{
"company_details": [
{
"company_id": "0000736012",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0000736012.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/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/2018/plot_over_time/0000736012_main_keyfigs.svg",
"name": "Intrusion INC",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/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 Other Revenues, increasing the Economic Capital Ratio by 428% points.The greatest weakness of Intrusion INC is the variable Other Net Income, reducing the Economic Capital Ratio by 231% points.
The company's Economic Capital Ratio, given in the ranking table, is 577%, being 343% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0000736012_2019_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, Current": "90.1",
"Assets": "154",
"Other Assets": "42.5",
"Goodwill": "77.0",
"Assets, Non-Current": "43.9",
"Costs of Goods Sold": "-91.7",
"Expenses": "160",
"Revenues": "428",
"Net Income": "418",
"Other Expenses": "133",
"Administrative and Marketing Exp.": "108",
"Other Revenues": "428",
"Other Net Income": "-231",
"Comprehensive Net Income": "419",
"Economic Capital Ratio": "343"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/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%"
}
}
},
"top_rated": true,
"trend": null,
"value": 5.773157629016462,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0000736012.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0000736012.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0000736012.svg"
},
{
"company_id": "0001017303",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0001017303.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/graphs/IME_0001017303.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001017303.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001017303_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001017303_main_keyfigs.svg",
"name": "Transact Technologies Inc",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/backtesting_correlation/regression_0001017303.svg",
"report_text": "The relative strengths and weaknesses of Transact 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 Transact Technologies Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 280% points.The greatest weakness of Transact Technologies Inc is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 251% points.
The company's Economic Capital Ratio, given in the ranking table, is 401%, being 167% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0001017303_2019_Transact_Technologies_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "11.5",
"Liabilities": "33.9",
"Stockholders Equity": "10.7",
"ECR before LimitedLiability": "187",
"Liabilities, Current": "23.4",
"Costs of Goods Sold": "101",
"Expenses": "20.5",
"Net Income": "179",
"Other Expenses": "27.6",
"Administrative and Marketing Exp.": "-108",
"Research and Development Exp.": "12.4",
"Other Revenues": "-223",
"Revenues": "-223",
"Assets, Current": "-12.0",
"Other Assets": "16.9",
"Goodwill": "3.64",
"Assets, Non-Current": "-14.1",
"Other Net Income": "245",
"Comprehensive Net Income": "182",
"Other Compr. Net Income": "2.34",
"Economic Capital Ratio": "138"
},
"2012": {
"Other Liabilities": "7.62",
"Liabilities": "22.8",
"Stockholders Equity": "10.6",
"ECR before LimitedLiability": "152",
"Liabilities, Current": "12.7",
"Liabilities, Non-Current": "3.80",
"Costs of Goods Sold": "111",
"Expenses": "29.0",
"Net Income": "143",
"Administrative and Marketing Exp.": "-80.4",
"Research and Development Exp.": "14.7",
"Other Revenues": "-202",
"Revenues": "-202",
"Assets, Current": "-7.44",
"Other Assets": "7.36",
"Goodwill": "2.70",
"Assets, Non-Current": "-6.36",
"Other Net Income": "204",
"Comprehensive Net Income": "144",
"Other Compr. Net Income": "1.16",
"Economic Capital Ratio": "107"
},
"2013": {
"Other Liabilities": "11.8",
"Liabilities": "42.0",
"Assets": "8.22",
"Stockholders Equity": "8.19",
"ECR before LimitedLiability": "201",
"Liabilities, Current": "25.7",
"Liabilities, Non-Current": "8.53",
"Assets, Current": "-9.82",
"Other Assets": "16.8",
"Assets, Non-Current": "-12.6",
"Costs of Goods Sold": "106",
"Expenses": "31.6",
"Revenues": "-235",
"Net Income": "195",
"Other Expenses": "-24.8",
"Administrative and Marketing Exp.": "-60.3",
"Research and Development Exp.": "21.8",
"Other Revenues": "-235",
"Other Net Income": "268",
"Comprehensive Net Income": "195",
"Economic Capital Ratio": "149"
},
"2014": {
"Other Liabilities": "0.413",
"Liabilities": "0.703",
"Stockholders Equity": "0.279",
"ECR before LimitedLiability": "26.0",
"Liabilities, Non-Current": "0.174",
"Assets, Current": "0.214",
"Assets": "-0.738",
"Other Assets": "-0.928",
"Goodwill": "-0.414",
"Assets, Non-Current": "1.38",
"Costs of Goods Sold": "26.7",
"Expenses": "-16.2",
"Revenues": "-238",
"Net Income": "6.53",
"Other Expenses": "-1.01",
"Administrative and Marketing Exp.": "-132",
"Research and Development Exp.": "1.27",
"Other Revenues": "-238",
"Other Net Income": "120",
"Comprehensive Net Income": "6.98",
"Economic Capital Ratio": "-17.0"
},
"2015": {
"Other Liabilities": "18.1",
"Liabilities": "50.1",
"Assets": "15.1",
"ECR before LimitedLiability": "168",
"Liabilities, Current": "29.0",
"Liabilities, Non-Current": "9.32",
"Assets, Current": "5.72",
"Other Assets": "13.4",
"Assets, Non-Current": "-9.14",
"Costs of Goods Sold": "141",
"Expenses": "16.7",
"Net Income": "165",
"Other Expenses": "-29.1",
"Administrative and Marketing Exp.": "-95.7",
"Research and Development Exp.": "25.9",
"Other Revenues": "-253",
"Revenues": "-253",
"Other Net Income": "243",
"Comprehensive Net Income": "165",
"Other Compr. Net Income": "12.0",
"Economic Capital Ratio": "121"
},
"2016": {
"Other Liabilities": "17.2",
"Liabilities": "46.3",
"Assets": "11.0",
"Stockholders Equity": "6.51",
"ECR before LimitedLiability": "211",
"Liabilities, Current": "20.9",
"Liabilities, Non-Current": "13.9",
"Other Assets": "13.9",
"Goodwill": "5.67",
"Assets, Non-Current": "-11.2",
"Costs of Goods Sold": "95.3",
"Expenses": "56.1",
"Revenues": "-209",
"Net Income": "177",
"Other Expenses": "74.2",
"Administrative and Marketing Exp.": "-83.2",
"Research and Development Exp.": "-15.6",
"Other Revenues": "-209",
"Other Net Income": "229",
"Comprehensive Net Income": "177",
"Economic Capital Ratio": "128"
},
"2017": {
"Other Liabilities": "18.1",
"Liabilities": "50.4",
"Assets": "10.0",
"Stockholders Equity": "8.55",
"ECR before LimitedLiability": "184",
"Liabilities, Current": "23.7",
"Liabilities, Non-Current": "15.7",
"Other Assets": "12.2",
"Goodwill": "6.15",
"Assets, Non-Current": "-8.30",
"Costs of Goods Sold": "138",
"Expenses": "51.3",
"Revenues": "-273",
"Net Income": "165",
"Other Expenses": "35.0",
"Administrative and Marketing Exp.": "-96.5",
"Other Revenues": "-273",
"Other Net Income": "253",
"Comprehensive Net Income": "164",
"Other Compr. Net Income": "-5.23",
"Economic Capital Ratio": "123"
},
"2018": {
"Other Liabilities": "25.4",
"Liabilities": "108",
"Assets": "51.7",
"Stockholders Equity": "-4.09",
"ECR before LimitedLiability": "223",
"Liabilities, Current": "77.3",
"Liabilities, Non-Current": "31.4",
