
"Administrative and Marketing Exp.": "10.2",
"Costs of Goods Sold": "-46.7",
"Other Revenues": "44.5",
"Revenues": "44.5",
"Other Liabilities": "2.66",
"Liabilities, Current": "-12.5",
"Liabilities, Non-Current": "8.58",
"Comprehensive Net Income": "44.8",
"Other Net Income": "-30.1",
"Other Compr. Net Income": "-2.88",
"Economic Capital Ratio": "-10.3"
},
"2022": {
"Liabilities, Current": "12.8",
"Liabilities": "4.27",
"Assets": "3.77",
"Stockholders Equity": "8.67",
"ECR before LimitedLiability": "32.0",
"Other Liabilities": "-21.1",
"Liabilities, Non-Current": "8.21",
"Goodwill": "14.6",
"Assets, Current": "-6.03",
"Costs of Goods Sold": "-56.9",
"Expenses": "6.13",
"Revenues": "30.8",
"Net Income": "28.1",
"Other Expenses": "32.2",
"Administrative and Marketing Exp.": "-12.4",
"Research and Development Exp.": "31.1",
"Other Revenues": "30.8",
"Comprehensive Net Income": "31.5",
"Other Net Income": "-8.54",
"Other Compr. Net Income": "3.16",
"Economic Capital Ratio": "-28.4"
},
"2023": {
"Liabilities, Non-Current": "8.57",
"Liabilities": "-1.56",
"Assets": "2.66",
"Stockholders Equity": "2.34",
"ECR before LimitedLiability": "28.1",
"Liabilities, Current": "6.15",
"Other Liabilities": "-19.5",
"Goodwill": "14.6",
"Assets, Non-Current": "-2.26",
"Assets, Current": "-5.33",
"Administrative and Marketing Exp.": "-6.52",
"Expenses": "-1.79",
"Revenues": "8.52",
"Net Income": "7.07",
"Research and Development Exp.": "27.4",
"Other Expenses": "28.4",
"Costs of Goods Sold": "-91.6",
"Other Revenues": "8.52",
"Comprehensive Net Income": "8.97",
"Other Compr. Net Income": "1.88",
"Economic Capital Ratio": "-45.6"
},
"2024": {
"Liabilities": "9.07",
"Stockholders Equity": "14.1",
"ECR before LimitedLiability": "111",
"Other Liabilities": "-3.21",
"Liabilities, Non-Current": "11.8",
"Assets": "4.26",
"Other Assets": "0.139",
"Goodwill": "8.36",
"Assets, Non-Current": "-3.01",
"Research and Development Exp.": "44.9",
"Expenses": "10.6",
"Revenues": "24.7",
"Net Income": "44.5",
"Other Expenses": "44.5",
"Administrative and Marketing Exp.": "24.0",
"Costs of Goods Sold": "-108",
"Other Revenues": "24.7",
"Comprehensive Net Income": "42.0",
"Other Net Income": "12.3",
"Other Compr. Net Income": "-6.37",
"Economic Capital Ratio": "-18.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0000926326_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "97,520",
"Assets, Current": "281,832",
"Assets, Non-Current": "9,716",
"Costs of Goods Sold": "109,751",
"Goodwill": "28,543",
"Liabilities, Current": "58,871",
"Liabilities, Non-Current": "1,339",
"Other Assets": "41,999",
"Other Compr. Net Income": "1.0",
"Other Expenses": "5,762",
"Other Liabilities": "18,966",
"Other Net Income": "-71",
"Other Revenues": "245,535",
"Research and Development Exp.": "22,042"
},
"output_variables": {
"Liabilities": "79,176",
"Assets": "362,090",
"Expenses": "235,075",
"Revenues": "245,535",
"Stockholders Equity": "282,914",
"Net Income": "10,389",
"Comprehensive Net Income": "10,390",
"BaseVar": "2,234,691",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "273%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "119,736",
"Assets, Current": "180,756",
"Assets, Non-Current": "15,778",
"Costs of Goods Sold": "143,439",
"Goodwill": "111,407",
"Liabilities, Current": "83,077",
"Liabilities, Non-Current": "4,809",
"Other Assets": "133,878",
"Other Compr. Net Income": "130",
"Other Expenses": "10,897",
"Other Liabilities": "46,383",
"Other Net Income": "-51",
"Other Revenues": "314,027",
"Research and Development Exp.": "23,726"
},
"output_variables": {
"Liabilities": "134,269",
"Assets": "441,819",
"Expenses": "297,798",
"Revenues": "314,027",
"Stockholders Equity": "307,550",
"Net Income": "16,178",
"Comprehensive Net Income": "16,308",
"BaseVar": "2,852,349",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "270%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "138,995",
"Assets, Current": "233,778",
"Assets, Non-Current": "17,937",
"Costs of Goods Sold": "177,186",
"Goodwill": "111,343",
"Liabilities, Current": "92,404",
"Liabilities, Non-Current": "5,175",
"Other Assets": "129,443",
"Other Compr. Net Income": "40",
"Other Expenses": "11,050",
"Other Liabilities": "45,925",
"Other Net Income": "-270",
"Other Revenues": "380,585",
"Research and Development Exp.": "29,105"
},
"output_variables": {
"Liabilities": "143,504",
"Assets": "492,501",
"Expenses": "356,336",
"Revenues": "380,585",
"Stockholders Equity": "348,997",
"Net Income": "23,979",
"Comprehensive Net Income": "24,019",
"BaseVar": "3,407,000",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "284%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "156,475",
"Assets, Current": "283,384",
"Assets, Non-Current": "23,273",
"Costs of Goods Sold": "0",
"Goodwill": "122,720",
"Liabilities, Current": "112,330",
"Liabilities, Non-Current": "7,024",
"Other Assets": "130,837",
"Other Compr. Net Income": "-1,532",
"Other Expenses": "17,986",
"Other Liabilities": "50,762",
"Other Net Income": "232,781",
"Other Revenues": "0",
"Research and Development Exp.": "27,802"
},
"output_variables": {
"Liabilities": "170,116",
"Assets": "560,214",
"Expenses": "202,263",
"Revenues": "0",
"Stockholders Equity": "390,098",
"Net Income": "30,518",
"Comprehensive Net Income": "28,986",
"BaseVar": "2,194,418",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "286%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "167,581",
"Assets, Current": "264,128",
"Assets, Non-Current": "27,894",
"Costs of Goods Sold": "0",
"Goodwill": "147,906",
"Liabilities, Current": "124,630",
"Liabilities, Non-Current": "11,932",
"Other Assets": "138,819",
"Other Compr. Net Income": "-1,369",
"Other Expenses": "12,041",
"Other Liabilities": "39,797",
"Other Net Income": "245,542",
"Other Revenues": "0",
"Research and Development Exp.": "35,160"
},
"output_variables": {
"Liabilities": "176,359",
"Assets": "578,747",
"Expenses": "214,782",
"Revenues": "0",
"Stockholders Equity": "402,388",
"Net Income": "30,760",
"Comprehensive Net Income": "29,391",
"BaseVar": "2,312,047",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "285%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "249,520",
"Assets, Current": "315,408",
"Assets, Non-Current": "35,051",
"Costs of Goods Sold": "0",
"Goodwill": "327,724",
"Liabilities, Current": "180,912",
"Liabilities, Non-Current": "253,941",
"Other Assets": "256,920",
"Other Compr. Net Income": "-6,789",
"Other Expenses": "-2,551",
"Other Liabilities": "68,643",
"Other Net Income": "305,371",
"Other Revenues": "0",
"Research and Development Exp.": "57,799"
},
"output_variables": {
"Liabilities": "503,496",
"Assets": "935,103",
"Expenses": "304,768",
"Revenues": "0",
"Stockholders Equity": "431,607",
"Net Income": "603",
"Comprehensive Net Income": "-6,186",
"BaseVar": "3,304,228",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "201%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "250,312",
"Assets, Current": "367,121",
"Assets, Non-Current": "39,841",
"Costs of Goods Sold": "0",
"Goodwill": "337,751",
"Liabilities, Current": "212,536",
"Liabilities, Non-Current": "204,746",
"Other Assets": "235,591",
"Other Compr. Net Income": "3,406",
"Other Expenses": "-21,484",
"Other Liabilities": "45,823",
"Other Net Income": "315,455",
"Other Revenues": "0",
"Research and Development Exp.": "66,022"
},
"output_variables": {
"Liabilities": "463,105",
"Assets": "980,304",
"Expenses": "294,850",
"Revenues": "0",
"Stockholders Equity": "517,199",
"Net Income": "20,605",
"Comprehensive Net Income": "24,011",
"BaseVar": "3,293,154",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "238%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "263,095",
"Assets, Current": "397,134",
"Assets, Non-Current": "74,613",
"Costs of Goods Sold": "414,979",
"Goodwill": "479,573",
"Liabilities, Current": "204,580",
"Liabilities, Non-Current": "155,561",
"Other Assets": "129,922",
"Other Compr. Net Income": "-4,741",
"Other Expenses": "-2,113",
"Other Liabilities": "41,484",
"Other Net Income": "-8,776",
"Other Revenues": "787,309",
"Research and Development Exp.": "64,843"
},
"output_variables": {
"Liabilities": "401,625",
"Assets": "1,081,242",
"Expenses": "740,804",
"Revenues": "787,309",
"Stockholders Equity": "679,617",
"Net Income": "37,729",
"Comprehensive Net Income": "32,988",
"BaseVar": "7,200,863",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "255%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "289,916",
"Assets, Current": "483,238",
"Assets, Non-Current": "103,036",
"Costs of Goods Sold": "460,115",
"Goodwill": "461,406",
"Liabilities, Current": "236,996",
"Liabilities, Non-Current": "68,801",
"Other Assets": "193,130",
"Other Compr. Net Income": "1,408",
"Other Expenses": "12,595",
"Other Liabilities": "89,759",
"Other Net Income": "-4,419",
"Other Revenues": "897,027",
"Research and Development Exp.": "68,644"
},
"output_variables": {
"Liabilities": "395,556",
"Assets": "1,240,810",
"Expenses": "831,270",
"Revenues": "897,027",
"Stockholders Equity": "845,254",
"Net Income": "61,338",
"Comprehensive Net Income": "62,746",
"BaseVar": "8,084,163",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "283%"
}
},
"2020": {
"input_variables": {
"Administrative and Marketing Exp.": "307,605",
"Assets, Current": "829,414",
"Assets, Non-Current": "119,289",
"Costs of Goods Sold": "478,916",
"Goodwill": "667,520",
"Liabilities, Current": "276,423",
"Liabilities, Non-Current": "24,847",
"Other Assets": "208,281",
"Other Compr. Net Income": "3,924",
"Other Expenses": "-2,845",
"Other Liabilities": "555,731",
"Other Net Income": "-6,177",
"Other Revenues": "892,208",
"Research and Development Exp.": "70,161"
},
"output_variables": {
"Liabilities": "857,001",
"Assets": "1,824,504",
"Expenses": "853,837",
"Revenues": "892,208",
"Stockholders Equity": "967,503",
"Net Income": "32,194",
"Comprehensive Net Income": "36,118",
"BaseVar": "8,699,004",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "234%"
}
},
"2021": {
"input_variables": {
"Administrative and Marketing Exp.": "389,430",
"Assets, Current": "780,702",
"Assets, Non-Current": "127,519",
"Costs of Goods Sold": "577,365",
"Goodwill": "1,016,516",
"Liabilities, Current": "876,158",
"Liabilities, Non-Current": "28,033",
"Other Assets": "217,759",
"Other Compr. Net Income": "-2,885",
"Other Expenses": "-11,842",
"Other Liabilities": "91,616",
"Other Net Income": "-23,500",
"Other Revenues": "1,132,018",
"Research and Development Exp.": "75,716"
},
"output_variables": {
"Liabilities": "995,807",
"Assets": "2,142,496",
"Expenses": "1,030,669",
"Revenues": "1,132,018",
"Stockholders Equity": "1,146,689",
"Net Income": "77,849",
"Comprehensive Net Income": "74,964",
"BaseVar": "10,741,363",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "250%"
}
},
"2022": {
"input_variables": {
"Administrative and Marketing Exp.": "486,341",
"Assets, Current": "881,812",
"Assets, Non-Current": "105,017",
"Costs of Goods Sold": "706,960",
"Goodwill": "977,180",
"Liabilities, Current": "428,446",
"Liabilities, Non-Current": "44,104",
"Other Assets": "246,749",
"Other Compr. Net Income": "-8,680",
"Other Expenses": "-8,101",
"Other Liabilities": "608,071",
"Other Net Income": "-130",
"Other Revenues": "1,295,947",
"Research and Development Exp.": "104,969"
},
"output_variables": {
"Liabilities": "1,080,621",
"Assets": "2,210,758",
"Expenses": "1,290,169",
"Revenues": "1,295,947",
"Stockholders Equity": "1,130,137",
"Net Income": "5,648",
"Comprehensive Net Income": "-3,032",
"BaseVar": "12,518,429",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "210%"
}
},
"2023": {
"input_variables": {
"Administrative and Marketing Exp.": "434,593",
"Assets, Current": "927,571",
"Assets, Non-Current": "90,466",
"Costs of Goods Sold": "650,272",
"Goodwill": "946,983",
"Liabilities, Current": "367,792",
"Liabilities, Non-Current": "64,940",
"Other Assets": "261,858",
"Other Compr. Net Income": "3,655",
"Other Expenses": "263",
"Other Liabilities": "605,192",
"Other Net Income": "14,760",
"Other Revenues": "1,147,112",
"Research and Development Exp.": "97,115"
},
"output_variables": {
"Liabilities": "1,037,924",
"Assets": "2,226,878",
"Expenses": "1,182,243",
"Revenues": "1,147,112",
"Stockholders Equity": "1,188,954",
"Net Income": "-20,371",
"Comprehensive Net Income": "-16,716",
"BaseVar": "11,469,557",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "205%"
}
},
"2024": {
"input_variables": {
"Administrative and Marketing Exp.": "380,254",
"Assets, Current": "815,493",
"Assets, Non-Current": "79,306",
"Costs of Goods Sold": "641,235",
"Goodwill": "922,993",
"Liabilities, Current": "595,678",
"Liabilities, Non-Current": "83,341",
"Other Assets": "303,168",
"Other Compr. Net Income": "-3,763",
"Other Expenses": "13,062",
"Other Liabilities": "198,628",
"Other Net Income": "25,256",
"Other Revenues": "1,112,238",
"Research and Development Exp.": "90,412"
},
"output_variables": {
"Liabilities": "877,647",
"Assets": "2,120,960",
"Expenses": "1,124,963",
"Revenues": "1,112,238",
"Stockholders Equity": "1,243,313",
"Net Income": "12,531",
"Comprehensive Net Income": "8,768",
"BaseVar": "10,994,765",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "223%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 2.2273893201964308,
"company_index": "https://www.realrate-archive.com/us_computers/2024/industry_indexes/0000926326.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2024/analytics/equity/0000926326.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2024/analytics/profit_loss/0000926326.svg"
},
{
"company_id": "0001571996",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution_0001571996.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2024/graphs/IME_0001571996.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001571996.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001571996_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001571996_main_keyfigs.svg",
"name": "Dell Technologies Inc",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_computers/2024/backtesting_correlation/regression_0001571996.svg",
"report_text": "The relative strengths and weaknesses of Dell Technologies Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Dell Technologies Inc compared to the market average is the variable Administrative and Marketing Exp., increasing the Economic Capital Ratio by 53% points.The greatest weakness of Dell Technologies Inc is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 277% points.