"Assets, Current": "24.4",
"Other Assets": "25.8",
"Goodwill": "22.8",
"Costs of Goods Sold": "-251",
"Expenses": "31.5",
"Revenues": "280",
"Net Income": "230",
"Other Expenses": "102",
"Administrative and Marketing Exp.": "106",
"Research and Development Exp.": "68.8",
"Other Revenues": "280",
"Other Net Income": "-159",
"Comprehensive Net Income": "231",
"Economic Capital Ratio": "167"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001017303_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "14,035",
"Assets, Current": "33,054",
"Assets, Non-Current": "9,686",
"Costs of Goods Sold": "0",
"Goodwill": "5,379",
"Liabilities, Current": "5,832",
"Liabilities, Non-Current": "1,595",
"Other Assets": "-5,379",
"Other Compr. Net Income": "0",
"Other Expenses": "2,516",
"Other Liabilities": "0",
"Other Net Income": "24,626",
"Other Revenues": "19",
"Research and Development Exp.": "3,418"
},
"output_variables": {
"Liabilities": "7,427",
"Assets": "42,740",
"Expenses": "19,969",
"Revenues": "19",
"Stockholders Equity": "35,313",
"Net Income": "4,676",
"Comprehensive Net Income": "4,676",
"BaseVar": "212,016",
"ECR before LimitedLiability": "227%",
"Economic Capital Ratio": "364%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "14,470",
"Assets, Current": "35,699",
"Assets, Non-Current": "9,529",
"Costs of Goods Sold": "0",
"Goodwill": "4,949",
"Liabilities, Current": "10,207",
"Liabilities, Non-Current": "1,652",
"Other Assets": "-4,949",
"Other Compr. Net Income": "16",
"Other Expenses": "3,635",
"Other Liabilities": "0",
"Other Net Income": "25,982",
"Other Revenues": "-17",
"Research and Development Exp.": "4,239"
},
"output_variables": {
"Liabilities": "11,859",
"Assets": "45,228",
"Expenses": "22,344",
"Revenues": "-17",
"Stockholders Equity": "33,369",
"Net Income": "3,621",
"Comprehensive Net Income": "3,637",
"BaseVar": "231,168",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "321%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "13,934",
"Assets, Current": "32,221",
"Assets, Non-Current": "8,187",
"Costs of Goods Sold": "0",
"Goodwill": "4,477",
"Liabilities, Current": "7,350",
"Liabilities, Non-Current": "537",
"Other Assets": "-4,477",
"Other Compr. Net Income": "-8.0",
"Other Expenses": "2,072",
"Other Liabilities": "0",
"Other Net Income": "25,092",
"Other Revenues": "-86",
"Research and Development Exp.": "4,065"
},
"output_variables": {
"Liabilities": "7,887",
"Assets": "40,408",
"Expenses": "20,071",
"Revenues": "-86",
"Stockholders Equity": "32,521",
"Net Income": "4,935",
"Comprehensive Net Income": "4,927",
"BaseVar": "213,774",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "372%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "15,676",
"Assets, Current": "27,997",
"Assets, Non-Current": "7,494",
"Costs of Goods Sold": "0",
"Goodwill": "3,962",
"Liabilities, Current": "9,636",
"Liabilities, Non-Current": "461",
"Other Assets": "-3,962",
"Other Compr. Net Income": "-9.0",
"Other Expenses": "4,072",
"Other Liabilities": "0",
"Other Net Income": "21,711",
"Other Revenues": "-82",
"Research and Development Exp.": "4,302"
},
"output_variables": {
"Liabilities": "10,097",
"Assets": "35,491",
"Expenses": "24,050",
"Revenues": "-82",
"Stockholders Equity": "25,394",
"Net Income": "-2,421",
"Comprehensive Net Income": "-2,430",
"BaseVar": "214,914",
"ECR before LimitedLiability": "-34%",
"Economic Capital Ratio": "177%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "15,173",
"Assets, Current": "25,312",
"Assets, Non-Current": "7,257",
"Costs of Goods Sold": "0",
"Goodwill": "3,509",
"Liabilities, Current": "6,329",
"Liabilities, Non-Current": "512",
"Other Assets": "-3,509",
"Other Compr. Net Income": "-8.0",
"Other Expenses": "3,088",
"Other Liabilities": "0",
"Other Net Income": "24,978",
"Other Revenues": "-26",
"Research and Development Exp.": "3,599"
},
"output_variables": {
"Liabilities": "6,841",
"Assets": "32,569",
"Expenses": "21,860",
"Revenues": "-26",
"Stockholders Equity": "25,728",
"Net Income": "3,092",
"Comprehensive Net Income": "3,084",
"BaseVar": "216,099",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "343%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "14,174",
"Assets, Current": "23,167",
"Assets, Non-Current": "8,875",
"Costs of Goods Sold": "0",
"Goodwill": "3,166",
"Liabilities, Current": "7,424",
"Liabilities, Non-Current": "509",
"Other Assets": "-3,166",
"Other Compr. Net Income": "-29",
"Other Expenses": "1,553",
"Other Liabilities": "0",
"Other Net Income": "23,769",
"Other Revenues": "0",
"Research and Development Exp.": "4,425"
},
"output_variables": {
"Liabilities": "7,933",
"Assets": "32,042",
"Expenses": "20,152",
"Revenues": "0",
"Stockholders Equity": "24,109",
"Net Income": "3,617",
"Comprehensive Net Income": "3,588",
"BaseVar": "204,138",
"ECR before LimitedLiability": "211%",
"Economic Capital Ratio": "353%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "15,545",
"Assets, Current": "26,361",
"Assets, Non-Current": "7,589",
"Costs of Goods Sold": "0",
"Goodwill": "3,079",
"Liabilities, Current": "7,349",
"Liabilities, Non-Current": "587",
"Other Assets": "-3,079",
"Other Compr. Net Income": "10",
"Other Expenses": "3,561",
"Other Liabilities": "0",
"Other Net Income": "26,620",
"Other Revenues": "0",
"Research and Development Exp.": "4,303"
},
"output_variables": {
"Liabilities": "7,936",
"Assets": "33,950",
"Expenses": "23,409",
"Revenues": "0",
"Stockholders Equity": "26,014",
"Net Income": "3,211",
"Comprehensive Net Income": "3,221",
"BaseVar": "230,606",
"ECR before LimitedLiability": "191%",
"Economic Capital Ratio": "340%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "15,408",
"Assets, Current": "27,037",
"Assets, Non-Current": "7,919",
"Costs of Goods Sold": "27,844",
"Goodwill": "3,418",
"Liabilities, Current": "6,632",
"Liabilities, Non-Current": "757",
"Other Assets": "-3,418",
"Other Compr. Net Income": "17",
"Other Expenses": "1,040",
"Other Liabilities": "0",
"Other Net Income": "-293",
"Other Revenues": "54,587",
"Research and Development Exp.": "4,576"
},
"output_variables": {
"Liabilities": "7,389",
"Assets": "34,956",
"Expenses": "48,868",
"Revenues": "54,587",
"Stockholders Equity": "27,567",
"Net Income": "5,426",
"Comprehensive Net Income": "5,443",
"BaseVar": "455,948",
"ECR before LimitedLiability": "281%",
"Economic Capital Ratio": "401%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 4.0075208142109915,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0001017303.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0001017303.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0001017303.svg"
},
{
"company_id": "0001048695",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0001048695.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/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/2018/plot_over_time/0001048695_main_keyfigs.svg",
"name": "F5 INC.",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/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 Other Net Income, increasing the Economic Capital Ratio by 304% points.The greatest weakness of F5 INC. is the variable Other Revenues, reducing the Economic Capital Ratio by 447% points.
The company's Economic Capital Ratio, given in the ranking table, is 363%, being 129% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0001048695_2019_F5_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Other Liabilities": "10.3",
"Liabilities": "14.9",
"Assets": "-4.27",
"Stockholders Equity": "9.08",
"ECR before LimitedLiability": "52.3",
"Liabilities, Current": "2.09",
"Liabilities, Non-Current": "2.95",
"Other Assets": "6.24",
"Goodwill": "2.88",
"Assets, Non-Current": "-18.1",
"Costs of Goods Sold": "74.3",
"Expenses": "11.4",
"Revenues": "-210",
"Net Income": "26.9",
"Other Expenses": "91.0",
"Administrative and Marketing Exp.": "-107",
"Research and Development Exp.": "-28.1",
"Other Revenues": "-210",
"Other Net Income": "184",
"Comprehensive Net Income": "26.9",
"Economic Capital Ratio": "54.8"
},
"2011": {
"Other Liabilities": "11.3",
"Liabilities": "15.7",
"ECR before LimitedLiability": "205",
"Liabilities, Current": "7.27",
"Liabilities, Non-Current": "-2.65",
"Assets, Current": "11.4",
"Assets": "3.83",
"Other Assets": "7.75",
"Goodwill": "2.51",
"Assets, Non-Current": "-24.1",
"Costs of Goods Sold": "89.9",
"Expenses": "42.1",
"Net Income": "204",
"Other Expenses": "11.1",
"Administrative and Marketing Exp.": "-58.6",
"Research and Development Exp.": "5.70",
"Other Revenues": "-209",
"Revenues": "-209",
"Other Net Income": "250",
"Comprehensive Net Income": "205",
"Economic Capital Ratio": "157"
},
"2012": {
"Other Liabilities": "8.55",
"Liabilities": "19.0",
"Stockholders Equity": "7.34",
"ECR before LimitedLiability": "204",
"Liabilities, Current": "11.1",
"Assets, Current": "13.2",
"Assets": "-1.79",
"Other Assets": "4.42",
"Assets, Non-Current": "-27.6",
"Costs of Goods Sold": "94.4",
"Expenses": "57.7",
"Revenues": "-196",
"Net Income": "195",
"Other Expenses": "-1.31",
"Administrative and Marketing Exp.": "-42.8",
"Research and Development Exp.": "13.1",
"Other Revenues": "-196",
"Other Net Income": "239",
"Comprehensive Net Income": "195",
"Other Compr. Net Income": "0.709",
"Economic Capital Ratio": "158"
},
"2013": {
"Other Liabilities": "9.26",
"Liabilities": "15.4",
"Stockholders Equity": "4.92",
"ECR before LimitedLiability": "182",
"Liabilities, Current": "8.05",
"Costs of Goods Sold": "89.1",
"Expenses": "45.5",
"Net Income": "176",
"Other Expenses": "-43.9",
"Administrative and Marketing Exp.": "-8.28",
"Research and Development Exp.": "15.8",
"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": {
"Other Liabilities": "18.6",
"Liabilities": "15.6",
"Stockholders Equity": "1.07",
"ECR before LimitedLiability": "207",
"Liabilities, Non-Current": "-2.91",
"Assets, Current": "12.2",
"Assets": "4.64",
"Other Assets": "6.94",
"Goodwill": "-4.98",
"Assets, Non-Current": "-14.1",
"Costs of Goods Sold": "98.1",
"Expenses": "70.2",
"Revenues": "-195",
"Net Income": "186",
"Other Expenses": "-2.13",
"Administrative and Marketing Exp.": "-23.2",
"Research and Development Exp.": "2.23",
"Other Revenues": "-195",
"Other Net Income": "236",
"Comprehensive Net Income": "187",
"Economic Capital Ratio": "164"
},
"2015": {
"Other Liabilities": "14.5",
"Liabilities": "9.95",
"Stockholders Equity": "-5.30",
"ECR before LimitedLiability": "186",
"Liabilities, Non-Current": "-6.56",
"Assets, Current": "13.4",
"Assets": "9.32",
"Other Assets": "6.32",
"Goodwill": "-4.66",
"Assets, Non-Current": "-8.46",
"Costs of Goods Sold": "96.7",
"Expenses": "63.3",
"Revenues": "-183",
"Net Income": "183",
"Other Expenses": "-22.3",
"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": {
"Other Liabilities": "14.2",
"Liabilities": "8.45",
"Assets": "7.64",
"Stockholders Equity": "-4.54",
"ECR before LimitedLiability": "213",
"Liabilities, Current": "-2.76",
"Liabilities, Non-Current": "-3.55",
"Assets, Current": "6.58",
"Other Assets": "5.43",
"Goodwill": "-2.89",
"Costs of Goods Sold": "74.8",
"Expenses": "82.1",
"Revenues": "-166",
"Net Income": "179",
"Other Expenses": "26.9",
"Research and Development Exp.": "-22.1",
"Other Revenues": "-166",
"Other Net Income": "204",
"Comprehensive Net Income": "180",
"Other Compr. Net Income": "4.98",
"Economic Capital Ratio": "131"
},
"2017": {
"Other Liabilities": "14.1",
"Liabilities": "3.42",
"Assets": "3.77",
"ECR before LimitedLiability": "204",
"Liabilities, Current": "-7.79",
"Liabilities, Non-Current": "-3.88",
"Assets, Current": "2.74",
"Other Assets": "5.97",
"Assets, Non-Current": "-3.64",
"Costs of Goods Sold": "90.6",
"Expenses": "95.6",
"Net Income": "184",
"Other Expenses": "43.9",
"Administrative and Marketing Exp.": "-13.0",
"Research and Development Exp.": "-24.5",
"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, Current": "-3.48",
"Goodwill": "-2.48",
"Assets, Non-Current": "-5.30",
"Costs of Goods Sold": "187",
"Expenses": "103",
"Revenues": "-447",
"Net Income": "185",
"Other Expenses": "-3.55",
"Administrative and Marketing Exp.": "-51.9",
"Research and Development Exp.": "-36.9",
"Other Revenues": "-447",
"Other Net Income": "304",
"Comprehensive Net Income": "185",
"Economic Capital Ratio": "129"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/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%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 3.6313526731612153,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0001048695.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0001048695.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0001048695.svg"
},
{
"company_id": "0001596532",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0001596532.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/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/2018/plot_over_time/0001596532_main_keyfigs.svg",
"name": "Arista Networks Inc",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/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 Administrative and Marketing Exp., increasing the Economic Capital Ratio by 161% points.The greatest weakness of Arista Networks Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 61% points.
The company's Economic Capital Ratio, given in the ranking table, is 338%, being 104% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0001596532_2019_Arista_Networks_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Liabilities": "-2.37",
"Liabilities": "7.17",
"Assets": "-9.88",
"Stockholders Equity": "12.5",
"ECR before LimitedLiability": "186",
"Liabilities, Current": "6.27",
"Liabilities, Non-Current": "3.26",
"Assets, Current": "-19.2",
"Other Assets": "-1.33",
"Goodwill": "5.87",
"Costs of Goods Sold": "79.7",
"Expenses": "73.8",
"Revenues": "-153",
"Net Income": "161",
"Other Expenses": "18.6",
"Administrative and Marketing Exp.": "63.1",
"Research and Development Exp.": "-78.0",
"Other Revenues": "-153",
"Other Net Income": "186",
"Comprehensive Net Income": "161",
"Economic Capital Ratio": "143"
},
"2015": {
"Other Liabilities": "-4.84",
"Liabilities": "4.62",
"Assets": "-8.83",
"Stockholders Equity": "11.1",
"ECR before LimitedLiability": "159",
"Liabilities, Current": "5.24",
"Liabilities, Non-Current": "4.03",
"Assets, Current": "-16.6",
"Goodwill": "4.93",
"Costs of Goods Sold": "76.6",
"Expenses": "65.3",
"Revenues": "-139",
"Net Income": "142",
"Other Expenses": "17.5",
"Administrative and Marketing Exp.": "65.4",
"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": {
"Other Liabilities": "-2.78",
"Liabilities": "-3.97",
"Assets": "-15.4",
"Stockholders Equity": "14.6",
"ECR before LimitedLiability": "187",
"Liabilities, Current": "-8.24",
"Liabilities, Non-Current": "6.64",
"Assets, Current": "-28.3",
"Goodwill": "4.46",
"Costs of Goods Sold": "51.4",
"Expenses": "89.7",
"Revenues": "-111",
"Net Income": "152",
"Other Expenses": "35.4",
"Administrative and Marketing Exp.": "84.2",
"Research and Development Exp.": "-73.9",
"Other Revenues": "-111",
"Other Net Income": "155",
"Comprehensive Net Income": "152",
"Other Compr. Net Income": "2.56",
"Economic Capital Ratio": "105"
},
"2017": {
"Assets, Current": "-76.0",
"Assets": "-41.0",
"Stockholders Equity": "17.7",
"ECR before LimitedLiability": "237",
"Goodwill": "8.99",
"Assets, Non-Current": "2.98",
"Costs of Goods Sold": "56.4",
"Expenses": "118",
"Net Income": "214",
"Other Expenses": "45.4",
"Administrative and Marketing Exp.": "77.3",
"Research and Development Exp.": "-64.1",
"Other Revenues": "-128",
"Revenues": "-128",
"Other Liabilities": "-5.85",
"Liabilities, Current": "-3.78",
"Liabilities, Non-Current": "7.78",
"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, Current": "-25.3",
"Assets": "-6.42",
"Other Assets": "1.13",
"Goodwill": "7.06",
"Assets, Non-Current": "3.38",
"Costs of Goods Sold": "2.68",
"Expenses": "72.6",
"Revenues": "160",
"Net Income": "160",
"Other Expenses": "-49.8",
"Administrative and Marketing Exp.": "161",
"Research and Development Exp.": "-43.2",
"Other Revenues": "160",
"Other Net Income": "-60.8",
"Comprehensive Net Income": "160",
"Economic Capital Ratio": "104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/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%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 3.3824978982934613,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0001596532.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0001596532.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0001596532.svg"
},
{
"company_id": "0000047217",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0000047217.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/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/2018/plot_over_time/0000047217_main_keyfigs.svg",
"name": "HP INC",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/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 210% points.The greatest weakness of HP INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 605% points.