The company's Economic Capital Ratio, given in the ranking table, is 212%, being 29% points below the market average of 241%.",
"report_url": "https://www.realrate-archive.com/us_computers/2024/report/0001571996_2025_Dell_Technologies_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities": "-22.9",
"Stockholders Equity": "-27.3",
"ECR before LimitedLiability": "13.1",
"Liabilities, Current": "-2.56",
"Liabilities, Non-Current": "-19.1",
"Goodwill": "0.922",
"Assets": "-7.97",
"Other Assets": "6.95",
"Assets, Current": "-13.1",
"Other Expenses": "28.3",
"Expenses": "16.5",
"Revenues": "28.4",
"Net Income": "28.2",
"Research and Development Exp.": "29.2",
"Administrative and Marketing Exp.": "36.3",
"Costs of Goods Sold": "-167",
"Other Revenues": "28.4",
"Comprehensive Net Income": "28.2",
"Other Net Income": "-22.6",
"Other Compr. Net Income": "-0.801",
"Economic Capital Ratio": "-53.5"
},
"2022": {
"Liabilities, Current": "2.55",
"Liabilities": "-3.60",
"Assets": "-11.3",
"Stockholders Equity": "-30.2",
"ECR before LimitedLiability": "46.1",
"Other Liabilities": "6.40",
"Liabilities, Non-Current": "-13.9",
"Other Assets": "-3.37",
"Assets, Current": "-9.48",
"Costs of Goods Sold": "-235",
"Expenses": "-1.03",
"Revenues": "46.8",
"Net Income": "47.1",
"Other Expenses": "45.9",
"Administrative and Marketing Exp.": "60.1",
"Research and Development Exp.": "47.4",
"Other Revenues": "46.8",
"Comprehensive Net Income": "47.7",
"Other Net Income": "5.74",
"Other Compr. Net Income": "7.19",
"Economic Capital Ratio": "-14.4"
},
"2024": {
"Assets, Current": "-7.84",
"Assets": "-15.3",
"Stockholders Equity": "-32.9",
"ECR before LimitedLiability": "100",
"Other Assets": "-5.12",
"Goodwill": "-3.71",
"Research and Development Exp.": "41.6",
"Expenses": "7.16",
"Net Income": "36.7",
"Other Expenses": "34.9",
"Administrative and Marketing Exp.": "53.3",
"Costs of Goods Sold": "-277",
"Other Revenues": "37.4",
"Revenues": "37.4",
"Liabilities, Current": "-3.48",
"Other Liabilities": "6.86",
"Liabilities, Non-Current": "-6.92",
"Comprehensive Net Income": "36.3",
"Other Net Income": "-13.4",
"Other Compr. Net Income": "-4.03",
"Economic Capital Ratio": "-28.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001571996_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Administrative and Marketing Exp.": "14,000,000",
"Assets, Current": "43,567,000",
"Assets, Non-Current": "13,406,000",
"Costs of Goods Sold": "66,530,000",
"Goodwill": "29,143,000",
"Liabilities, Current": "54,132,000",
"Liabilities, Non-Current": "49,179,000",
"Other Assets": "37,299,000",
"Other Compr. Net Income": "140,000",
"Other Expenses": "101,000",
"Other Liabilities": "12,079,000",
"Other Net Income": "-79,000",
"Other Revenues": "86,670,000",
"Research and Development Exp.": "2,455,000"
},
"output_variables": {
"Liabilities": "115,390,000",
"Assets": "123,415,000",
"Expenses": "83,086,000",
"Revenues": "86,670,000",
"Stockholders Equity": "8,025,000",
"Net Income": "3,505,000",
"Comprehensive Net Income": "3,645,000",
"BaseVar": "831,597,750",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "206%"
}
},
"2022": {
"input_variables": {
"Administrative and Marketing Exp.": "14,655,000",
"Assets, Current": "45,033,000",
"Assets, Non-Current": "14,346,000",
"Costs of Goods Sold": "79,306,000",
"Goodwill": "27,231,000",
"Liabilities, Current": "56,219,000",
"Liabilities, Non-Current": "38,096,000",
"Other Assets": "6,125,000",
"Other Compr. Net Income": "-269,000",
"Other Expenses": "981,000",
"Other Liabilities": "0",
"Other Net Income": "2,029,000",
"Other Revenues": "101,197,000",
"Research and Development Exp.": "2,577,000"
},
"output_variables": {
"Liabilities": "94,315,000",
"Assets": "92,735,000",
"Expenses": "97,519,000",
"Revenues": "101,197,000",
"Stockholders Equity": "-1,580,000",
"Net Income": "5,707,000",
"Comprehensive Net Income": "5,438,000",
"BaseVar": "935,773,660",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "224%"
}
},
"2024": {
"input_variables": {
"Administrative and Marketing Exp.": "12,857,000",
"Assets, Current": "35,984,000",
"Assets, Non-Current": "14,309,000",
"Costs of Goods Sold": "67,356,000",
"Goodwill": "25,401,000",
"Liabilities, Current": "48,354,000",
"Liabilities, Non-Current": "35,904,000",
"Other Assets": "6,432,000",
"Other Compr. Net Income": "217,000",
"Other Expenses": "715,000",
"Other Liabilities": "0",
"Other Net Income": "-1,324,000",
"Other Revenues": "88,425,000",
"Research and Development Exp.": "2,801,000"
},
"output_variables": {
"Liabilities": "84,258,000",
"Assets": "82,126,000",
"Expenses": "83,729,000",
"Revenues": "88,425,000",
"Stockholders Equity": "-2,132,000",
"Net Income": "3,372,000",
"Comprehensive Net Income": "3,589,000",
"BaseVar": "810,974,050",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "212%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.1207261872445446,
"company_index": "https://www.realrate-archive.com/us_computers/2024/industry_indexes/0001571996.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2024/analytics/equity/0001571996.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2024/analytics/profit_loss/0001571996.svg"
},
{
"company_id": "0001019034",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution_0001019034.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2024/graphs/IME_0001019034.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001019034.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001019034_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001019034_main_keyfigs.svg",
"name": "BIO KEY International INC",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_computers/2024/backtesting_correlation/regression_0001019034.svg",
"report_text": "The relative strengths and weaknesses of BIO KEY International INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of BIO KEY International INC compared to the market average is the variable Assets, Non-Current, increasing the Economic Capital Ratio by 44% points.The greatest weakness of BIO KEY International INC is the variable Administrative and Marketing Exp., reducing the Economic Capital Ratio by 128% points.
The company's Economic Capital Ratio, given in the ranking table, is 50%, being 191% points below the market average of 241%.",
"report_url": "https://www.realrate-archive.com/us_computers/2024/report/0001019034_2025_BIO_KEY_International_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "-4.47",
"Liabilities": "-10.9",
"ECR before LimitedLiability": "-176",
"Other Liabilities": "-2.49",
"Assets, Non-Current": "-1.20",
"Assets": "-128",
"Other Assets": "-21.2",
"Goodwill": "-12.3",
"Assets, Current": "-75.9",
"Research and Development Exp.": "-4.62",
"Expenses": "-62.7",
"Net Income": "-124",
"Costs of Goods Sold": "-0.375",
"Other Expenses": "0.851",
"Administrative and Marketing Exp.": "-109",
"Other Revenues": "0.860",
"Revenues": "0.860",
"Stockholders Equity": "-3.60",
"Other Net Income": "-210",
"Comprehensive Net Income": "-121",
"Economic Capital Ratio": "-220"
},
"2012": {
"Liabilities, Non-Current": "0.453",
"Liabilities": "0.499",
"Stockholders Equity": "-98.6",
"ECR before LimitedLiability": "8.98",
"Other Liabilities": "0.374",
"Assets, Non-Current": "-0.368",
"Assets": "-46.5",
"Other Assets": "-0.969",
"Assets, Current": "-30.6",
"Goodwill": "-0.979",
"Research and Development Exp.": "-72.3",
"Expenses": "-118",
"Revenues": "177",
"Net Income": "49.1",
"Costs of Goods Sold": "4.36",
"Other Expenses": "60.8",
"Administrative and Marketing Exp.": "-253",
"Other Revenues": "177",
"Other Net Income": "-548",
"Comprehensive Net Income": "50.0",
"Economic Capital Ratio": "-36.7"
},
"2013": {
"Liabilities, Current": "-1.74",
"Liabilities": "-4.37",
"Stockholders Equity": "-1.24",
"ECR before LimitedLiability": "-169",
"Other Liabilities": "-0.389",
"Liabilities, Non-Current": "-1.25",
"Other Assets": "-7.41",
"Assets": "-51.9",
"Assets, Current": "-13.3",
"Goodwill": "-8.48",
"Other Expenses": "0.665",
"Expenses": "-86.3",
"Net Income": "-161",
"Research and Development Exp.": "-11.9",
"Administrative and Marketing Exp.": "-48.1",
"Costs of Goods Sold": "0.798",
"Other Revenues": "1.50",
"Revenues": "1.50",
"Other Net Income": "-55.4",
"Comprehensive Net Income": "-161",
"Economic Capital Ratio": "-222"
},
"2014": {
"Liabilities, Non-Current": "-4.01",
"Liabilities": "-36.1",
"ECR before LimitedLiability": "-143",
"Other Liabilities": "-9.49",
"Liabilities, Current": "-13.1",
"Goodwill": "-19.4",
"Assets": "-128",
"Stockholders Equity": "-4.38",
"Assets, Current": "-82.6",
"Other Assets": "-24.1",
"Administrative and Marketing Exp.": "-154",
"Expenses": "-113",
"Net Income": "-51.9",
"Research and Development Exp.": "-29.9",
"Costs of Goods Sold": "2.10",
"Other Expenses": "2.66",
"Other Revenues": "2.75",
"Revenues": "2.75",
"Comprehensive Net Income": "-49.6",
"Other Net Income": "-175",
"Economic Capital Ratio": "-187"
},
"2015": {
"Other Liabilities": "0.196",
"Liabilities": "0.540",
"Stockholders Equity": "6.65",
"Economic Capital Ratio": "-46.8",
"Liabilities, Current": "0.249",
"Other Assets": "-1.08",
"Assets": "13.3",
"Assets, Non-Current": "9.48",
"Goodwill": "-0.968",
"Assets, Current": "5.61",
"Administrative and Marketing Exp.": "-2.84",
"Expenses": "-2.23",
"Net Income": "-47.6",
"Other Expenses": "6.27",
"Costs of Goods Sold": "-0.691",
"Research and Development Exp.": "-1.61",
"Other Revenues": "49.1",
"Revenues": "49.1",
"Other Net Income": "-186",
"Other Compr. Net Income": "0.930",
"Comprehensive Net Income": "-39.6"
},
"2016": {
"Liabilities, Non-Current": "-2.59",
"Liabilities": "-8.01",
"Stockholders Equity": "18.3",
"ECR before LimitedLiability": "-24.4",
"Liabilities, Current": "-3.49",
"Other Liabilities": "-2.73",
"Goodwill": "-9.27",
"Assets": "75.2",
"Assets, Current": "-6.33",
"Other Assets": "-9.52",
"Assets, Non-Current": "114",
"Research and Development Exp.": "-28.5",
"Expenses": "-41.2",
"Revenues": "33.2",
"Net Income": "-88.1",
"Administrative and Marketing Exp.": "-41.6",
"Other Expenses": "30.0",
"Other Revenues": "33.2",
"Other Net Income": "-59.9",
"Comprehensive Net Income": "-84.2",
"Economic Capital Ratio": "-107"
},
"2017": {
"Liabilities, Non-Current": "-5.07",
"Liabilities": "-15.0",
"Stockholders Equity": "12.0",
"ECR before LimitedLiability": "-46.7",
"Liabilities, Current": "-7.32",
"Assets, Non-Current": "85.6",
"Assets": "14.3",
"Assets, Current": "-11.1",
"Goodwill": "-16.2",
"Other Assets": "-16.4",
"Research and Development Exp.": "-6.17",
"Expenses": "-52.1",
"Revenues": "75.9",
"Net Income": "-69.2",
"Administrative and Marketing Exp.": "-44.2",
"Other Expenses": "48.0",
"Costs of Goods Sold": "-50.4",
"Other Revenues": "75.9",
"Other Net Income": "-139",
"Comprehensive Net Income": "-69.4",
"Economic Capital Ratio": "-108"
},
"2018": {
"Other Liabilities": "-2.28",
"Liabilities": "-16.8",
"ECR before LimitedLiability": "-171",
"Liabilities, Current": "-8.98",
"Liabilities, Non-Current": "-3.34",
"Assets, Non-Current": "6.67",
"Assets": "4.71",
"Goodwill": "-8.91",
"Assets, Current": "-7.04",
"Other Assets": "-6.62",
"Costs of Goods Sold": "-15.5",
"Expenses": "-80.2",
"Net Income": "-173",
"Other Expenses": "3.63",
"Research and Development Exp.": "-2.76",
"Administrative and Marketing Exp.": "-45.4",
"Other Revenues": "-35.1",
"Revenues": "-35.1",
"Comprehensive Net Income": "-172",
"Other Net Income": "-8.53",
"Economic Capital Ratio": "-227"
},
"2019": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-178",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Assets, Non-Current": "0",
"Assets": "-1.92",
"Assets, Current": "-0.265",
"Goodwill": "0",
"Other Assets": "0",
"Other Expenses": "0",
"Expenses": "-0.389",
"Net Income": "-164",
"Research and Development Exp.": "0",
"Administrative and Marketing Exp.": "-0.261",
"Other Revenues": "-0.683",
"Revenues": "-0.683",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-165",
"Other Net Income": "0",
"Economic Capital Ratio": "-252"
},
"2020": {
"Liabilities, Current": "-10.3",
"Liabilities": "-19.0",
"Assets": "31.7",
"Stockholders Equity": "9.66",
"ECR before LimitedLiability": "-155",
"Liabilities, Non-Current": "-5.27",
"Other Liabilities": "-3.95",
"Assets, Current": "33.5",
"Other Assets": "-23.0",
"Assets, Non-Current": "12.0",
"Costs of Goods Sold": "23.1",
"Expenses": "-1.49",
"Revenues": "-94.0",
"Net Income": "-184",
"Other Expenses": "7.57",
"Research and Development Exp.": "-4.22",
"Administrative and Marketing Exp.": "-53.9",