The company's Economic Capital Ratio, given in the ranking table, is 333%, being 98% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0000047217_2019_HP_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Other Liabilities": "14.7",
"Liabilities": "32.4",
"Assets": "8.05",
"Stockholders Equity": "-28.1",
"ECR before LimitedLiability": "-5.58",
"Liabilities, Current": "4.54",
"Liabilities, Non-Current": "16.2",
"Assets, Current": "5.42",
"Other Assets": "2.36",
"Goodwill": "1.78",
"Costs of Goods Sold": "115",
"Expenses": "-93.0",
"Revenues": "253",
"Net Income": "-78.9",
"Other Expenses": "-467",
"Administrative and Marketing Exp.": "121",
"Research and Development Exp.": "88.7",
"Other Revenues": "253",
"Other Net Income": "-500",
"Comprehensive Net Income": "-78.9",
"Economic Capital Ratio": "-3.11"
},
"2011": {
"Other Liabilities": "12.7",
"Liabilities": "28.7",
"Assets": "2.91",
"Stockholders Equity": "-29.6",
"ECR before LimitedLiability": "100",
"Liabilities, Current": "9.97",
"Liabilities, Non-Current": "8.78",
"Assets, Current": "2.72",
"Other Assets": "0.891",
"Costs of Goods Sold": "106",
"Expenses": "-61.7",
"Revenues": "248",
"Net Income": "102",
"Other Expenses": "-610",
"Administrative and Marketing Exp.": "138",
"Research and Development Exp.": "102",
"Other Revenues": "248",
"Other Net Income": "-334",
"Comprehensive Net Income": "102",
"Other Compr. Net Income": "4.12",
"Economic Capital Ratio": "51.5"
},
"2012": {
"Liabilities": "-0.860",
"Stockholders Equity": "-6.81",
"ECR before LimitedLiability": "-2.17",
"Liabilities, Current": "-0.475",
"Assets, Current": "-10.8",
"Assets": "-11.5",
"Other Assets": "-3.29",
"Goodwill": "-1.47",
"Assets, Non-Current": "-0.975",
"Costs of Goods Sold": "73.5",
"Expenses": "-51.1",
"Revenues": "162",
"Net Income": "7.12",
"Other Expenses": "-764",
"Administrative and Marketing Exp.": "124",
"Research and Development Exp.": "67.8",
"Other Revenues": "162",
"Other Net Income": "-347",
"Comprehensive Net Income": "2.51",
"Other Compr. Net Income": "-3.70",
"Economic Capital Ratio": "-47.9"
},
"2013": {
"Other Liabilities": "13.2",
"Liabilities": "38.2",
"Assets": "5.40",
"Stockholders Equity": "-33.5",
"ECR before LimitedLiability": "112",
"Liabilities, Current": "17.8",
"Liabilities, Non-Current": "12.2",
"Assets, Current": "4.51",
"Other Assets": "1.26",
"Costs of Goods Sold": "113",
"Expenses": "-53.0",
"Revenues": "259",
"Net Income": "113",
"Other Expenses": "-781",
"Administrative and Marketing Exp.": "178",
"Research and Development Exp.": "115",
"Other Revenues": "259",
"Other Net Income": "-331",
"Comprehensive Net Income": "116",
"Other Compr. Net Income": "15.8",
"Economic Capital Ratio": "59.1"
},
"2014": {
"Other Liabilities": "20.4",
"Liabilities": "34.6",
"Assets": "-8.67",
"Stockholders Equity": "-28.1",
"ECR before LimitedLiability": "95.9",
"Liabilities, Current": "7.76",
"Liabilities, Non-Current": "11.1",
"Assets, Current": "-7.65",
"Other Assets": "-2.39",
"Costs of Goods Sold": "86.0",
"Expenses": "-6.02",
"Revenues": "234",
"Net Income": "100",
"Other Expenses": "-676",
"Administrative and Marketing Exp.": "147",
"Research and Development Exp.": "85.3",
"Other Revenues": "234",
"Other Net Income": "-374",
"Comprehensive Net Income": "94.8",
"Other Compr. Net Income": "-16.7",
"Economic Capital Ratio": "52.9"
},
"2016": {
"Other Liabilities": "21.7",
"Liabilities": "49.1",
"Assets": "0.515",
"Stockholders Equity": "-51.8",
"ECR before LimitedLiability": "128",
"Liabilities, Current": "16.1",
"Liabilities, Non-Current": "20.7",
"Assets, Current": "0.379",
"Other Assets": "0.165",
"Costs of Goods Sold": "-993",
"Expenses": "-19.8",
"Revenues": "270",
"Net Income": "112",
"Other Expenses": "106",
"Administrative and Marketing Exp.": "236",
"Research and Development Exp.": "108",
"Other Revenues": "270",
"Other Net Income": "-720",
"Comprehensive Net Income": "114",
"Other Compr. Net Income": "4.48",
"Economic Capital Ratio": "45.3"
},
"2017": {
"Other Liabilities": "20.5",
"Liabilities": "41.7",
"Assets": "-1.52",
"Stockholders Equity": "-44.4",
"ECR before LimitedLiability": "111",
"Liabilities, Current": "6.75",
"Liabilities, Non-Current": "20.6",
"Assets, Current": "-1.05",
"Other Assets": "-0.534",
"Costs of Goods Sold": "-868",
"Expenses": "2.04",
"Revenues": "263",
"Net Income": "111",
"Other Expenses": "107",
"Administrative and Marketing Exp.": "211",
"Research and Development Exp.": "100",
"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, Current": "15.0",
"Assets": "23.3",
"Other Assets": "5.94",
"Goodwill": "7.49",
"Costs of Goods Sold": "-605",
"Expenses": "60.4",
"Revenues": "191",
"Net Income": "162",
"Other Expenses": "155",
"Administrative and Marketing Exp.": "210",
"Research and Development Exp.": "152",
"Other Revenues": "191",
"Other Net Income": "-135",
"Comprehensive Net Income": "165",
"Other Compr. Net Income": "12.7",
"Economic Capital Ratio": "98.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/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%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 3.3258045359323702,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0000047217.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0000047217.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0000047217.svg"
},
{
"company_id": "0000320193",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0000320193.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/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/2018/plot_over_time/0000320193_main_keyfigs.svg",
"name": "Apple Inc",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/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 Administrative and Marketing Exp., increasing the Economic Capital Ratio by 152% points.The greatest weakness of Apple Inc is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 122% points.
The company's Economic Capital Ratio, given in the ranking table, is 329%, being 95% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0000320193_2019_Apple_Inc.pdf",
"shrinked_graph_json": {
"2009": {
"Other Liabilities": "-1.13",
"Liabilities": "-30.1",
"Stockholders Equity": "10.2",
"ECR before LimitedLiability": "56.9",
"Liabilities, Current": "-29.2",
"Assets, Current": "-14.7",
"Assets": "-15.2",
"Other Assets": "-3.81",
"Goodwill": "3.83",
"Assets, Non-Current": "-0.992",
"Costs of Goods Sold": "46.7",
"Expenses": "67.8",
"Revenues": "-118",
"Net Income": "68.9",
"Other Expenses": "16.3",
"Administrative and Marketing Exp.": "-4.44",
"Research and Development Exp.": "7.12",
"Other Revenues": "-118",
"Other Net Income": "135",
"Comprehensive Net Income": "68.9",
"Economic Capital Ratio": "59.3"
},
"2010": {
"Other Liabilities": "4.17",
"Liabilities": "-30.2",
"Assets": "-54.2",
"Stockholders Equity": "14.0",
"ECR before LimitedLiability": "99.9",
"Liabilities, Current": "-28.4",
"Liabilities, Non-Current": "-5.80",
"Assets, Current": "-29.2",
"Other Assets": "-32.5",
"Goodwill": "9.53",
"Costs of Goods Sold": "37.3",
"Expenses": "88.5",
"Revenues": "-116",
"Net Income": "121",
"Other Expenses": "26.8",
"Administrative and Marketing Exp.": "12.1",
"Research and Development Exp.": "8.47",
"Other Revenues": "-116",
"Other Net Income": "161",
"Comprehensive Net Income": "121",
"Economic Capital Ratio": "102"
},
"2011": {
"Other Liabilities": "4.63",
"Liabilities": "-27.8",
"Assets": "-64.4",
"Stockholders Equity": "13.6",
"ECR before LimitedLiability": "254",
"Liabilities, Current": "-18.1",
"Liabilities, Non-Current": "-13.6",
"Assets, Current": "-1.75",
"Other Assets": "-78.7",
"Goodwill": "7.03",
"Costs of Goods Sold": "45.6",
"Expenses": "111",
"Revenues": "-114",
"Net Income": "237",
"Other Expenses": "-16.7",
"Administrative and Marketing Exp.": "50.8",
"Research and Development Exp.": "27.7",
"Other Revenues": "-114",
"Other Net Income": "240",
"Comprehensive Net Income": "239",
"Economic Capital Ratio": "205"
},
"2012": {
"Other Liabilities": "3.14",
"Liabilities": "-20.0",
"Assets": "-82.2",
"Stockholders Equity": "17.2",
"ECR before LimitedLiability": "278",
"Liabilities, Current": "-8.88",
"Liabilities, Non-Current": "-13.9",
"Assets, Current": "3.90",
"Other Assets": "-122",
"Goodwill": "8.92",
"Costs of Goods Sold": "48.4",
"Expenses": "126",
"Revenues": "-114",
"Net Income": "268",
"Other Expenses": "-27.5",
"Administrative and Marketing Exp.": "65.0",
"Research and Development Exp.": "36.3",
"Other Revenues": "-114",
"Other Net Income": "246",
"Comprehensive Net Income": "268",
"Economic Capital Ratio": "232"
},
"2013": {
"Other Liabilities": "3.18",
"Liabilities": "-34.1",
"Assets": "-46.8",
"Stockholders Equity": "13.0",
"ECR before LimitedLiability": "210",
"Liabilities, Current": "-8.31",
"Liabilities, Non-Current": "-28.0",
"Other Assets": "-58.9",
"Goodwill": "5.70",
"Costs of Goods Sold": "41.4",
"Expenses": "110",
"Revenues": "-93.0",
"Net Income": "203",
"Other Expenses": "-40.4",
"Administrative and Marketing Exp.": "73.5",
"Research and Development Exp.": "32.4",
"Other Revenues": "-93.0",
"Other Net Income": "201",
"Comprehensive Net Income": "203",
"Other Compr. Net Income": "-3.84",
"Economic Capital Ratio": "157"
},
"2014": {
"Other Liabilities": "6.69",
"Liabilities": "-51.9",
"Assets": "-39.8",
"Stockholders Equity": "8.73",
"ECR before LimitedLiability": "214",
"Liabilities, Current": "-21.8",
"Liabilities, Non-Current": "-33.7",
"Other Assets": "-51.7",
"Goodwill": "2.59",
"Costs of Goods Sold": "39.5",
"Expenses": "121",
"Revenues": "-82.2",
"Net Income": "187",
"Other Expenses": "-15.6",
"Administrative and Marketing Exp.": "64.4",
"Research and Development Exp.": "25.4",
"Other Revenues": "-82.2",
"Other Net Income": "169",
"Comprehensive Net Income": "187",
"Other Compr. Net Income": "5.90",
"Economic Capital Ratio": "171"
},
"2015": {
"Other Liabilities": "4.65",
"Liabilities": "-60.3",
"Assets": "-29.9",
"Stockholders Equity": "3.84",
"ECR before LimitedLiability": "181",
"Liabilities, Current": "-17.3",
"Liabilities, Non-Current": "-43.4",
"Assets, Current": "3.11",
"Other Assets": "-42.9",
"Goodwill": "2.32",
"Costs of Goods Sold": "39.5",
"Expenses": "120",
"Revenues": "-77.2",
"Net Income": "178",
"Other Expenses": "-27.9",
"Administrative and Marketing Exp.": "81.7",
"Research and Development Exp.": "22.0",
"Other Revenues": "-77.2",
"Other Net Income": "141",
"Comprehensive Net Income": "178",
"Economic Capital Ratio": "134"
},
"2016": {
"Other Liabilities": "3.87",
"Liabilities": "-60.1",
"Assets": "-26.7",
"Stockholders Equity": "7.16",
"ECR before LimitedLiability": "184",
"Liabilities, Current": "-14.2",
"Liabilities, Non-Current": "-45.9",
"Assets, Current": "-1.98",
"Other Assets": "-27.4",
"Goodwill": "1.59",
"Costs of Goods Sold": "28.0",
"Expenses": "120",
"Revenues": "-63.1",
"Net Income": "149",
"Administrative and Marketing Exp.": "74.4",
"Research and Development Exp.": "11.8",
"Other Revenues": "-63.1",
"Other Net Income": "101",
"Comprehensive Net Income": "149",
"Other Compr. Net Income": "1.66",
"Economic Capital Ratio": "102"
},
"2017": {
"Other Liabilities": "3.63",
"Liabilities": "-65.4",
"Assets": "-21.7",
"Stockholders Equity": "6.78",
"ECR before LimitedLiability": "156",
"Liabilities, Current": "-17.8",
"Liabilities, Non-Current": "-45.5",
"Assets, Current": "-2.45",
"Other Assets": "-19.5",
"Costs of Goods Sold": "33.5",
"Expenses": "121",
"Revenues": "-70.3",
"Net Income": "133",
"Other Expenses": "4.35",
"Administrative and Marketing Exp.": "65.8",
"Research and Development Exp.": "8.90",
"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, Current": "4.91",
"Assets": "-3.13",
"Other Assets": "3.45",
"Goodwill": "5.49",
"Assets, Non-Current": "-25.9",
"Costs of Goods Sold": "-122",
"Expenses": "97.7",
"Revenues": "138",
"Net Income": "152",
"Other Expenses": "20.5",
"Administrative and Marketing Exp.": "152",
"Research and Development Exp.": "44.5",
"Other Revenues": "138",
"Other Net Income": "-48.8",
"Comprehensive Net Income": "152",
"Economic Capital Ratio": "95.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/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%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 3.293844854474929,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0000320193.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0000320193.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0000320193.svg"
},
{
"company_id": "0001262039",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0001262039.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/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/2018/plot_over_time/0001262039_main_keyfigs.svg",
"name": "Fortinet Inc",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/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 Other Net Income, increasing the Economic Capital Ratio by 168% points.The greatest weakness of Fortinet Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 255% points.