"Other Revenues": "-94.0",
"Comprehensive Net Income": "-186",
"Other Net Income": "-85.0",
"Economic Capital Ratio": "-199"
},
"2021": {
"Other Liabilities": "-4.08",
"Liabilities": "-16.2",
"Assets": "34.6",
"Stockholders Equity": "14.4",
"ECR before LimitedLiability": "-96.1",
"Liabilities, Current": "-9.03",
"Liabilities, Non-Current": "-5.20",
"Assets, Non-Current": "22.5",
"Other Assets": "-25.0",
"Assets, Current": "44.8",
"Other Expenses": "14.8",
"Expenses": "-63.8",
"Revenues": "-55.7",
"Net Income": "-144",
"Research and Development Exp.": "-38.2",
"Administrative and Marketing Exp.": "-75.5",
"Costs of Goods Sold": "41.1",
"Other Revenues": "-55.7",
"Comprehensive Net Income": "-145",
"Other Net Income": "-12.2",
"Economic Capital Ratio": "-163"
},
"2022": {
"Liabilities, Current": "-0.618",
"Liabilities": "-2.81",
"ECR before LimitedLiability": "-178",
"Other Liabilities": "-0.272",
"Liabilities, Non-Current": "-0.566",
"Other Assets": "-2.96",
"Assets": "-9.83",
"Goodwill": "-0.599",
"Assets, Non-Current": "0.137",
"Assets, Current": "-1.22",
"Costs of Goods Sold": "0.246",
"Expenses": "-15.1",
"Net Income": "-177",
"Other Expenses": "-0.489",
"Administrative and Marketing Exp.": "-19.5",
"Research and Development Exp.": "-1.14",
"Other Revenues": "-15.6",
"Revenues": "-15.6",
"Comprehensive Net Income": "-177",
"Other Net Income": "-1.98",
"Economic Capital Ratio": "-238"
},
"2024": {
"Liabilities": "-22.9",
"Stockholders Equity": "-4.20",
"ECR before LimitedLiability": "-61.7",
"Other Liabilities": "-7.12",
"Liabilities, Non-Current": "-17.4",
"Assets, Current": "-44.1",
"Assets": "-54.5",
"Other Assets": "-35.1",
"Goodwill": "-28.1",
"Assets, Non-Current": "44.0",
"Research and Development Exp.": "-32.9",
"Expenses": "-89.8",
"Revenues": "-41.1",
"Net Income": "-127",
"Other Expenses": "21.2",
"Administrative and Marketing Exp.": "-128",
"Costs of Goods Sold": "36.9",
"Other Revenues": "-41.1",
"Comprehensive Net Income": "-127",
"Other Net Income": "-10.8",
"Economic Capital Ratio": "-191"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001019034_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "3,036",
"Assets, Current": "698",
"Assets, Non-Current": "269",
"Costs of Goods Sold": "810",
"Goodwill": "207",
"Liabilities, Current": "2,237",
"Liabilities, Non-Current": "1.0",
"Other Assets": "-207",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-443",
"Other Revenues": "3,509",
"Research and Development Exp.": "1,117"
},
"output_variables": {
"Liabilities": "2,238",
"Assets": "967",
"Expenses": "4,963",
"Revenues": "3,509",
"Stockholders Equity": "-1,271",
"Net Income": "-1,898",
"Comprehensive Net Income": "-1,898",
"BaseVar": "38,957",
"ECR before LimitedLiability": "-1,032%",
"Economic Capital Ratio": "0.86%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "2,289",
"Assets, Current": "908",
"Assets, Non-Current": "229",
"Costs of Goods Sold": "572",
"Goodwill": "196",
"Liabilities, Current": "2,355",
"Liabilities, Non-Current": "0",
"Other Assets": "-196",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-25",
"Other Revenues": "3,836",
"Research and Development Exp.": "947"
},
"output_variables": {
"Liabilities": "2,355",
"Assets": "1,137",
"Expenses": "3,808",
"Revenues": "3,836",
"Stockholders Equity": "-1,218",
"Net Income": "3.3",
"Comprehensive Net Income": "3.3",
"BaseVar": "33,877",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "177%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "2,777",
"Assets, Current": "2,393",
"Assets, Non-Current": "309",
"Costs of Goods Sold": "387",
"Goodwill": "175",
"Liabilities, Current": "1,407",
"Liabilities, Non-Current": "0",
"Other Assets": "-175",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "243",
"Other Net Income": "-60",
"Other Revenues": "1,986",
"Research and Development Exp.": "1,344"
},
"output_variables": {
"Liabilities": "1,650",
"Assets": "2,701",
"Expenses": "4,508",
"Revenues": "1,986",
"Stockholders Equity": "1,051",
"Net Income": "-2,582",
"Comprehensive Net Income": "-2,582",
"BaseVar": "29,638",
"ECR before LimitedLiability": "-970%",
"Economic Capital Ratio": "1.6%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "3,670",
"Assets, Current": "1,794",
"Assets, Non-Current": "274",
"Costs of Goods Sold": "749",
"Goodwill": "161",
"Liabilities, Current": "1,308",
"Liabilities, Non-Current": "0",
"Other Assets": "-161",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "156",
"Other Revenues": "4,006",
"Research and Development Exp.": "1,626"
},
"output_variables": {
"Liabilities": "1,308",
"Assets": "2,067",
"Expenses": "6,045",
"Revenues": "4,006",
"Stockholders Equity": "759",
"Net Income": "-1,884",
"Comprehensive Net Income": "-1,884",
"BaseVar": "44,453",
"ECR before LimitedLiability": "-913%",
"Economic Capital Ratio": "2.8%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "4,121",
"Assets, Current": "13,196",
"Assets, Non-Current": "7,220",
"Costs of Goods Sold": "1,280",
"Goodwill": "148",
"Liabilities, Current": "2,266",
"Liabilities, Non-Current": "0",
"Other Assets": "-148",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-162",
"Other Revenues": "5,261",
"Research and Development Exp.": "1,556"
},
"output_variables": {
"Liabilities": "2,266",
"Assets": "20,416",
"Expenses": "6,957",
"Revenues": "5,261",
"Stockholders Equity": "18,150",
"Net Income": "-1,857",
"Comprehensive Net Income": "-1,857",
"BaseVar": "63,212",
"ECR before LimitedLiability": "-57%",
"Economic Capital Ratio": "175%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "4,439",
"Assets, Current": "4,910",
"Assets, Non-Current": "12,379",
"Costs of Goods Sold": "730",
"Goodwill": "134",
"Liabilities, Current": "1,836",
"Liabilities, Non-Current": "0",
"Other Assets": "-134",
"Other Compr. Net Income": "0",
"Other Expenses": "-12",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,976",
"Research and Development Exp.": "2,009"
},
"output_variables": {
"Liabilities": "1,836",
"Assets": "17,289",
"Expenses": "7,165",
"Revenues": "2,976",
"Stockholders Equity": "15,453",
"Net Income": "-4,190",
"Comprehensive Net Income": "-4,190",
"BaseVar": "52,055",
"ECR before LimitedLiability": "-286%",
"Economic Capital Ratio": "118%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "5,676",
"Assets, Current": "7,014",
"Assets, Non-Current": "9,065",
"Costs of Goods Sold": "3,242",
"Goodwill": "181",
"Liabilities, Current": "2,326",
"Liabilities, Non-Current": "0",
"Other Assets": "-181",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0.027",
"Other Revenues": "6,303",
"Research and Development Exp.": "1,660"
},
"output_variables": {
"Liabilities": "2,326",
"Assets": "16,079",
"Expenses": "10,578",
"Revenues": "6,303",
"Stockholders Equity": "13,753",
"Net Income": "-4,275",
"Comprehensive Net Income": "-4,275",
"BaseVar": "79,935",
"ECR before LimitedLiability": "-315%",
"Economic Capital Ratio": "109%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "5,334",
"Assets, Current": "4,229",
"Assets, Non-Current": "7,463",
"Costs of Goods Sold": "4,164",
"Goodwill": "196",
"Liabilities, Current": "1,226",
"Liabilities, Non-Current": "0",
"Other Assets": "-196",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0.080",
"Other Revenues": "4,045",
"Research and Development Exp.": "1,415"
},
"output_variables": {
"Liabilities": "1,226",
"Assets": "11,692",
"Expenses": "10,913",
"Revenues": "4,045",
"Stockholders Equity": "10,466",
"Net Income": "-6,869",
"Comprehensive Net Income": "-6,869",
"BaseVar": "69,134",
"ECR before LimitedLiability": "-810%",
"Economic Capital Ratio": "6.7%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "5,037",
"Assets, Current": "1,366",
"Assets, Non-Current": "1,130",
"Costs of Goods Sold": "2,461",
"Goodwill": "154",
"Liabilities, Current": "4,391",
"Liabilities, Non-Current": "390",
"Other Assets": "-154",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-1,069",
"Other Revenues": "2,268",
"Research and Development Exp.": "1,332"
},
"output_variables": {
"Liabilities": "4,782",
"Assets": "2,497",
"Expenses": "8,830",
"Revenues": "2,268",
"Stockholders Equity": "-2,285",
"Net Income": "-7,631",
"Comprehensive Net Income": "-7,631",
"BaseVar": "54,616",
"ECR before LimitedLiability": "-1,789%",
"Economic Capital Ratio": "0.000020%"
}
},
"2020": {
"input_variables": {
"Administrative and Marketing Exp.": "5,849",
"Assets, Current": "18,942",
"Assets, Non-Current": "3,579",
"Costs of Goods Sold": "795",
"Goodwill": "2,777",
"Liabilities, Current": "1,876",
"Liabilities, Non-Current": "309",
"Other Assets": "-2,777",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-4,471",
"Other Revenues": "2,837",
"Research and Development Exp.": "1,396"
},
"output_variables": {
"Liabilities": "2,185",
"Assets": "22,521",
"Expenses": "8,040",
"Revenues": "2,837",
"Stockholders Equity": "20,335",
"Net Income": "-9,674",
"Comprehensive Net Income": "-9,674",
"BaseVar": "76,659",
"ECR before LimitedLiability": "-574%",
"Economic Capital Ratio": "34%"
}
},
"2021": {
"input_variables": {
"Administrative and Marketing Exp.": "6,028",
"Assets, Current": "14,013",
"Assets, Non-Current": "3,756",
"Costs of Goods Sold": "1,673",
"Goodwill": "2,561",
"Liabilities, Current": "1,999",
"Liabilities, Non-Current": "154",
"Other Assets": "-2,561",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-124",
"Other Revenues": "5,114",
"Research and Development Exp.": "2,355"
},
"output_variables": {
"Liabilities": "2,154",
"Assets": "17,769",
"Expenses": "10,056",
"Revenues": "5,114",
"Stockholders Equity": "15,615",
"Net Income": "-5,066",
"Comprehensive Net Income": "-5,066",
"BaseVar": "74,044",
"ECR before LimitedLiability": "-348%",
"Economic Capital Ratio": "97%"
}
},
"2022": {
"input_variables": {
"Administrative and Marketing Exp.": "9,365",
"Assets, Current": "8,985",
"Assets, Non-Current": "2,359",
"Costs of Goods Sold": "2,440",
"Goodwill": "1,763",
"Liabilities, Current": "5,456",
"Liabilities, Non-Current": "587",
"Other Assets": "-1,763",
"Other Compr. Net Income": "-243",
"Other Expenses": "1,908",
"Other Liabilities": "0",
"Other Net Income": "-2,007",
"Other Revenues": "7,020",
"Research and Development Exp.": "3,252"
},
"output_variables": {
"Liabilities": "6,043",
"Assets": "11,344",
"Expenses": "16,964",
"Revenues": "7,020",
"Stockholders Equity": "5,302",
"Net Income": "-11,951",
"Comprehensive Net Income": "-12,193",
"BaseVar": "118,613",
"ECR before LimitedLiability": "-1,145%",
"Economic Capital Ratio": "0.25%"
}
},
"2024": {
"input_variables": {
"Administrative and Marketing Exp.": "7,140",
"Assets, Current": "1,887",
"Assets, Non-Current": "6,729",
"Costs of Goods Sold": "1,289",
"Goodwill": "1,098",
"Liabilities, Current": "4,554",
"Liabilities, Non-Current": "290",
"Other Assets": "-1,098",
"Other Compr. Net Income": "26",
"Other Expenses": "-23",
"Other Liabilities": "0",
"Other Net Income": "-313",
"Other Revenues": "6,930",
"Research and Development Exp.": "2,511"
},
"output_variables": {
"Liabilities": "4,844",
"Assets": "8,616",
"Expenses": "10,918",
"Revenues": "6,930",
"Stockholders Equity": "3,772",
"Net Income": "-4,301",
"Comprehensive Net Income": "-4,274",
"BaseVar": "82,930",
"ECR before LimitedLiability": "-504%",
"Economic Capital Ratio": "50%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.49915684419601714,
"company_index": "https://www.realrate-archive.com/us_computers/2024/industry_indexes/0001019034.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2024/analytics/equity/0001019034.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2024/analytics/profit_loss/0001019034.svg"
},
{
"company_id": "0000736012",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution_0000736012.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2024/graphs/IME_0000736012.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000736012.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000736012_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0000736012_main_keyfigs.svg",
"name": "Intrusion INC",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_computers/2024/backtesting_correlation/regression_0000736012.svg",
"report_text": "The relative strengths and weaknesses of Intrusion INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Intrusion INC compared to the market average is the variable Assets, Non-Current, increasing the Economic Capital Ratio by 9.7% points.The greatest weakness of Intrusion INC is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 166% points.