The company's Economic Capital Ratio, given in the ranking table, is 292%, being 58% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0001262039_2019_Fortinet_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-8.36",
"Liabilities": "-27.0",
"Stockholders Equity": "-2.29",
"ECR before LimitedLiability": "114",
"Liabilities, Current": "-18.0",
"Assets, Current": "-3.08",
"Assets": "-2.46",
"Goodwill": "1.85",
"Assets, Non-Current": "-2.44",
"Costs of Goods Sold": "73.3",
"Expenses": "43.2",
"Revenues": "-144",
"Net Income": "113",
"Other Expenses": "27.9",
"Administrative and Marketing Exp.": "-42.6",
"Research and Development Exp.": "-8.98",
"Other Revenues": "-144",
"Other Net Income": "135",
"Comprehensive Net Income": "113",
"Other Compr. Net Income": "1.72",
"Economic Capital Ratio": "64.9"
},
"2012": {
"Other Liabilities": "-10.0",
"Liabilities": "-20.8",
"Assets": "-2.90",
"Stockholders Equity": "5.82",
"ECR before LimitedLiability": "115",
"Liabilities, Current": "-11.8",
"Liabilities, Non-Current": "1.84",
"Assets, Current": "-1.17",
"Assets, Non-Current": "-3.26",
"Costs of Goods Sold": "74.3",
"Expenses": "56.9",
"Revenues": "-134",
"Net Income": "105",
"Other Expenses": "20.2",
"Administrative and Marketing Exp.": "-31.8",
"Research and Development Exp.": "-1.90",
"Other Revenues": "-134",
"Other Net Income": "122",
"Comprehensive Net Income": "105",
"Other Compr. Net Income": "3.09",
"Economic Capital Ratio": "69.0"
},
"2013": {
"Other Liabilities": "-7.76",
"Liabilities": "-20.1",
"Assets": "3.76",
"Stockholders Equity": "1.94",
"ECR before LimitedLiability": "76.3",
"Liabilities, Current": "-13.1",
"Liabilities, Non-Current": "1.56",
"Assets, Current": "2.46",
"Goodwill": "-2.07",
"Assets, Non-Current": "4.85",
"Costs of Goods Sold": "69.1",
"Expenses": "37.4",
"Revenues": "-141",
"Net Income": "69.8",
"Other Expenses": "-9.11",
"Administrative and Marketing Exp.": "-23.1",
"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": {
"Other Liabilities": "-4.27",
"Liabilities": "-19.4",
"Stockholders Equity": "3.14",
"ECR before LimitedLiability": "74.3",
"Liabilities, Current": "-14.4",
"Assets, Current": "9.12",
"Assets": "8.92",
"Other Assets": "-1.39",
"Goodwill": "-3.31",
"Assets, Non-Current": "5.50",
"Costs of Goods Sold": "48.2",
"Expenses": "47.4",
"Revenues": "-140",
"Net Income": "49.6",
"Other Expenses": "33.4",
"Administrative and Marketing Exp.": "-54.8",
"Other Revenues": "-140",
"Other Net Income": "73.3",
"Comprehensive Net Income": "49.6",
"Other Compr. Net Income": "0.524",
"Economic Capital Ratio": "31.3"
},
"2015": {
"Other Liabilities": "-6.96",
"Liabilities": "-20.1",
"Stockholders Equity": "-3.69",
"ECR before LimitedLiability": "33.3",
"Liabilities, Current": "-11.9",
"Assets, Current": "7.04",
"Assets": "7.52",
"Goodwill": "-4.05",
"Assets, Non-Current": "4.93",
"Costs of Goods Sold": "32.6",
"Expenses": "30.3",
"Revenues": "-141",
"Net Income": "30.3",
"Other Expenses": "30.3",
"Administrative and Marketing Exp.": "-69.7",
"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": {
"Other Liabilities": "-9.36",
"Liabilities": "-19.7",
"Assets": "6.41",
"Stockholders Equity": "-2.87",
"ECR before LimitedLiability": "74.3",
"Liabilities, Current": "-11.9",
"Liabilities, Non-Current": "2.45",
"Assets, Current": "8.88",
"Goodwill": "-3.79",
"Costs of Goods Sold": "39.3",
"Expenses": "38.8",
"Revenues": "-132",
"Net Income": "39.4",
"Other Expenses": "40.1",
"Administrative and Marketing Exp.": "-78.5",
"Research and Development Exp.": "-1.51",
"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": {
"Other Liabilities": "-11.9",
"Liabilities": "-24.5",
"Assets": "4.32",
"Stockholders Equity": "-10.5",
"ECR before LimitedLiability": "50.6",
"Liabilities, Current": "-14.1",
"Liabilities, Non-Current": "2.84",
"Assets, Current": "10.2",
"Goodwill": "-5.26",
"Costs of Goods Sold": "30.7",
"Expenses": "28.4",
"Revenues": "-161",
"Net Income": "29.8",
"Other Expenses": "28.5",
"Administrative and Marketing Exp.": "-76.6",
"Research and Development Exp.": "-1.98",
"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",
"Assets, Current": "-6.44",
"Other Assets": "-2.28",
"Goodwill": "1.25",
"Costs of Goods Sold": "116",
"Expenses": "101",
"Revenues": "-255",
"Net Income": "114",
"Other Expenses": "57.8",
"Administrative and Marketing Exp.": "-81.0",
"Research and Development Exp.": "-12.0",
"Other Revenues": "-255",
"Other Net Income": "168",
"Comprehensive Net Income": "114",
"Economic Capital Ratio": "58.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/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%"
}
}
},
"top_rated": false,
"trend": 9.0,
"value": 2.921074091597667,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0001262039.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0001262039.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0001262039.svg"
},
{
"company_id": "0001043604",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0001043604.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/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/2018/plot_over_time/0001043604_main_keyfigs.svg",
"name": "Juniper Networks INC",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/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 92% points.The greatest weakness of Juniper Networks INC is the variable Other Net Income, reducing the Economic Capital Ratio by 54% points.
The company's Economic Capital Ratio, given in the ranking table, is 270%, being 36% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0001043604_2019_Juniper_Networks_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Other Liabilities": "11.6",
"Liabilities": "19.2",
"Assets": "2.36",
"Stockholders Equity": "31.9",
"ECR before LimitedLiability": "6.09",
"Liabilities, Current": "1.40",
"Liabilities, Non-Current": "7.20",
"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",
"Other Expenses": "25.1",
"Administrative and Marketing Exp.": "-35.0",
"Research and Development Exp.": "-64.2",
"Other Revenues": "-187",
"Other Net Income": "102",
"Comprehensive Net Income": "-26.2",
"Economic Capital Ratio": "8.44"
},
"2010": {
"Other Liabilities": "6.90",
"Liabilities": "9.84",
"Assets": "-26.5",
"Stockholders Equity": "28.9",
"ECR before LimitedLiability": "30.3",
"Liabilities, Current": "-4.81",
"Liabilities, Non-Current": "7.62",
"Assets, Current": "-3.86",
"Other Assets": "1.72",
"Goodwill": "-21.2",
"Costs of Goods Sold": "53.8",
"Expenses": "31.1",
"Revenues": "-146",
"Net Income": "20.1",
"Other Expenses": "90.7",
"Administrative and Marketing Exp.": "-27.6",
"Research and Development Exp.": "-70.6",
"Other Revenues": "-146",
"Other Net Income": "150",
"Comprehensive Net Income": "20.1",
"Economic Capital Ratio": "32.8"
},
"2011": {
"Other Liabilities": "5.47",
"Liabilities": "9.59",
"Stockholders Equity": "34.8",
"ECR before LimitedLiability": "121",
"Liabilities, Non-Current": "3.73",
"Assets, Current": "-2.53",
"Assets": "-16.8",
"Goodwill": "-10.3",
"Assets, Non-Current": "-1.23",
"Costs of Goods Sold": "63.6",
"Expenses": "37.5",
"Revenues": "-128",
"Net Income": "83.6",
"Other Expenses": "34.4",
"Administrative and Marketing Exp.": "1.84",
"Research and Development Exp.": "-55.1",
"Other Revenues": "-128",
"Other Net Income": "129",
"Comprehensive Net Income": "85.4",
"Other Compr. Net Income": "1.51",
"Economic Capital Ratio": "72.8"
},
"2012": {
"Other Liabilities": "-0.799",
"Liabilities": "-6.39",
"Assets": "7.91",
"Stockholders Equity": "27.3",
"ECR before LimitedLiability": "86.8",
"Liabilities, Current": "3.59",
"Liabilities, Non-Current": "-9.49",
"Goodwill": "4.93",
"Assets, Non-Current": "0.958",
"Costs of Goods Sold": "67.3",
"Expenses": "45.0",
"Revenues": "-122",
"Net Income": "69.6",
"Other Expenses": "34.0",
"Administrative and Marketing Exp.": "4.37",
"Research and Development Exp.": "-53.7",
"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": "-6.92",
"Stockholders Equity": "22.4",
"ECR before LimitedLiability": "113",
"Liabilities, Current": "4.94",
"Liabilities, Non-Current": "-12.3",
"Assets": "-6.26",
"Other Assets": "-0.175",
"Goodwill": "-3.91",
"Assets, Non-Current": "-1.32",
"Costs of Goods Sold": "60.5",
"Expenses": "51.1",
"Revenues": "-118",
"Net Income": "95.5",
"Other Expenses": "1.41",
"Administrative and Marketing Exp.": "27.3",
"Research and Development Exp.": "-34.9",
"Other Revenues": "-118",
"Other Net Income": "113",
"Comprehensive Net Income": "103",
"Other Compr. Net Income": "5.97",
"Economic Capital Ratio": "60.1"
},
"2014": {
"Other Liabilities": "0.105",
"Liabilities": "-0.104",
"Stockholders Equity": "0.382",
"ECR before LimitedLiability": "26.7",
"Liabilities, Non-Current": "-0.210",
"Assets, Current": "-0.229",
"Assets": "0.927",
"Goodwill": "1.16",
"Assets, Non-Current": "0.492",
"Costs of Goods Sold": "10.0",
"Expenses": "0.696",
"Revenues": "-159",
"Net Income": "3.01",
"Other Expenses": "-82.7",
"Administrative and Marketing Exp.": "5.51",
"Research and Development Exp.": "-17.4",
"Other Revenues": "-159",
"Other Net Income": "47.4",
"Comprehensive Net Income": "2.11",
"Other Compr. Net Income": "-0.199",
"Economic Capital Ratio": "-16.3"
},
"2015": {
"Other Liabilities": "1.96",
"Liabilities": "-24.4",
"Assets": "-4.33",
"Stockholders Equity": "7.69",
"ECR before LimitedLiability": "110",
"Liabilities, Current": "-1.91",
"Liabilities, Non-Current": "-24.5",
"Goodwill": "-3.23",
"Assets, Non-Current": "-1.74",
"Costs of Goods Sold": "61.4",
"Expenses": "71.2",
"Revenues": "-109",
"Net Income": "99.1",
"Other Expenses": "6.89",
"Administrative and Marketing Exp.": "46.2",
"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": {
"Other Liabilities": "0.623",
"Liabilities": "-26.2",
"Assets": "-0.527",
"Stockholders Equity": "11.3",
"ECR before LimitedLiability": "128",
"Liabilities, Current": "-0.187",
"Liabilities, Non-Current": "-26.7",
"Goodwill": "-0.263",
"Assets, Non-Current": "-0.0769",
"Costs of Goods Sold": "44.6",
"Expenses": "85.3",
"Revenues": "-94.2",
"Net Income": "92.7",
"Other Expenses": "34.3",
"Administrative and Marketing Exp.": "47.1",
"Research and Development Exp.": "-40.5",
"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": "-26.7",
"Stockholders Equity": "10.6",
"ECR before LimitedLiability": "87.8",
"Liabilities, Non-Current": "-27.0",
"Assets, Current": "1.48",
"Assets": "10.4",
"Other Assets": "0.301",
"Goodwill": "4.71",
"Assets, Non-Current": "1.91",
"Costs of Goods Sold": "60.2",
"Expenses": "65.0",
"Revenues": "-116",
"Net Income": "65.0",
"Other Expenses": "8.18",
"Administrative and Marketing Exp.": "48.8",
"Research and Development Exp.": "-37.7",
"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",
"Assets, Current": "-0.0498",
"Goodwill": "-0.108",
"Costs of Goods Sold": "-8.07",
"Expenses": "81.1",
"Revenues": "84.8",
"Net Income": "92.1",
"Other Expenses": "49.9",
"Administrative and Marketing Exp.": "73.1",
"Research and Development Exp.": "-31.3",
"Other Revenues": "84.8",
"Other Net Income": "-53.6",
"Comprehensive Net Income": "92.1",
"Other Compr. Net Income": "-1.46",
"Economic Capital Ratio": "36.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/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%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 2.7023887643528526,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0001043604.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0001043604.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0001043604.svg"
},
{
"company_id": "0000926326",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0000926326.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/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/2018/plot_over_time/0000926326_main_keyfigs.svg",
"name": "Omnicell INC",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/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 Other Revenues, increasing the Economic Capital Ratio by 83% points.The greatest weakness of Omnicell INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 99% points.
The company's Economic Capital Ratio, given in the ranking table, is 255%, being 21% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0000926326_2019_Omnicell_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "3.47",
"Liabilities": "29.4",
"Assets": "0.536",
"Stockholders Equity": "-1.48",
"ECR before LimitedLiability": "95.0",
"Liabilities, Current": "21.5",
"Liabilities, Non-Current": "6.55",
"Other Assets": "0.170",
"Goodwill": "0.307",
"Costs of Goods Sold": "-181",
"Expenses": "-45.7",
"Revenues": "206",
"Net Income": "94.4",
"Other Expenses": "94.7",
"Administrative and Marketing Exp.": "-1.95",
"Research and Development Exp.": "66.0",
"Other Revenues": "206",
"Other Net Income": "-262",
"Comprehensive Net Income": "94.5",
"Other Compr. Net Income": "3.37",
"Economic Capital Ratio": "46.3"
},
"2012": {
"Other Liabilities": "-5.42",
"Liabilities": "25.7",
"Assets": "0.107",
"Stockholders Equity": "-0.640",
"ECR before LimitedLiability": "102",
"Liabilities, Current": "23.2",
"Liabilities, Non-Current": "8.15",
"Assets, Current": "0.154",
"Other Assets": "-0.0951",
"Costs of Goods Sold": "-180",
"Expenses": "-14.6",
"Revenues": "206",
"Net Income": "95.1",
"Other Expenses": "91.3",
"Administrative and Marketing Exp.": "25.0",
"Research and Development Exp.": "92.0",
"Other Revenues": "206",