The company's Economic Capital Ratio, given in the ranking table, is 11%, being 230% points below the market average of 241%.",
"report_url": "https://www.realrate-archive.com/us_computers/2024/report/0000736012_2025_Intrusion_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "48.1",
"Liabilities": "131",
"Stockholders Equity": "-48.9",
"ECR before LimitedLiability": "399",
"Liabilities, Current": "57.0",
"Liabilities, Non-Current": "65.0",
"Assets, Non-Current": "43.9",
"Assets": "154",
"Goodwill": "77.0",
"Assets, Current": "90.1",
"Other Assets": "42.5",
"Costs of Goods Sold": "-91.7",
"Expenses": "160",
"Revenues": "428",
"Net Income": "418",
"Other Expenses": "133",
"Administrative and Marketing Exp.": "108",
"Other Revenues": "428",
"Comprehensive Net Income": "419",
"Other Net Income": "-231",
"Economic Capital Ratio": "343"
},
"2019": {
"Liabilities, Non-Current": "149",
"Liabilities": "399",
"Stockholders Equity": "-10.7",
"ECR before LimitedLiability": "733",
"Liabilities, Current": "308",
"Other Liabilities": "126",
"Assets, Non-Current": "108",
"Assets": "350",
"Assets, Current": "250",
"Goodwill": "185",
"Other Assets": "-25.7",
"Other Expenses": "126",
"Expenses": "274",
"Revenues": "557",
"Net Income": "740",
"Research and Development Exp.": "21.7",
"Costs of Goods Sold": "-159",
"Administrative and Marketing Exp.": "279",
"Other Revenues": "557",
"Comprehensive Net Income": "740",
"Economic Capital Ratio": "659"
},
"2020": {
"Liabilities, Current": "-14.1",
"Liabilities": "-24.8",
"Assets": "19.7",
"Stockholders Equity": "12.9",
"ECR before LimitedLiability": "-114",
"Liabilities, Non-Current": "-8.76",
"Other Liabilities": "-5.52",
"Assets, Current": "58.5",
"Goodwill": "-22.6",
"Assets, Non-Current": "-10.2",
"Costs of Goods Sold": "28.4",
"Expenses": "-83.2",
"Revenues": "-65.3",
"Net Income": "-127",
"Other Expenses": "16.9",
"Research and Development Exp.": "-62.2",
"Administrative and Marketing Exp.": "-75.8",
"Other Revenues": "-65.3",
"Comprehensive Net Income": "-130",
"Other Net Income": "5.62",
"Economic Capital Ratio": "-158"
},
"2021": {
"Other Liabilities": "0",
"Liabilities": "-0.0154",
"ECR before LimitedLiability": "-193",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Goodwill": "0",
"Assets": "-4.44",
"Assets, Non-Current": "0",
"Other Assets": "0",
"Assets, Current": "-0.586",
"Other Expenses": "0",
"Expenses": "-4.19",
"Net Income": "-178",
"Research and Development Exp.": "0",
"Administrative and Marketing Exp.": "-9.84",
"Costs of Goods Sold": "0",
"Other Revenues": "-0.0558",
"Revenues": "-0.0558",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-178",
"Economic Capital Ratio": "-260"
},
"2022": {
"Liabilities, Current": "0.0979",
"Liabilities": "-0.218",
"Stockholders Equity": "-0.132",
"ECR before LimitedLiability": "-178",
"Other Liabilities": "-0.154",
"Liabilities, Non-Current": "-0.453",
"Other Assets": "-0.712",
"Assets": "-21.3",
"Goodwill": "-1.26",
"Assets, Current": "-7.31",
"Costs of Goods Sold": "0.111",
"Expenses": "-42.8",
"Net Income": "-174",
"Other Expenses": "-0.189",
"Administrative and Marketing Exp.": "-25.3",
"Research and Development Exp.": "-3.03",
"Other Revenues": "-31.6",
"Revenues": "-31.6",
"Comprehensive Net Income": "-172",
"Other Net Income": "0.0981",
"Economic Capital Ratio": "-238"
},
"2023": {
"Liabilities, Non-Current": "-0.450",
"Liabilities": "0.416",
"Stockholders Equity": "-0.717",
"ECR before LimitedLiability": "-177",
"Liabilities, Current": "0.421",
"Other Liabilities": "-0.402",
"Goodwill": "-2.15",
"Assets": "-27.1",
"Assets, Non-Current": "0.379",
"Assets, Current": "-15.2",
"Other Assets": "-1.61",
"Administrative and Marketing Exp.": "-28.9",
"Expenses": "-44.6",
"Net Income": "-174",
"Research and Development Exp.": "-5.69",
"Other Expenses": "-0.261",
"Costs of Goods Sold": "0.400",
"Other Revenues": "-20.7",
"Revenues": "-20.7",
"Comprehensive Net Income": "-174",
"Economic Capital Ratio": "-251"
},
"2024": {
"Liabilities, Current": "-5.62",
"Liabilities": "-16.8",
"ECR before LimitedLiability": "-100",
"Other Liabilities": "-3.90",
"Liabilities, Non-Current": "-5.92",
"Assets, Current": "-8.63",
"Assets": "-29.6",
"Other Assets": "-13.4",
"Goodwill": "-24.1",
"Assets, Non-Current": "9.71",
"Research and Development Exp.": "-43.1",
"Expenses": "-101",
"Net Income": "-166",
"Other Expenses": "4.15",
"Administrative and Marketing Exp.": "-110",
"Costs of Goods Sold": "9.70",
"Other Revenues": "-77.5",
"Revenues": "-77.5",
"Comprehensive Net Income": "-166",
"Other Net Income": "6.09",
"Economic Capital Ratio": "-230"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0000736012_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "2,716",
"Assets, Current": "3,710",
"Assets, Non-Current": "38",
"Costs of Goods Sold": "3,847",
"Goodwill": "0",
"Liabilities, Current": "3,252",
"Liabilities, Non-Current": "0",
"Other Assets": "321",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-189",
"Other Revenues": "10,276",
"Research and Development Exp.": "1,237"
},
"output_variables": {
"Liabilities": "3,252",
"Assets": "4,069",
"Expenses": "7,800",
"Revenues": "10,276",
"Stockholders Equity": "817",
"Net Income": "2,287",
"Comprehensive Net Income": "2,287",
"BaseVar": "80,191",
"ECR before LimitedLiability": "535%",
"Economic Capital Ratio": "577%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "2,480",
"Assets, Current": "5,052",
"Assets, Non-Current": "38",
"Costs of Goods Sold": "5,342",
"Goodwill": "0",
"Liabilities, Current": "1,943",
"Liabilities, Non-Current": "0",
"Other Assets": "1,745",
"Other Compr. Net Income": "0",
"Other Expenses": "46",
"Other Liabilities": "0",
"Other Net Income": "4.0",
"Other Revenues": "13,643",
"Research and Development Exp.": "1,314"
},
"output_variables": {
"Liabilities": "1,943",
"Assets": "6,835",
"Expenses": "9,182",
"Revenues": "13,643",
"Stockholders Equity": "4,892",
"Net Income": "4,465",
"Comprehensive Net Income": "4,465",
"BaseVar": "100,043",
"ECR before LimitedLiability": "908%",
"Economic Capital Ratio": "911%"
}
},
"2020": {
"input_variables": {
"Administrative and Marketing Exp.": "6,636",
"Assets, Current": "18,307",
"Assets, Non-Current": "79",
"Costs of Goods Sold": "2,709",
"Goodwill": "0",
"Liabilities, Current": "2,142",
"Liabilities, Non-Current": "0",
"Other Assets": "1,496",
"Other Compr. Net Income": "0",
"Other Expenses": "6.0",
"Other Liabilities": "0",
"Other Net Income": "11",
"Other Revenues": "6,619",
"Research and Development Exp.": "3,797"
},
"output_variables": {
"Liabilities": "2,142",
"Assets": "19,882",
"Expenses": "13,148",
"Revenues": "6,619",
"Stockholders Equity": "17,740",
"Net Income": "-6,518",
"Comprehensive Net Income": "-6,518",
"BaseVar": "93,882",
"ECR before LimitedLiability": "-415%",
"Economic Capital Ratio": "75%"
}
},
"2021": {
"input_variables": {
"Administrative and Marketing Exp.": "17,827",
"Assets, Current": "5,490",
"Assets, Non-Current": "3,743",
"Costs of Goods Sold": "2,625",
"Goodwill": "0",
"Liabilities, Current": "3,391",
"Liabilities, Non-Current": "1,923",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "21",
"Other Liabilities": "0",
"Other Net Income": "722",
"Other Revenues": "7,277",
"Research and Development Exp.": "6,328"
},
"output_variables": {
"Liabilities": "5,314",
"Assets": "9,233",
"Expenses": "26,801",
"Revenues": "7,277",
"Stockholders Equity": "3,919",
"Net Income": "-18,802",
"Comprehensive Net Income": "-18,802",
"BaseVar": "153,086",
"ECR before LimitedLiability": "-2,139%",
"Economic Capital Ratio": "0.000000020%"
}
},
"2022": {
"input_variables": {
"Administrative and Marketing Exp.": "13,993",
"Assets, Current": "5,422",
"Assets, Non-Current": "3,853",
"Costs of Goods Sold": "3,354",
"Goodwill": "0",
"Liabilities, Current": "13,249",
"Liabilities, Non-Current": "241",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,359",
"Other Liabilities": "0",
"Other Net Income": "2,413",
"Other Revenues": "7,529",
"Research and Development Exp.": "6,465"
},
"output_variables": {
"Liabilities": "13,490",
"Assets": "9,275",
"Expenses": "26,171",
"Revenues": "7,529",
"Stockholders Equity": "-4,215",
"Net Income": "-16,229",
"Comprehensive Net Income": "-16,229",
"BaseVar": "162,696",
"ECR before LimitedLiability": "-1,213%",
"Economic Capital Ratio": "0.11%"
}
},
"2023": {
"input_variables": {
"Administrative and Marketing Exp.": "10,844",
"Assets, Current": "1,138",
"Assets, Non-Current": "5,110",
"Costs of Goods Sold": "1,257",
"Goodwill": "0",
"Liabilities, Current": "14,261",
"Liabilities, Non-Current": "1,542",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,888",
"Other Liabilities": "0",
"Other Net Income": "43",
"Other Revenues": "5,611",
"Research and Development Exp.": "5,556"
},
"output_variables": {
"Liabilities": "15,803",
"Assets": "6,248",
"Expenses": "19,545",
"Revenues": "5,611",
"Stockholders Equity": "-9,555",
"Net Income": "-13,891",
"Comprehensive Net Income": "-13,891",
"BaseVar": "116,609",
"ECR before LimitedLiability": "-1,099%",
"Economic Capital Ratio": "0.42%"
}
},
"2024": {
"input_variables": {
"Administrative and Marketing Exp.": "8,441",
"Assets, Current": "5,534",
"Assets, Non-Current": "5,975",
"Costs of Goods Sold": "1,341",
"Goodwill": "0",
"Liabilities, Current": "3,672",
"Liabilities, Non-Current": "1,586",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "328",
"Other Liabilities": "0",
"Other Net Income": "984",
"Other Revenues": "5,771",
"Research and Development Exp.": "4,435"
},
"output_variables": {
"Liabilities": "5,258",
"Assets": "11,509",
"Expenses": "14,545",
"Revenues": "5,771",
"Stockholders Equity": "6,251",
"Net Income": "-7,790",
"Comprehensive Net Income": "-7,790",
"BaseVar": "97,631",
"ECR before LimitedLiability": "-741%",
"Economic Capital Ratio": "11%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.11371321217894213,
"company_index": "https://www.realrate-archive.com/us_computers/2024/industry_indexes/0000736012.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2024/analytics/equity/0000736012.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2024/analytics/profit_loss/0000736012.svg"
},
{
"company_id": "0001282980",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution_0001282980.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2024/graphs/IME_0001282980.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001282980.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001282980_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001282980_main_keyfigs.svg",
"name": "Dror Ortho Design Inc",
"rank": 17,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Dror Ortho Design Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Dror Ortho Design Inc compared to the market average is the variable Costs of Goods Sold, increasing the Economic Capital Ratio by 0.00000000000000000000000000000000000000000000000000000000000000000000045% points.The greatest weakness of Dror Ortho Design Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 152% points.
The company's Economic Capital Ratio, given in the ranking table, is 0%, being 241% points below the market average of 241%.",
"report_url": "https://www.realrate-archive.com/us_computers/2024/report/0001282980_2025_Dror_Ortho_Design_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Liabilities, Non-Current": "-0.657",
"Liabilities": "43.2",
"Stockholders Equity": "-7.69",
"ECR before LimitedLiability": "-41.0",
"Liabilities, Current": "48.7",
"Other Liabilities": "-0.536",
"Assets, Non-Current": "-1.50",
"Assets": "36.3",
"Assets, Current": "48.8",
"Goodwill": "-2.85",
"Other Assets": "-1.52",
"Other Expenses": "-19.4",
"Expenses": "-7.56",
"Revenues": "-38.1",
"Net Income": "-40.1",
"Research and Development Exp.": "7.89",
"Costs of Goods Sold": "25.6",
"Administrative and Marketing Exp.": "-17.1",
"Other Revenues": "-38.1",
"Comprehensive Net Income": "-40.1",
"Economic Capital Ratio": "-115"
},
"2020": {
"Liabilities, Current": "86.9",
"Liabilities": "78.0",
"Stockholders Equity": "-15.8",
"ECR before LimitedLiability": "-79.0",
"Liabilities, Non-Current": "-1.86",
"Assets, Current": "30.7",
"Assets": "15.2",
"Other Assets": "-3.01",
"Goodwill": "-5.77",
"Assets, Non-Current": "-2.65",
"Costs of Goods Sold": "28.9",
"Expenses": "-22.7",
"Revenues": "-56.4",
"Net Income": "-65.5",
"Other Expenses": "-37.5",
"Research and Development Exp.": "9.73",
"Administrative and Marketing Exp.": "-22.2",
"Other Revenues": "-56.4",
"Comprehensive Net Income": "-65.6",
"Other Net Income": "1.51",
"Economic Capital Ratio": "-123"
},
"2021": {
"Liabilities": "88.5",
"Stockholders Equity": "-24.1",
"ECR before LimitedLiability": "-102",
"Liabilities, Current": "90.4",
"Liabilities, Non-Current": "-2.22",
"Goodwill": "-6.07",
"Assets": "-5.29",
"Assets, Non-Current": "-2.97",
"Other Assets": "-3.59",
"Assets, Current": "7.78",
"Other Expenses": "-40.7",
"Expenses": "-30.2",
"Revenues": "-65.4",
"Net Income": "-83.6",
"Research and Development Exp.": "9.64",
"Administrative and Marketing Exp.": "-31.5",
"Costs of Goods Sold": "29.6",
"Other Revenues": "-65.4",
"Comprehensive Net Income": "-83.7",
"Other Net Income": "-3.08",
"Economic Capital Ratio": "-169"
},
"2022": {
"Liabilities, Current": "67.5",
"Liabilities": "67.5",
"Stockholders Equity": "-30.6",
"ECR before LimitedLiability": "-111",
"Other Liabilities": "-1.37",
"Liabilities, Non-Current": "-3.01",
"Other Assets": "-4.80",
"Assets": "-22.7",
"Goodwill": "-6.42",
"Assets, Non-Current": "-2.76",
"Assets, Current": "-10.1",
"Costs of Goods Sold": "27.9",
"Expenses": "-36.6",
"Revenues": "-75.0",
"Net Income": "-103",
"Other Expenses": "-50.3",
"Administrative and Marketing Exp.": "-32.0",
"Research and Development Exp.": "8.96",
"Other Revenues": "-75.0",
"Comprehensive Net Income": "-102",
"Economic Capital Ratio": "-171"
},
"2023": {
"Liabilities, Non-Current": "-0.0356",
"Liabilities": "-0.652",
"ECR before LimitedLiability": "-177",
"Liabilities, Current": "-0.0662",
"Other Liabilities": "0",
"Goodwill": "-0.0925",
"Assets": "-0.126",
"Assets, Non-Current": "-0.0188",
"Assets, Current": "0",
"Other Assets": "-0.0559",
"Administrative and Marketing Exp.": "0",
"Expenses": "-23.6",
"Net Income": "-228",
"Research and Development Exp.": "-0.0922",
"Other Expenses": "-26.3",
"Costs of Goods Sold": "0",
"Other Revenues": "-59.5",
"Revenues": "-59.5",
"Other Net Income": "0",
"Comprehensive Net Income": "-228",
"Economic Capital Ratio": "-251"
},
"2024": {
"Liabilities, Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-112",
"Other Liabilities": "0",
"Liabilities, Non-Current": "0",
"Assets, Current": "0",
"Assets": "0",
"Other Assets": "0",
"Goodwill": "0",
"Assets, Non-Current": "0",
"Research and Development Exp.": "0",
"Expenses": "0",
"Net Income": "-146",
"Other Expenses": "0",
"Administrative and Marketing Exp.": "0",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-152",
"Other Net Income": "0",
"Economic Capital Ratio": "-241"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2024/plot_over_time/0001282980_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "82",
"Assets, Current": "434",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "640",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "51",
"Other Liabilities": "0",
"Other Net Income": "-0.24",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "640",
"Assets": "434",
"Expenses": "134",
"Revenues": "0",
"Stockholders Equity": "-207",
"Net Income": "-134",
"Comprehensive Net Income": "-134",
"BaseVar": "1,099",
"ECR before LimitedLiability": "-229%",
"Economic Capital Ratio": "137%"
}
},
"2020": {
"input_variables": {
"Administrative and Marketing Exp.": "87",
"Assets, Current": "328",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "703",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "81",
"Other Liabilities": "0",
"Other Net Income": "-0.28",
"Other Revenues": "1.0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "703",
"Assets": "328",
"Expenses": "169",
"Revenues": "1.0",
"Stockholders Equity": "-375",
"Net Income": "-168",
"Comprehensive Net Income": "-168",
"BaseVar": "1,228",
"ECR before LimitedLiability": "-309%",
"Economic Capital Ratio": "110%"
}
},
"2021": {
"input_variables": {
"Administrative and Marketing Exp.": "97",
"Assets, Current": "192",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "737",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "75",
"Other Liabilities": "0",
"Other Net Income": "-0.21",
"Other Revenues": "2.6",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "737",
"Assets": "192",
"Expenses": "173",
"Revenues": "2.6",
"Stockholders Equity": "-545",
"Net Income": "-171",
"Comprehensive Net Income": "-171",
"BaseVar": "1,201",
"ECR before LimitedLiability": "-366%",
"Economic Capital Ratio": "91%"
}
},
"2022": {
"input_variables": {
"Administrative and Marketing Exp.": "93",
"Assets, Current": "60",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "784",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "86",
"Other Liabilities": "0",
"Other Net Income": "-0.014",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "784",
"Assets": "60",
"Expenses": "179",
"Revenues": "0",
"Stockholders Equity": "-724",
"Net Income": "-179",
"Comprehensive Net Income": "-179",
"BaseVar": "1,171",
"ECR before LimitedLiability": "-440%",
"Economic Capital Ratio": "68%"
}
},
"2023": {
"input_variables": {
"Administrative and Marketing Exp.": "1,120",
"Assets, Current": "3,462",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "297",
"Liabilities, Non-Current": "0",
"Other Assets": "2.3",
"Other Compr. Net Income": "0",
"Other Expenses": "2,254",
"Other Liabilities": "5.2",
"Other Net Income": "811",
"Other Revenues": "0",
"Research and Development Exp.": "1,004"
},
"output_variables": {
"Liabilities": "302",
"Assets": "3,464",
"Expenses": "4,379",
"Revenues": "0",
"Stockholders Equity": "3,162",
"Net Income": "-3,568",
"Comprehensive Net Income": "-3,568",
"BaseVar": "23,627",
"ECR before LimitedLiability": "-1,504%",
"Economic Capital Ratio": "0.0022%"
}
},
"2024": {
"input_variables": {
"Administrative and Marketing Exp.": "1,438",
"Assets, Current": "639",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "907",
"Liabilities, Non-Current": "124",
"Other Assets": "24",
"Other Compr. Net Income": "0",
"Other Expenses": "2,246",
"Other Liabilities": "0",
"Other Net Income": "-552",
"Other Revenues": "0",
"Research and Development Exp.": "1,540"
},
"output_variables": {
"Liabilities": "1,031",
"Assets": "663",
"Expenses": "5,224",
"Revenues": "0",
"Stockholders Equity": "-368",
"Net Income": "-5,776",
"Comprehensive Net Income": "-5,776",
"BaseVar": "25,048",
"ECR before LimitedLiability": "-5,738%",
"Economic Capital Ratio": "0.00000000000000000000000000000000000000000000000000000000000000000000045%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 4.451053563329869e-72,
"company_index": "https://www.realrate-archive.com/us_computers/2024/industry_indexes/0001282980.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2024/analytics/equity/0001282980.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2024/analytics/profit_loss/0001282980.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2024/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"680 B"
],
[
"Assets",
"812 B"
],
[
"Expenses",
"556 B"
],
[
"Stockholders Equity",
"166 B"
]
],
"industry_id": "us_computers",
"industry_label": "Computers",
"num_companies": 17,
"num_top_companies": 4,
"ecr_records": {
"2009": {
"0000320193": {
"rank": 1,
"ecr": "313"
},
"0000051143": {
"rank": 2,
"ecr": "291"
},
"0001043604": {
"rank": 3,
"ecr": "262"
},
"0000108772": {
"rank": 4,
"ecr": "216"
},
"0001009626": {
"rank": 5,
"ecr": "186"
}
},
"2010": {
"0000320193": {
"rank": 1,
"ecr": "397"
},
"0001048695": {
"rank": 2,
"ecr": "350"
},
"0001043604": {
"rank": 3,
"ecr": "328"
},
"0000858877": {
"rank": 4,
"ecr": "308"
},
"0000051143": {
"rank": 5,
"ecr": "296"
},
"0000047217": {
"rank": 6,
"ecr": "292"
},
"0001357326": {
"rank": 7,
"ecr": "285"
},
"0001001288": {
"rank": 8,
"ecr": "284"
},
"0001009626": {
"rank": 9,
"ecr": "250"
},
"0001044590": {
"rank": 10,
"ecr": "232"
},
"0000108772": {
"rank": 11,
"ecr": "224"
}
},
"2011": {
"0000320193": {
"rank": 1,
"ecr": "432"
},
"0001048695": {
"rank": 2,
"ecr": "383"
},
"0001173752": {
"rank": 3,
"ecr": "375"
},
"0001017303": {
"rank": 4,
"ecr": "364"
},
"0001130258": {
"rank": 5,
"ecr": "358"
},
"0000915735": {
"rank": 6,
"ecr": "348"
},
"0000854775": {
"rank": 7,
"ecr": "306"
},
"0001043604": {
"rank": 8,
"ecr": "299"
},
"0001357326": {
"rank": 9,
"ecr": "295"
},
"0001262039": {
"rank": 10,
"ecr": "291"
},
"0000858877": {
"rank": 11,
"ecr": "288"
},
"0000867374": {
"rank": 12,
"ecr": "279"
},
"0000047217": {
"rank": 13,
"ecr": "278"
},
"0000051143": {
"rank": 14,
"ecr": "278"
},
"0000926326": {
"rank": 15,
"ecr": "273"
},
"0000949158": {
"rank": 16,
"ecr": "271"
},
"0001001288": {
"rank": 17,
"ecr": "263"
},
"0000807863": {
"rank": 18,
"ecr": "247"
},
"0001009626": {
"rank": 19,
"ecr": "233"
},
"0000108772": {
"rank": 20,
"ecr": "222"
},
"0001506546": {
"rank": 21,
"ecr": "207"
},
"0001058811": {
"rank": 22,
"ecr": "203"
},
"0001110361": {
"rank": 23,
"ecr": "203"
},
"0001044590": {
"rank": 24,
"ecr": "192"
},
"0000728249": {
"rank": 25,
"ecr": "190"
},
"0000854398": {
"rank": 26,
"ecr": "178"
},
"0000873044": {
"rank": 27,
"ecr": "178"
},
"0001036044": {
"rank": 28,
"ecr": "177"
},
"0000031347": {
"rank": 29,
"ecr": "175"
},
"0000350917": {
"rank": 30,
"ecr": "170"
},
"0001125903": {
"rank": 31,
"ecr": "151"
},
"0000930803": {
"rank": 32,
"ecr": "148"
},
"0000919013": {
"rank": 33,
"ecr": "97"
},
"0001075656": {
"rank": 34,
"ecr": "89"
},
"0001167294": {
"rank": 35,
"ecr": "77"
},
"0001093207": {
"rank": 36,
"ecr": "47"
},
"0001111632": {
"rank": 37,
"ecr": "46"
},
"0001383154": {
"rank": 38,
"ecr": "7.3"
},
"0001019034": {
"rank": 39,
"ecr": "0.86"
}
},
"2012": {
"0001434388": {
"rank": 1,
"ecr": "806"
},
"0000949158": {
"rank": 2,
"ecr": "511"
},
"0000320193": {
"rank": 3,
"ecr": "446"
},
"0001048695": {
"rank": 4,
"ecr": "372"
},
"0001017303": {
"rank": 5,
"ecr": "321"
},
"0000867374": {
"rank": 6,
"ecr": "299"
},
"0000858877": {
"rank": 7,
"ecr": "296"
},
"0001262039": {
"rank": 8,
"ecr": "283"
},
"0001009626": {
"rank": 9,
"ecr": "279"
},
"0000854775": {
"rank": 10,
"ecr": "277"
},
"0000051143": {
"rank": 11,
"ecr": "274"
},
"0000926326": {
"rank": 12,
"ecr": "270"
},
"0001375365": {
"rank": 13,
"ecr": "270"
},
"0001043604": {
"rank": 14,
"ecr": "255"
},
"0001130258": {
"rank": 15,
"ecr": "243"
},
"0001001288": {
"rank": 16,
"ecr": "234"
},
"0001357326": {
"rank": 17,
"ecr": "234"
},
"0000108772": {
"rank": 18,
"ecr": "225"
},
"0000350917": {
"rank": 19,
"ecr": "220"
},
"0001173752": {
"rank": 20,
"ecr": "212"
},
"0001177845": {
"rank": 21,
"ecr": "178"
},
"0001019034": {
"rank": 22,
"ecr": "177"
},
"0001316625": {
"rank": 23,
"ecr": "177"
},
"0001058811": {
"rank": 24,
"ecr": "175"
},
"0001114925": {
"rank": 25,
"ecr": "174"
},
"0000930803": {
"rank": 26,
"ecr": "171"
},
"0001110361": {
"rank": 27,
"ecr": "169"
},
"0000047217": {
"rank": 28,
"ecr": "166"
},
"0000854398": {
"rank": 29,
"ecr": "154"
},
"0000873044": {
"rank": 30,
"ecr": "152"
},
"0000728249": {
"rank": 31,
"ecr": "128"
},
"0001036044": {
"rank": 32,
"ecr": "51"
},
"0001167294": {
"rank": 33,
"ecr": "46"
},
"0001075656": {
"rank": 34,
"ecr": "33"
},
"0000807863": {
"rank": 35,
"ecr": "31"
},
"0001044590": {
"rank": 36,
"ecr": "29"
},
"0001093207": {
"rank": 37,
"ecr": "7.0"
},
"0001383154": {
"rank": 38,
"ecr": "0.023"
},
"0000919013": {
"rank": 39,
"ecr": "0.0068"
}
},
"2013": {
"0001434388": {
"rank": 1,
"ecr": "683"
},
"0001058811": {
"rank": 2,
"ecr": "579"
},
"0000867374": {
"rank": 3,
"ecr": "458"
},
"0000320193": {
"rank": 4,
"ecr": "381"
},
"0001017303": {
"rank": 5,
"ecr": "372"
},
"0001048695": {
"rank": 6,
"ecr": "353"
},
"0000051143": {
"rank": 7,
"ecr": "317"
},
"0000926326": {
"rank": 8,
"ecr": "284"
},
"0001009626": {
"rank": 9,
"ecr": "284"
},
"0001043604": {
"rank": 10,
"ecr": "284"
},
"0000047217": {
"rank": 11,
"ecr": "283"
},
"0000854775": {
"rank": 12,
"ecr": "273"
},
"0000949158": {
"rank": 13,
"ecr": "271"
},
"0001001288": {
"rank": 14,
"ecr": "261"
},
"0000108772": {
"rank": 15,
"ecr": "259"
},
"0001177845": {
"rank": 16,
"ecr": "255"
},
"0001375365": {
"rank": 17,
"ecr": "254"
},
"0001262039": {
"rank": 18,
"ecr": "247"
},
"0000854398": {
"rank": 19,
"ecr": "242"
},
"0000350917": {
"rank": 20,
"ecr": "234"
},
"0001357326": {
"rank": 21,
"ecr": "200"
},
"0001316625": {
"rank": 22,
"ecr": "189"
},
"0001173752": {
"rank": 23,
"ecr": "178"
},
"0001327567": {
"rank": 24,
"ecr": "178"
},
"0001370880": {
"rank": 25,
"ecr": "175"
},
"0001114925": {
"rank": 26,
"ecr": "174"
},
"0001110361": {
"rank": 27,
"ecr": "169"
},
"0001180079": {
"rank": 28,
"ecr": "167"
},
"0001361470": {
"rank": 29,
"ecr": "164"
},
"0001032975": {
"rank": 30,
"ecr": "159"
},
"0001167294": {
"rank": 31,
"ecr": "153"
},
"0000728249": {
"rank": 32,
"ecr": "152"
},
"0000930803": {
"rank": 33,
"ecr": "147"
},
"0000807863": {
"rank": 34,
"ecr": "133"
},
"0001036044": {
"rank": 35,
"ecr": "28"
},
"0001383154": {
"rank": 36,
"ecr": "6.5"
},
"0001019034": {
"rank": 37,
"ecr": "1.6"
},
"0000919013": {
"rank": 38,
"ecr": "0.57"
},
"0001093207": {
"rank": 39,
"ecr": "0.57"
},
"0001075656": {
"rank": 40,
"ecr": "0.021"
}
},
"2014": {
"0000320193": {
"rank": 1,
"ecr": "365"
},
"0001048695": {
"rank": 2,
"ecr": "359"
},
"0001596532": {
"rank": 3,
"ecr": "337"
},
"0000949158": {
"rank": 4,
"ecr": "337"
},
"0001434388": {
"rank": 5,
"ecr": "320"
},
"0001110361": {
"rank": 6,
"ecr": "314"
},
"0001009626": {
"rank": 7,
"ecr": "290"
},
"0001058811": {
"rank": 8,
"ecr": "288"
},
"0001375365": {
"rank": 9,
"ecr": "288"
},
"0000926326": {
"rank": 10,
"ecr": "286"
},
"0001032975": {
"rank": 11,
"ecr": "274"
},
"0000854775": {
"rank": 12,
"ecr": "264"
},
"0000047217": {
"rank": 13,
"ecr": "247"
},
"0000867374": {
"rank": 14,
"ecr": "243"
},
"0001357326": {
"rank": 15,
"ecr": "239"
},
"0001262039": {
"rank": 16,
"ecr": "226"
},
"0000051143": {
"rank": 17,
"ecr": "225"
},
"0001001288": {
"rank": 18,
"ecr": "205"
},
"0001114925": {
"rank": 19,
"ecr": "189"
},
"0001173752": {
"rank": 20,
"ecr": "178"
},
"0001043604": {
"rank": 21,
"ecr": "178"
},
"0001017303": {
"rank": 22,
"ecr": "177"
},
"0001316625": {
"rank": 23,
"ecr": "164"
},
"0001180079": {
"rank": 24,
"ecr": "163"
},
"0001327567": {
"rank": 25,
"ecr": "160"
},
"0000873044": {
"rank": 26,
"ecr": "157"
},
"0001361470": {
"rank": 27,
"ecr": "156"
},
"0000807863": {
"rank": 28,
"ecr": "154"
},
"0001580808": {
"rank": 29,
"ecr": "153"
},
"0001036044": {
"rank": 30,
"ecr": "148"
},
"0001370880": {
"rank": 31,
"ecr": "123"
},
"0000728249": {
"rank": 32,
"ecr": "95"
},
"0001167294": {
"rank": 33,
"ecr": "74"
},
"0001019034": {
"rank": 34,
"ecr": "2.8"
},
"0001383154": {
"rank": 35,
"ecr": "2.7"
},
"0001093207": {
"rank": 36,
"ecr": "1.7"
},
"0000919013": {
"rank": 37,
"ecr": "1.6"
},
"0001065598": {
"rank": 38,
"ecr": "1.2"
},
"0001528760": {
"rank": 39,
"ecr": "0.000000000000000071"
}
},
"2015": {
"0001048695": {
"rank": 1,
"ecr": "361"
},
"0000320193": {
"rank": 2,
"ecr": "356"
},
"0001017303": {
"rank": 3,
"ecr": "343"
},
"0001447599": {
"rank": 4,
"ecr": "340"
},
"0001596532": {
"rank": 5,
"ecr": "334"
},
"0000807863": {
"rank": 6,
"ecr": "313"
},
"0001375365": {
"rank": 7,
"ecr": "309"
},
"0001009626": {
"rank": 8,
"ecr": "307"
},
"0001180079": {
"rank": 9,
"ecr": "298"
},
"0001110361": {
"rank": 10,
"ecr": "289"
},
"0001043604": {
"rank": 11,
"ecr": "285"
},
"0000926326": {
"rank": 12,
"ecr": "285"
},
"0000949158": {
"rank": 13,
"ecr": "277"
},
"0001058811": {
"rank": 14,
"ecr": "276"
},
"0000051143": {
"rank": 15,
"ecr": "270"
},
"0000854775": {
"rank": 16,
"ecr": "266"
},
"0001177845": {
"rank": 17,
"ecr": "252"
},
"0000867374": {
"rank": 18,
"ecr": "234"
},
"0001262039": {
"rank": 19,
"ecr": "209"
},
"0001032975": {
"rank": 20,
"ecr": "200"
},
"0001001288": {
"rank": 21,
"ecr": "178"
},
"0001434388": {
"rank": 22,
"ecr": "178"
},
"0001019034": {
"rank": 23,
"ecr": "175"
},
"0001327567": {
"rank": 24,
"ecr": "175"
},
"0001114925": {
"rank": 25,
"ecr": "174"
},
"0000873044": {
"rank": 26,
"ecr": "173"
},
"0001316625": {
"rank": 27,
"ecr": "172"
},
"0001078271": {
"rank": 28,
"ecr": "158"
},
"0001580808": {
"rank": 29,
"ecr": "148"
},
"0001370880": {
"rank": 30,
"ecr": "143"
},
"0001093207": {
"rank": 31,
"ecr": "38"
},
"0001383154": {
"rank": 32,
"ecr": "22"
},
"0001036044": {
"rank": 33,
"ecr": "18"
},
"0001528760": {
"rank": 34,
"ecr": "0.000071"
}
},
"2016": {
"0000828146": {
"rank": 1,
"ecr": "551"
},
"0001048695": {
"rank": 2,
"ecr": "356"
},
"0001017303": {
"rank": 3,
"ecr": "353"
},
"0001596532": {
"rank": 4,
"ecr": "330"
},
"0000320193": {
"rank": 5,
"ecr": "327"
},
"0001434388": {
"rank": 6,
"ecr": "318"
},
"0000854775": {
"rank": 7,
"ecr": "307"
},
"0000807863": {
"rank": 8,
"ecr": "290"
},
"0000051143": {
"rank": 9,
"ecr": "271"
},
"0001043604": {
"rank": 10,
"ecr": "271"
},
"0000047217": {
"rank": 11,
"ecr": "271"
},
"0000949158": {
"rank": 12,
"ecr": "243"
},
"0000867374": {
"rank": 13,
"ecr": "243"
},
"0001262039": {
"rank": 14,
"ecr": "217"
},
"0000108772": {
"rank": 15,
"ecr": "215"
},
"0001177845": {
"rank": 16,
"ecr": "211"
},
"0000926326": {
"rank": 17,
"ecr": "201"
},
"0001447599": {
"rank": 18,
"ecr": "178"
},
"0001114925": {
"rank": 19,
"ecr": "177"
},
"0001180079": {
"rank": 20,
"ecr": "177"
},
"0001327567": {
"rank": 21,
"ecr": "176"
},
"0000873044": {
"rank": 22,
"ecr": "175"
},
"0001078271": {
"rank": 23,
"ecr": "174"
},
"0001580808": {
"rank": 24,
"ecr": "173"
},
"0001093207": {
"rank": 25,
"ecr": "171"
},
"0001370880": {
"rank": 26,
"ecr": "151"
},
"0001019034": {
"rank": 27,
"ecr": "118"
},
"0001036044": {
"rank": 28,
"ecr": "115"
},
"0001528760": {
"rank": 29,
"ecr": "0.000017"
},
"0001644825": {
"rank": 30,
"ecr": "0.0000000000000000000000000000000000000000000000000000000000000000013"
}
},
"2017": {
"0000807863": {
"rank": 1,
"ecr": "458"
},
"0000828146": {
"rank": 2,
"ecr": "395"
},
"0001596532": {
"rank": 3,
"ecr": "393"
},
"0001048695": {
"rank": 4,
"ecr": "360"
},
"0001017303": {
"rank": 5,
"ecr": "340"
},
"0000320193": {
"rank": 6,
"ecr": "312"
},
"0000854775": {
"rank": 7,
"ecr": "300"
},
"0000047217": {
"rank": 8,
"ecr": "266"
},
"0000108772": {
"rank": 9,
"ecr": "246"
},
"0000051143": {
"rank": 10,
"ecr": "243"
},
"0001043604": {
"rank": 11,
"ecr": "243"
},
"0000926326": {
"rank": 12,
"ecr": "238"
},
"0000867374": {
"rank": 13,
"ecr": "226"
},
"0001114925": {
"rank": 14,
"ecr": "217"
},
"0001078271": {
"rank": 15,
"ecr": "211"
},
"0001262039": {
"rank": 16,
"ecr": "206"
},
"0001177845": {
"rank": 17,
"ecr": "178"
},
"0001580808": {
"rank": 18,
"ecr": "178"
},
"0001327567": {
"rank": 19,
"ecr": "177"
},
"0001370880": {
"rank": 20,
"ecr": "168"
},
"0001036044": {
"rank": 21,
"ecr": "164"
},
"0001447599": {
"rank": 22,
"ecr": "156"
},
"0000949158": {
"rank": 23,
"ecr": "139"
},
"0001145057": {
"rank": 24,
"ecr": "122"
},
"0001019034": {
"rank": 25,
"ecr": "109"
},
"0000873044": {
"rank": 26,
"ecr": "19"
},
"0001528760": {
"rank": 27,
"ecr": "0.000094"
},
"0001644825": {
"rank": 28,
"ecr": "0.00000000000000000015"
}
},
"2018": {
"0000736012": {
"rank": 1,
"ecr": "577"
},
"0001017303": {
"rank": 2,
"ecr": "401"
},
"0001048695": {
"rank": 3,
"ecr": "363"
},
"0001596532": {
"rank": 4,
"ecr": "338"
},
"0000047217": {
"rank": 5,
"ecr": "333"
},
"0000320193": {
"rank": 6,
"ecr": "329"
},
"0001262039": {
"rank": 7,
"ecr": "292"
},
"0001043604": {
"rank": 8,
"ecr": "270"
},
"0000926326": {
"rank": 9,
"ecr": "255"
},
"0000854775": {
"rank": 10,
"ecr": "254"
},
"0001114925": {
"rank": 11,
"ecr": "253"
},
"0000051143": {
"rank": 12,
"ecr": "242"
},
"0000108772": {
"rank": 13,
"ecr": "234"
},
"0001394056": {
"rank": 14,
"ecr": "195"
},
"0000867374": {
"rank": 15,
"ecr": "194"
},
"0001327567": {
"rank": 16,
"ecr": "191"
},
"0001078271": {
"rank": 17,
"ecr": "177"
},
"0001036044": {
"rank": 18,
"ecr": "176"
},
"0001370880": {
"rank": 19,
"ecr": "174"
},
"0000807863": {
"rank": 20,
"ecr": "174"
},
"0001580808": {
"rank": 21,
"ecr": "170"
},
"0001447599": {
"rank": 22,
"ecr": "169"
},
"0000949158": {
"rank": 23,
"ecr": "166"
},
"0001145057": {
"rank": 24,
"ecr": "153"
},
"0001019034": {
"rank": 25,
"ecr": "6.7"
},
"0001528760": {
"rank": 26,
"ecr": "0.66"
}
},
"2019": {
"0000736012": {
"rank": 1,
"ecr": "911"
},
"0001596532": {
"rank": 2,
"ecr": "425"
},
"0001048695": {
"rank": 3,
"ecr": "331"
},
"0000320193": {
"rank": 4,
"ecr": "327"
},
"0001770450": {
"rank": 5,
"ecr": "286"
},
"0000926326": {
"rank": 6,
"ecr": "283"
},
"0000854775": {
"rank": 7,
"ecr": "276"
},
"0001262039": {
"rank": 8,
"ecr": "274"
},
"0000047217": {
"rank": 9,
"ecr": "264"
},
"0001375365": {
"rank": 10,
"ecr": "260"
},
"0001043604": {
"rank": 11,
"ecr": "252"
},
"0001017303": {
"rank": 12,
"ecr": "250"
},
"0000051143": {
"rank": 13,
"ecr": "243"
},
"0001114925": {
"rank": 14,
"ecr": "226"
},
"0001327567": {
"rank": 15,
"ecr": "216"
},
"0001394056": {
"rank": 16,
"ecr": "203"
},
"0001036044": {
"rank": 17,
"ecr": "190"
},
"0001078271": {
"rank": 18,
"ecr": "178"
},
"0001580808": {
"rank": 19,
"ecr": "177"
},
"0001370880": {
"rank": 20,
"ecr": "174"
},
"0001058811": {
"rank": 21,
"ecr": "159"
},
"0001447599": {
"rank": 22,
"ecr": "141"
},
"0001282980": {
"rank": 23,
"ecr": "137"
},
"0001145057": {
"rank": 24,
"ecr": "128"
},
"0001019034": {
"rank": 25,
"ecr": "0.000020"
}
},
"2020": {
"0001826660": {
"rank": 1,
"ecr": "473"
},
"0001596532": {
"rank": 2,
"ecr": "365"
},
"0000320193": {
"rank": 3,
"ecr": "329"
},
"0000858877": {
"rank": 4,
"ecr": "311"
},
"0001262039": {
"rank": 5,
"ecr": "290"
},
"0001058811": {
"rank": 6,
"ecr": "286"
},
"0001048695": {
"rank": 7,
"ecr": "273"
},
"0000828146": {
"rank": 8,
"ecr": "266"
},
"0000047217": {
"rank": 9,
"ecr": "263"
},
"0001375365": {
"rank": 10,
"ecr": "261"
},
"0001580808": {
"rank": 11,
"ecr": "260"
},
"0000854775": {
"rank": 12,
"ecr": "252"
},
"0001043604": {
"rank": 13,
"ecr": "245"
},
"0001394056": {
"rank": 14,
"ecr": "244"
},
"0001770450": {
"rank": 15,
"ecr": "235"
},
"0000926326": {
"rank": 16,
"ecr": "234"
},
"0000051143": {
"rank": 17,
"ecr": "212"
},
"0001327567": {
"rank": 18,
"ecr": "196"
},
"0001036044": {
"rank": 19,
"ecr": "177"
},
"0001370880": {
"rank": 20,
"ecr": "177"
},
"0001078271": {
"rank": 21,
"ecr": "166"
},
"0001017303": {
"rank": 22,
"ecr": "166"
},
"0001114925": {
"rank": 23,
"ecr": "159"
},
"0001282980": {
"rank": 24,
"ecr": "110"
},
"0000736012": {
"rank": 25,
"ecr": "75"
},
"0001019034": {
"rank": 26,
"ecr": "34"
}
},
"2021": {
"0001826660": {
"rank": 1,
"ecr": "564"
},
"0001370880": {
"rank": 2,
"ecr": "428"
},
"0001580808": {
"rank": 3,
"ecr": "421"
},
"0001032975": {
"rank": 4,
"ecr": "417"
},
"0000320193": {
"rank": 5,
"ecr": "387"
},
"0001596532": {
"rank": 6,
"ecr": "373"
},
"0000047217": {
"rank": 7,
"ecr": "345"
},
"0001058811": {
"rank": 8,
"ecr": "324"
},
"0000858877": {
"rank": 9,
"ecr": "304"
},
"0001394056": {
"rank": 10,
"ecr": "293"
},
"0001743759": {
"rank": 11,
"ecr": "274"
},
"0001048695": {
"rank": 12,
"ecr": "272"
},
"0001262039": {
"rank": 13,
"ecr": "268"
},
"0001375365": {
"rank": 14,
"ecr": "260"
},
"0000854775": {
"rank": 15,
"ecr": "258"
},
"0001036044": {
"rank": 16,
"ecr": "250"
},
"0000926326": {
"rank": 17,
"ecr": "250"
},
"0001816613": {
"rank": 18,
"ecr": "245"
},
"0000008146": {
"rank": 19,
"ecr": "243"
},
"0001043604": {
"rank": 20,
"ecr": "232"
},
"0000051143": {
"rank": 21,
"ecr": "223"
},
"0001078271": {
"rank": 22,
"ecr": "221"
},
"0001571996": {
"rank": 23,
"ecr": "206"
},
"0001770450": {
"rank": 24,
"ecr": "191"
},
"0000828146": {
"rank": 25,
"ecr": "188"
},
"0001114925": {
"rank": 26,
"ecr": "178"
},
"0001327567": {
"rank": 27,
"ecr": "178"
},
"0001017303": {
"rank": 28,
"ecr": "177"
},
"0001805385": {
"rank": 29,
"ecr": "161"
},
"0001019034": {
"rank": 30,
"ecr": "97"
},
"0001282980": {
"rank": 31,
"ecr": "91"
},
"0000736012": {
"rank": 32,
"ecr": "0.000000020"
}
},
"2022": {
"0001596532": {
"rank": 1,
"ecr": "422"
},
"0001058811": {
"rank": 2,
"ecr": "414"
},
"0000828146": {
"rank": 3,
"ecr": "373"
},
"0000320193": {
"rank": 4,
"ecr": "370"
},
"0001032975": {
"rank": 5,
"ecr": "370"
},
"0001580808": {
"rank": 6,
"ecr": "326"
},
"0001826660": {
"rank": 7,
"ecr": "320"
},
"0000858877": {
"rank": 8,
"ecr": "307"
},
"0001375365": {
"rank": 9,
"ecr": "290"
},
"0000047217": {
"rank": 10,
"ecr": "283"
},
"0000008146": {
"rank": 11,
"ecr": "279"
},
"0001262039": {
"rank": 12,
"ecr": "277"
},
"0001048695": {
"rank": 13,
"ecr": "266"
},
"0001043604": {
"rank": 14,
"ecr": "259"
},
"0001078271": {
"rank": 15,
"ecr": "255"
},
"0000051143": {
"rank": 16,
"ecr": "242"
},
"0000854775": {
"rank": 17,
"ecr": "239"
},
"0001571996": {
"rank": 18,
"ecr": "224"
},
"0001036044": {
"rank": 19,
"ecr": "219"
},
"0000926326": {
"rank": 20,
"ecr": "210"
},
"0001394056": {
"rank": 21,
"ecr": "197"
},
"0001114925": {
"rank": 22,
"ecr": "178"
},
"0001743759": {
"rank": 23,
"ecr": "178"
},
"0001327567": {
"rank": 24,
"ecr": "178"
},
"0001816613": {
"rank": 25,
"ecr": "177"
},
"0000807863": {
"rank": 26,
"ecr": "177"
},
"0001017303": {
"rank": 27,
"ecr": "170"
},
"0001805385": {
"rank": 28,
"ecr": "127"
},
"0001282980": {
"rank": 29,
"ecr": "68"
},
"0001019034": {
"rank": 30,
"ecr": "0.25"
},
"0000736012": {
"rank": 31,
"ecr": "0.11"
}
},
"2023": {
"0001596532": {
"rank": 1,
"ecr": "438"
},
"0001058811": {
"rank": 2,
"ecr": "422"
},
"0000320193": {
"rank": 3,
"ecr": "388"
},
"0001017303": {
"rank": 4,
"ecr": "327"
},
"0000858877": {
"rank": 5,
"ecr": "318"
},
"0001580808": {
"rank": 6,
"ecr": "313"
},
"0001826660": {
"rank": 7,
"ecr": "303"
},
"0001262039": {
"rank": 8,
"ecr": "290"
},
"0001048695": {
"rank": 9,
"ecr": "288"
},
"0000047217": {
"rank": 10,
"ecr": "266"
},
"0000807863": {
"rank": 11,
"ecr": "265"
},
"0000854775": {
"rank": 12,
"ecr": "255"
},
"0001043604": {
"rank": 13,
"ecr": "246"
},
"0000828146": {
"rank": 14,
"ecr": "242"
},
"0000051143": {
"rank": 15,
"ecr": "223"
},
"0001327567": {
"rank": 16,
"ecr": "211"
},
"0000926326": {
"rank": 17,
"ecr": "205"
},
"0001114925": {
"rank": 18,
"ecr": "177"
},
"0001805385": {
"rank": 19,
"ecr": "92"
},
"0000736012": {
"rank": 20,
"ecr": "0.42"
},
"0001282980": {
"rank": 21,
"ecr": "0.0022"
}
},
"2024": {
"0001596532": {
"rank": 1,
"ecr": "426"
},
"0000320193": {
"rank": 2,
"ecr": "382"
},
"0001580808": {
"rank": 3,
"ecr": "324"
},
"0001262039": {
"rank": 4,
"ecr": "324"
},
"0001048695": {
"rank": 5,
"ecr": "314"
},
"0001327567": {
"rank": 6,
"ecr": "302"
},
"0000858877": {
"rank": 7,
"ecr": "277"
},
"0000854775": {
"rank": 8,
"ecr": "267"
},
"0000047217": {
"rank": 9,
"ecr": "252"
},
"0000807863": {
"rank": 10,
"ecr": "250"
},
"0000051143": {
"rank": 11,
"ecr": "249"
},
"0001043604": {
"rank": 12,
"ecr": "232"
},
"0000926326": {
"rank": 13,
"ecr": "223"
},
"0001571996": {
"rank": 14,
"ecr": "212"
},
"0001019034": {
"rank": 15,
"ecr": "50"
},
"0000736012": {
"rank": 16,
"ecr": "11"
},
"0001282980": {
"rank": 17,
"ecr": "0.00000000000000000000000000000000000000000000000000000000000000000000045"
}
}
},
"rating_box": [
[
"Top rated",
"4 of 17"
],
[
"Best, worst rating",
"426 %, < 0.001 %"
],
[
"New companies",
"2"
]
],
"regression_plot": "https://www.realrate-archive.com/us_computers/2024/backtesting_correlation/regression_2024.svg",
"scentences": [
"Palo Alto Networks Inc climbed 10 positions from 16 to 6 due to its excellent Net Income.",
"Cisco Systems INC lost 2 positions from 5 to 7 due to its bad Liabilities.",
"Dell Technologies Inc entered the 2025 ranking at rank 14, making it the best newcomer."
],
"url_segment": "2025-us-computers",
"year": 2025,
"feature_importance": "https://www.realrate-archive.com/us_computers/2024/feature_importance/feature_importance.svg",
"obs_ecr": {
"0000320193": {
"2011": {
"obs_EconomicCapitalRatio": 4.018800958884536
},
"2012": {
"obs_EconomicCapitalRatio": 3.553694688623889
},
"2013": {
"obs_EconomicCapitalRatio": 3.010207549661226
},
"2014": {
"obs_EconomicCapitalRatio": 3.335355683214135
},
"2015": {
"obs_EconomicCapitalRatio": 2.346184843829888
},
"2016": {
"obs_EconomicCapitalRatio": 2.2347845881491035
},
"2017": {
"obs_EconomicCapitalRatio": 2.7263261483128685
},
"2018": {
"obs_EconomicCapitalRatio": 2.2771564607002563
},
"2019": {
"obs_EconomicCapitalRatio": 4.1688770682766405
},
"2020": {
"obs_EconomicCapitalRatio": 7.52316125681126
},
"2021": {
"obs_EconomicCapitalRatio": 8.93010074420276
},
"2022": {
"obs_EconomicCapitalRatio": 6.341857465022431
},
"2023": {
"obs_EconomicCapitalRatio": 9.335296000098975
},
"2024": {
"obs_EconomicCapitalRatio": 11.396489849139153
}
},
"0000051143": {
"2011": {
"obs_EconomicCapitalRatio": 1.2395067076725936
},
"2012": {
"obs_EconomicCapitalRatio": 1.2289168650283193
},
"2013": {
"obs_EconomicCapitalRatio": 1.0894007666031509
},
"2014": {
"obs_EconomicCapitalRatio": 0.919058244730013
},
"2015": {
"obs_EconomicCapitalRatio": 0.8624614639483356
},
"2016": {
"obs_EconomicCapitalRatio": 1.012969073323197
},
"2017": {
"obs_EconomicCapitalRatio": 0.8741002824778503
},
"2018": {
"obs_EconomicCapitalRatio": 0.6733798858929787
},
"2019": {
"obs_EconomicCapitalRatio": 0.6629615756671605
},
"2020": {
"obs_EconomicCapitalRatio": 0.631314512335082
},
"2021": {
"obs_EconomicCapitalRatio": 0.8353255782415865
},
"2022": {
"obs_EconomicCapitalRatio": 1.001582074802074
},
"2023": {
"obs_EconomicCapitalRatio": 1.147735706588124
},
"2024": {
"obs_EconomicCapitalRatio": 1.6593553909904033
}
},
"0001043604": {
"2011": {
"obs_EconomicCapitalRatio": 1.4452866230260082
},
"2012": {
"obs_EconomicCapitalRatio": 1.2504088513488847
},
"2013": {
"obs_EconomicCapitalRatio": 1.269082090056512
},
"2014": {
"obs_EconomicCapitalRatio": 1.2788345542445771
},
"2015": {
"obs_EconomicCapitalRatio": 1.3296745258669984
},
"2016": {
"obs_EconomicCapitalRatio": 1.2083097720153788
},
"2017": {
"obs_EconomicCapitalRatio": 1.1645866361425583
},
"2018": {
"obs_EconomicCapitalRatio": 1.112226450768007
},
"2019": {
"obs_EconomicCapitalRatio": 1.0771256903156299
},
"2020": {
"obs_EconomicCapitalRatio": 0.9249226289694616
},
"2021": {
"obs_EconomicCapitalRatio": 1.5340455028867943
},
"2022": {
"obs_EconomicCapitalRatio": 1.3695693393323112
},
"2023": {
"obs_EconomicCapitalRatio": 1.2522529907597448
},
"2024": {
"obs_EconomicCapitalRatio": 1.6188325240897459
}
},
"0000047217": {
"2011": {
"obs_EconomicCapitalRatio": 0.38221627739988817
},
"2012": {
"obs_EconomicCapitalRatio": 0.24738330553883933
},
"2013": {
"obs_EconomicCapitalRatio": 0.5029655813836846
},
"2014": {
"obs_EconomicCapitalRatio": 0.7264585593331236
},
"2016": {
"obs_EconomicCapitalRatio": 0.830000476732169
},
"2017": {
"obs_EconomicCapitalRatio": 1.0183715014846502
},
"2018": {
"obs_EconomicCapitalRatio": 0.8608396859243745
},
"2019": {
"obs_EconomicCapitalRatio": 0.8543389664518207
},
"2020": {
"obs_EconomicCapitalRatio": 0.8953823195289657
},
"2021": {
"obs_EconomicCapitalRatio": 1.0783342176644106
},
"2022": {
"obs_EconomicCapitalRatio": 0.7484610495535807
},
"2023": {
"obs_EconomicCapitalRatio": 0.9298474279068311
},
"2024": {
"obs_EconomicCapitalRatio": 0.8954962638070953
}
},
"0000858877": {
"2011": {
"obs_EconomicCapitalRatio": 1.0233538341632733
},
"2012": {
"obs_EconomicCapitalRatio": 1.0949156008326504
},
"2020": {
"obs_EconomicCapitalRatio": 2.1744159920450485
},
"2021": {
"obs_EconomicCapitalRatio": 3.098957763788919
},
"2022": {
"obs_EconomicCapitalRatio": 2.4404590050065895
},
"2023": {
"obs_EconomicCapitalRatio": 2.4468793797501878
},
"2024": {
"obs_EconomicCapitalRatio": 2.2833219992531526
}
},
"0001048695": {
"2011": {
"obs_EconomicCapitalRatio": 8.28814643111531
},
"2012": {
"obs_EconomicCapitalRatio": 6.160406057204517
},
"2013": {
"obs_EconomicCapitalRatio": 4.7403370595566106
},
"2014": {
"obs_EconomicCapitalRatio": 6.536160996499017
},
"2015": {
"obs_EconomicCapitalRatio": 4.148641360689745
},
"2016": {
"obs_EconomicCapitalRatio": 5.527893469840423
},
"2017": {
"obs_EconomicCapitalRatio": 4.415180037630141
},
"2018": {
"obs_EconomicCapitalRatio": 4.96003788884837
},
"2019": {
"obs_EconomicCapitalRatio": 3.3728799646708345
},
"2020": {
"obs_EconomicCapitalRatio": 3.0375336386717224
},
"2021": {
"obs_EconomicCapitalRatio": 3.834963801135672
},
"2022": {
"obs_EconomicCapitalRatio": 2.1197022898551756
},
"2023": {
"obs_EconomicCapitalRatio": 2.7770510855488113
},
"2024": {
"obs_EconomicCapitalRatio": 3.669587085500304
}
},
"0000926326": {
"2011": {
"obs_EconomicCapitalRatio": 2.5429486257500513
},
"2012": {
"obs_EconomicCapitalRatio": 1.7877086373163822
},
"2013": {
"obs_EconomicCapitalRatio": 2.849711248326857
},
"2014": {
"obs_EconomicCapitalRatio": 3.226843320560141
},
"2015": {
"obs_EconomicCapitalRatio": 2.740944201453758
},
"2016": {
"obs_EconomicCapitalRatio": 1.7274269240734885
},
"2017": {
"obs_EconomicCapitalRatio": 2.624031252867604
},
"2018": {
"obs_EconomicCapitalRatio": 3.2353189969680587
},
"2019": {
"obs_EconomicCapitalRatio": 4.207223912901883
},
"2020": {
"obs_EconomicCapitalRatio": 3.7128956597905867
},
"2021": {
"obs_EconomicCapitalRatio": 4.987669470827144
},
"2022": {
"obs_EconomicCapitalRatio": 1.313159217317384
},
"2023": {
"obs_EconomicCapitalRatio": 1.0694655452969437
},
"2024": {
"obs_EconomicCapitalRatio": 1.3730050473371314
}
},
"0000807863": {
"2011": {
"obs_EconomicCapitalRatio": 16.600439724519756
},
"2012": {
"obs_EconomicCapitalRatio": 8.104691839036589
},
"2013": {
"obs_EconomicCapitalRatio": 8.639316952124897
},
"2014": {
"obs_EconomicCapitalRatio": 5.519880110477786
},
"2015": {
"obs_EconomicCapitalRatio": 5.564458767378105
},
"2016": {
"obs_EconomicCapitalRatio": 7.2473954047256255
},
"2017": {
"obs_EconomicCapitalRatio": 7.545858408298385
},
"2018": {
"obs_EconomicCapitalRatio": 5.007953451456325
},
"2022": {
"obs_EconomicCapitalRatio": 1.6281281382456665
},
"2023": {
"obs_EconomicCapitalRatio": 1.9430990548947045
},
"2024": {
"obs_EconomicCapitalRatio": 1.6531388007561647
}
},
"0001017303": {
"2011": {
"obs_EconomicCapitalRatio": 2.1617065380753497
},
"2012": {
"obs_EconomicCapitalRatio": 1.7273948693911185
},
"2013": {
"obs_EconomicCapitalRatio": 3.433171368440667
},
"2014": {
"obs_EconomicCapitalRatio": 1.649169564441682
},
"2015": {
"obs_EconomicCapitalRatio": 2.9036578889069053
},
"2018": {
"obs_EconomicCapitalRatio": 2.9835876336298046
},
"2020": {
"obs_EconomicCapitalRatio": 2.430602515383815
},
"2021": {
"obs_EconomicCapitalRatio": 3.271630599777894
},
"2022": {
"obs_EconomicCapitalRatio": 1.7578976955975145
},
"2023": {
"obs_EconomicCapitalRatio": 2.021014931431388
}
},
"0001036044": {
"2011": {
"obs_EconomicCapitalRatio": 1.2776105042931984
},
"2012": {
"obs_EconomicCapitalRatio": 1.062785876530029
},
"2013": {
"obs_EconomicCapitalRatio": 0.9108884897946916
},
"2014": {
"obs_EconomicCapitalRatio": 2.3864347817522256
},
"2015": {
"obs_EconomicCapitalRatio": 0.4859893846408681
},
"2016": {
"obs_EconomicCapitalRatio": 1.14926254939721
},
"2017": {
"obs_EconomicCapitalRatio": 1.2317815193041097
},
"2018": {
"obs_EconomicCapitalRatio": 1.1796047503144196
},
"2019": {
"obs_EconomicCapitalRatio": 1.665793992023602
},
"2020": {
"obs_EconomicCapitalRatio": 2.115631247470678
},
"2021": {
"obs_EconomicCapitalRatio": 9.728365305129955
},
"2022": {
"obs_EconomicCapitalRatio": 2.421957075674679
}
},
"0001058811": {
"2011": {
"obs_EconomicCapitalRatio": 2.747597089482828
},
"2012": {
"obs_EconomicCapitalRatio": 3.99424840082695
},
"2013": {
"obs_EconomicCapitalRatio": 4.002774438063221
},
"2014": {
"obs_EconomicCapitalRatio": 3.9244073502806605
},
"2015": {
"obs_EconomicCapitalRatio": 4.971908554744248
},
"2019": {
"obs_EconomicCapitalRatio": 2.6257974595612583
},
"2020": {
"obs_EconomicCapitalRatio": 3.5109103747681893
},
"2021": {
"obs_EconomicCapitalRatio": 1.6930069564959334
},
"2022": {
"obs_EconomicCapitalRatio": 1.9591170903860333
},
"2023": {
"obs_EconomicCapitalRatio": 1.7089558393813462
}
},
"0001262039": {
"2011": {
"obs_EconomicCapitalRatio": 5.919114523841845
},
"2012": {
"obs_EconomicCapitalRatio": 4.693565398033334
},
"2013": {
"obs_EconomicCapitalRatio": 3.5265180269188146
},
"2014": {
"obs_EconomicCapitalRatio": 4.669794154266477
},
"2015": {
"obs_EconomicCapitalRatio": 3.8529593860941884
},
"2016": {
"obs_EconomicCapitalRatio": 2.9940821747486352
},
"2017": {
"obs_EconomicCapitalRatio": 3.9005647234943983
},
"2018": {
"obs_EconomicCapitalRatio": 4.631561217106493
},
"2019": {
"obs_EconomicCapitalRatio": 5.708019815907027
},
"2020": {
"obs_EconomicCapitalRatio": 6.655547685300235
},
"2021": {
"obs_EconomicCapitalRatio": 10.491722647603991
},
"2022": {
"obs_EconomicCapitalRatio": 6.032720019374813
},
"2023": {
"obs_EconomicCapitalRatio": 5.99926158844549
},
"2024": {
"obs_EconomicCapitalRatio": 8.182058093487278
}
},
"0000854775": {
"2011": {
"obs_EconomicCapitalRatio": 1.9222426049675794
},
"2012": {
"obs_EconomicCapitalRatio": 1.5802668878836394
},
"2013": {
"obs_EconomicCapitalRatio": 1.9212520093069896
},
"2014": {
"obs_EconomicCapitalRatio": 1.3799069216608615
},
"2015": {
"obs_EconomicCapitalRatio": 1.817950877395434
},
"2016": {
"obs_EconomicCapitalRatio": 1.9690047514751632
},
"2017": {
"obs_EconomicCapitalRatio": 1.400615652122381
},
"2018": {
"obs_EconomicCapitalRatio": 1.3388438528638853
},
"2019": {
"obs_EconomicCapitalRatio": 2.2661812798736585
},
"2020": {
"obs_EconomicCapitalRatio": 1.6158767817600326
},
"2021": {
"obs_EconomicCapitalRatio": 2.219038876797004
},
"2022": {
"obs_EconomicCapitalRatio": 2.1888947269462338
},
"2023": {
"obs_EconomicCapitalRatio": 1.6517141948852576
},
"2024": {
"obs_EconomicCapitalRatio": 2.144520004003374
}
},
"0001019034": {
"2011": {
"obs_EconomicCapitalRatio": 5.900257472499792
},
"2012": {
"obs_EconomicCapitalRatio": 6.962141926414425
},
"2013": {
"obs_EconomicCapitalRatio": 14.719211615168948
},
"2014": {
"obs_EconomicCapitalRatio": 14.681121581067297
},
"2015": {
"obs_EconomicCapitalRatio": 1.7120963239754827
},
"2016": {
"obs_EconomicCapitalRatio": 18.484489137199514
},
"2017": {
"obs_EconomicCapitalRatio": 1.5038669291450992
},
"2018": {
"obs_EconomicCapitalRatio": 2.4649025230226838
},
"2019": {
"obs_EconomicCapitalRatio": 2.095192719695348
},
"2020": {
"obs_EconomicCapitalRatio": 17.67213832821892
},
"2021": {
"obs_EconomicCapitalRatio": 1.7875670528288379
},
"2022": {
"obs_EconomicCapitalRatio": 0.6232733348865055
},
"2024": {
"obs_EconomicCapitalRatio": 0.45538119057692594
}
},
"0001375365": {
"2012": {
"obs_EconomicCapitalRatio": 0.9977185839307737
},
"2013": {
"obs_EconomicCapitalRatio": 1.6402847707007648
},
"2014": {
"obs_EconomicCapitalRatio": 2.8778892434396837
},
"2015": {
"obs_EconomicCapitalRatio": 1.4805645232282656
},
"2019": {
"obs_EconomicCapitalRatio": 0.9897166796643742
},
"2020": {
"obs_EconomicCapitalRatio": 1.1389289883455456
},
"2021": {
"obs_EconomicCapitalRatio": 1.3067754536601548
},
"2022": {
"obs_EconomicCapitalRatio": 1.742362835106781
}
},
"0001114925": {
"2012": {
"obs_EconomicCapitalRatio": 1.230464965891484
},
"2013": {
"obs_EconomicCapitalRatio": 1.2111875466868862
},
"2014": {
"obs_EconomicCapitalRatio": 1.3675195673059866
},
"2015": {
"obs_EconomicCapitalRatio": 0.9124503038774723
},
"2016": {
"obs_EconomicCapitalRatio": 1.7427107271839433
},
"2017": {
"obs_EconomicCapitalRatio": 1.7712002783023952
},
"2018": {
"obs_EconomicCapitalRatio": 2.781238526574962
},
"2019": {
"obs_EconomicCapitalRatio": 2.674498212697702
},
"2020": {
"obs_EconomicCapitalRatio": 2.889627254366488
},
"2021": {
"obs_EconomicCapitalRatio": 4.550084906868338
},
"2022": {
"obs_EconomicCapitalRatio": 1547.4086727412857
},
"2023": {
"obs_EconomicCapitalRatio": 1.9384604102942833
}
},
"0001032975": {
"2013": {
"obs_EconomicCapitalRatio": 1.6913452360633432
},
"2014": {
"obs_EconomicCapitalRatio": 1.7969276328290393
},
"2015": {
"obs_EconomicCapitalRatio": 2.0383644534068273
},
"2021": {
"obs_EconomicCapitalRatio": 4.430291967622889
},
"2022": {
"obs_EconomicCapitalRatio": 3.384325211648151
}
},
"0001327567": {
"2013": {
"obs_EconomicCapitalRatio": 10.39514481632318
},
"2014": {
"obs_EconomicCapitalRatio": 10.926793326022134
},
"2015": {
"obs_EconomicCapitalRatio": 10.318858845903017
},
"2016": {
"obs_EconomicCapitalRatio": 6.414746620097139
},
"2017": {
"obs_EconomicCapitalRatio": 5.815448267976189
},
"2018": {
"obs_EconomicCapitalRatio": 4.271093010516796
},
"2019": {
"obs_EconomicCapitalRatio": 5.241241247934918
},
"2020": {
"obs_EconomicCapitalRatio": 5.767721446328843
},
"2021": {
"obs_EconomicCapitalRatio": 7.183529235205426
},
"2022": {
"obs_EconomicCapitalRatio": 3.5393525436555624
},
"2023": {
"obs_EconomicCapitalRatio": 6.9439625441181665
},
"2024": {
"obs_EconomicCapitalRatio": 3.5505422654913863
}
},
"0001580808": {
"2014": {
"obs_EconomicCapitalRatio": 1.7591887204056964
},
"2015": {
"obs_EconomicCapitalRatio": 2.6173855892660858
},
"2016": {
"obs_EconomicCapitalRatio": 3.0865435269378425
},
"2017": {
"obs_EconomicCapitalRatio": 2.96610513586712
},
"2018": {
"obs_EconomicCapitalRatio": 2.2911643618110906
},
"2019": {
"obs_EconomicCapitalRatio": 2.292445110414661
},
"2020": {
"obs_EconomicCapitalRatio": 3.0946008417772286
},
"2021": {
"obs_EconomicCapitalRatio": 4.18504159616638
},
"2022": {
"obs_EconomicCapitalRatio": 4.311013731898648
},
"2023": {
"obs_EconomicCapitalRatio": 3.3773176919239964
},
"2024": {
"obs_EconomicCapitalRatio": 4.29978869439113
}
},
"0001596532": {
"2014": {
"obs_EconomicCapitalRatio": 7.869008433140658
},
"2015": {
"obs_EconomicCapitalRatio": 6.6251023870177335
},
"2016": {
"obs_EconomicCapitalRatio": 5.800896598581293
},
"2017": {
"obs_EconomicCapitalRatio": 10.576005591059888
},
"2018": {
"obs_EconomicCapitalRatio": 7.633197969420151
},
"2019": {
"obs_EconomicCapitalRatio": 5.694880961135594
},
"2020": {
"obs_EconomicCapitalRatio": 7.084537641226227
},
"2021": {
"obs_EconomicCapitalRatio": 2.9229907801573725
},
"2022": {
"obs_EconomicCapitalRatio": 8.573665656072269
},
"2023": {
"obs_EconomicCapitalRatio": 11.626351137708653
},
"2024": {
"obs_EconomicCapitalRatio": 3.929734633026662
}
},
"0001078271": {
"2015": {
"obs_EconomicCapitalRatio": 1.2485856941670335
},
"2016": {
"obs_EconomicCapitalRatio": 1.8379855583365634
},
"2017": {
"obs_EconomicCapitalRatio": 4.2205651359392515
},
"2018": {
"obs_EconomicCapitalRatio": 1.1968617179202434
},
"2019": {
"obs_EconomicCapitalRatio": 1.6199398212020166
},
"2020": {
"obs_EconomicCapitalRatio": 1.250760883979987
},
"2021": {
"obs_EconomicCapitalRatio": 2.720228969457148
},
"2022": {
"obs_EconomicCapitalRatio": 3.092957246638082
}
},
"0000828146": {
"2016": {
"obs_EconomicCapitalRatio": 9.82930936768693
},
"2017": {
"obs_EconomicCapitalRatio": 6.181545748041394
},
"2020": {
"obs_EconomicCapitalRatio": 9.720552927525883
},
"2021": {
"obs_EconomicCapitalRatio": 8.861563135541779
},
"2022": {
"obs_EconomicCapitalRatio": 7.266858440078271
},
"2023": {
"obs_EconomicCapitalRatio": 9.68963245654809
}
},
"0001394056": {
"2018": {
"obs_EconomicCapitalRatio": 1.3081198907564424
},
"2019": {
"obs_EconomicCapitalRatio": 1.1919997216460585
},
"2020": {
"obs_EconomicCapitalRatio": 2.3011202770643853
},
"2021": {
"obs_EconomicCapitalRatio": 2.862916603432221
},
"2022": {
"obs_EconomicCapitalRatio": 1.7073095525926363
}
},
"0000736012": {
"2018": {
"obs_EconomicCapitalRatio": 13.602424838410654
},
"2019": {
"obs_EconomicCapitalRatio": 16.658595215311006
},
"2020": {
"obs_EconomicCapitalRatio": 28.092739680425325
},
"2021": {
"obs_EconomicCapitalRatio": 9.70205352254133
},
"2022": {
"obs_EconomicCapitalRatio": 5.22965932205894
},
"2023": {
"obs_EconomicCapitalRatio": 0.7800416080903361
},
"2024": {
"obs_EconomicCapitalRatio": 0.42281257479488865
}
},
"0001282980": {
"2020": {
"obs_EconomicCapitalRatio": 16.683378327706084
},
"2021": {
"obs_EconomicCapitalRatio": 42.92766051796833
},
"2022": {
"obs_EconomicCapitalRatio": 5.747992236668138
},
"2023": {
"obs_EconomicCapitalRatio": 4.4986100950285435
}
},
"0001770450": {
"2019": {
"obs_EconomicCapitalRatio": 0.4773434378898572
},
"2020": {
"obs_EconomicCapitalRatio": 0.286117052454747
},
"2021": {
"obs_EconomicCapitalRatio": 0.28853009298749493
}
},
"0001571996": {
"2021": {
"obs_EconomicCapitalRatio": 0.16407745048093805
},
"2022": {
"obs_EconomicCapitalRatio": 0.14987947626185855
},
"2024": {
"obs_EconomicCapitalRatio": 0.38372977665278807
}
},
"0000008146": {
"2021": {
"obs_EconomicCapitalRatio": 1.2343011257088288
},
"2022": {
"obs_EconomicCapitalRatio": 1.1875857399291856
}
},
"0001743759": {
"2021": {
"obs_EconomicCapitalRatio": 1.9373862875715255
},
"2022": {
"obs_EconomicCapitalRatio": 1.372711972702119
}
},
"0001805385": {
"2021": {
"obs_EconomicCapitalRatio": 3.052941843321381
},
"2022": {
"obs_EconomicCapitalRatio": 1.5780087002933334
},
"2023": {
"obs_EconomicCapitalRatio": 3.259774903057664
}
},
"0001816613": {
"2021": {
"obs_EconomicCapitalRatio": 4.624052694049692
},
"2022": {
"obs_EconomicCapitalRatio": 0.9279796741842087
}
}
}
}