"Other Net Income": "-262",
"Comprehensive Net Income": "95.3",
"Other Compr. Net Income": "1.41",
"Economic Capital Ratio": "56.2"
},
"2013": {
"Other Liabilities": "-1.28",
"Liabilities": "34.3",
"Assets": "3.83",
"Stockholders Equity": "-9.63",
"ECR before LimitedLiability": "113",
"Liabilities, Current": "28.6",
"Liabilities, Non-Current": "8.69",
"Assets, Current": "3.59",
"Other Assets": "-0.872",
"Goodwill": "0.719",
"Costs of Goods Sold": "-205",
"Expenses": "-31.9",
"Revenues": "229",
"Net Income": "111",
"Other Expenses": "10.8",
"Administrative and Marketing Exp.": "97.0",
"Research and Development Exp.": "106",
"Other Revenues": "229",
"Other Net Income": "-258",
"Comprehensive Net Income": "111",
"Economic Capital Ratio": "60.6"
},
"2014": {
"Other Liabilities": "-0.404",
"Liabilities": "4.24",
"Assets": "-3.55",
"Stockholders Equity": "16.9",
"ECR before LimitedLiability": "135",
"Liabilities, Current": "0.346",
"Liabilities, Non-Current": "4.30",
"Other Assets": "-1.64",
"Goodwill": "-1.25",
"Costs of Goods Sold": "83.8",
"Expenses": "58.1",
"Revenues": "-149",
"Net Income": "109",
"Other Expenses": "27.7",
"Administrative and Marketing Exp.": "-80.2",
"Research and Development Exp.": "40.1",
"Other Revenues": "-149",
"Other Net Income": "137",
"Comprehensive Net Income": "109",
"Other Compr. Net Income": "-1.22",
"Economic Capital Ratio": "91.5"
},
"2015": {
"Liabilities": "4.58",
"Stockholders Equity": "14.4",
"ECR before LimitedLiability": "109",
"Liabilities, Current": "1.88",
"Liabilities, Non-Current": "2.95",
"Assets, Current": "0.835",
"Assets": "-2.62",
"Other Assets": "-1.65",
"Goodwill": "-1.82",
"Costs of Goods Sold": "84.2",
"Expenses": "46.7",
"Revenues": "-142",
"Net Income": "93.0",
"Other Expenses": "19.1",
"Administrative and Marketing Exp.": "-68.0",
"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": "-19.6",
"Stockholders Equity": "6.80",
"ECR before LimitedLiability": "58.0",
"Liabilities, Non-Current": "-18.9",
"Assets, Current": "-2.88",
"Assets": "20.8",
"Other Assets": "9.96",
"Goodwill": "14.0",
"Assets, Non-Current": "-1.32",
"Costs of Goods Sold": "23.3",
"Expenses": "23.5",
"Revenues": "-116",
"Net Income": "22.8",
"Other Expenses": "24.9",
"Administrative and Marketing Exp.": "-70.7",
"Research and Development Exp.": "5.71",
"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": {
"Other Liabilities": "1.00",
"Liabilities": "-19.2",
"Assets": "12.0",
"Stockholders Equity": "13.5",
"ECR before LimitedLiability": "83.1",
"Liabilities, Current": "-3.35",
"Liabilities, Non-Current": "-16.4",
"Other Assets": "3.56",
"Goodwill": "6.21",
"Costs of Goods Sold": "60.2",
"Expenses": "60.2",
"Revenues": "-125",
"Net Income": "60.2",
"Other Expenses": "61.5",
"Administrative and Marketing Exp.": "-75.3",
"Research and Development Exp.": "-5.95",
"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",
"Assets, Current": "-1.71",
"Goodwill": "3.23",
"Costs of Goods Sold": "-98.7",
"Expenses": "50.7",
"Revenues": "83.3",
"Net Income": "77.9",
"Other Expenses": "77.1",
"Administrative and Marketing Exp.": "40.5",
"Research and Development Exp.": "48.2",
"Other Revenues": "83.3",
"Other Net Income": "-84.8",
"Comprehensive Net Income": "77.7",
"Other Compr. Net Income": "-3.96",
"Economic Capital Ratio": "21.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/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%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 2.553380820649171,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0000926326.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0000926326.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0000926326.svg"
},
{
"company_id": "0000854775",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0000854775.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/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/2018/plot_over_time/0000854775_main_keyfigs.svg",
"name": "DIGI International INC",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/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 Other Revenues, increasing the Economic Capital Ratio by 82% points.The greatest weakness of DIGI International INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 96% points.
The company's Economic Capital Ratio, given in the ranking table, is 254%, being 20% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0000854775_2019_DIGI_International_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "7.00",
"Liabilities": "28.2",
"Assets": "-11.8",
"Stockholders Equity": "34.0",
"ECR before LimitedLiability": "128",
"Liabilities, Current": "19.6",
"Liabilities, Non-Current": "3.40",
"Assets, Current": "-4.53",
"Goodwill": "-6.75",
"Costs of Goods Sold": "86.5",
"Expenses": "12.3",
"Revenues": "-169",
"Net Income": "91.9",
"Other Expenses": "-77.5",
"Administrative and Marketing Exp.": "-57.5",
"Research and Development Exp.": "85.3",
"Other Revenues": "-169",
"Other Net Income": "158",
"Comprehensive Net Income": "94.4",
"Other Compr. Net Income": "2.00",
"Economic Capital Ratio": "79.3"
},
"2012": {
"Other Liabilities": "4.78",
"Liabilities": "27.7",
"Assets": "-3.64",
"Stockholders Equity": "44.5",
"ECR before LimitedLiability": "109",
"Liabilities, Current": "20.3",
"Liabilities, Non-Current": "4.42",
"Assets, Current": "-1.54",
"Goodwill": "-1.42",
"Costs of Goods Sold": "92.0",
"Expenses": "33.8",
"Revenues": "-160",
"Net Income": "98.7",
"Other Expenses": "-78.7",
"Administrative and Marketing Exp.": "-52.4",
"Research and Development Exp.": "98.7",
"Other Revenues": "-160",
"Other Net Income": "128",
"Comprehensive Net Income": "84.9",
"Other Compr. Net Income": "-13.3",
"Economic Capital Ratio": "63.0"
},
"2013": {
"Other Liabilities": "5.83",
"Liabilities": "26.6",
"Assets": "-1.44",
"Stockholders Equity": "39.7",
"ECR before LimitedLiability": "102",
"Liabilities, Current": "19.0",
"Liabilities, Non-Current": "3.60",
"Assets, Current": "-0.258",
"Goodwill": "-0.864",
"Costs of Goods Sold": "87.9",
"Expenses": "17.8",
"Revenues": "-162",
"Net Income": "92.4",
"Other Expenses": "-108",
"Administrative and Marketing Exp.": "-38.5",
"Research and Development Exp.": "95.2",
"Other Revenues": "-162",
"Other Net Income": "129",
"Comprehensive Net Income": "82.7",
"Other Compr. Net Income": "-7.99",
"Economic Capital Ratio": "49.5"
},
"2014": {
"Other Liabilities": "9.87",
"Liabilities": "24.1",
"Assets": "3.11",
"Stockholders Equity": "46.4",
"ECR before LimitedLiability": "113",
"Liabilities, Current": "12.4",
"Liabilities, Non-Current": "3.72",
"Assets, Current": "0.661",
"Goodwill": "1.73",
"Costs of Goods Sold": "84.6",
"Expenses": "33.5",
"Revenues": "-148",
"Net Income": "85.8",
"Other Expenses": "-63.7",
"Administrative and Marketing Exp.": "-62.7",
"Research and Development Exp.": "85.9",
"Other Revenues": "-148",
"Other Net Income": "111",
"Comprehensive Net Income": "85.8",
"Other Compr. Net Income": "1.62",
"Economic Capital Ratio": "69.7"
},
"2015": {
"Other Liabilities": "8.01",
"Liabilities": "25.9",
"Assets": "1.50",
"Stockholders Equity": "42.9",
"ECR before LimitedLiability": "90.9",
"Liabilities, Current": "15.7",
"Liabilities, Non-Current": "4.22",
"Assets, Current": "0.309",
"Goodwill": "0.990",
"Costs of Goods Sold": "87.4",
"Expenses": "42.0",
"Revenues": "-145",
"Net Income": "63.0",
"Other Expenses": "-96.6",
"Administrative and Marketing Exp.": "-19.7",
"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": {
"Other Liabilities": "3.14",
"Liabilities": "23.5",
"Assets": "-23.4",
"Stockholders Equity": "43.5",
"ECR before LimitedLiability": "164",
"Liabilities, Current": "15.2",
"Liabilities, Non-Current": "6.51",
"Assets, Current": "-10.3",
"Goodwill": "-9.48",
"Costs of Goods Sold": "52.1",
"Expenses": "75.1",
"Revenues": "-110",
"Net Income": "108",
"Other Expenses": "-52.5",
"Administrative and Marketing Exp.": "10.9",
"Research and Development Exp.": "69.5",
"Other Revenues": "-110",
"Other Net Income": "130",
"Comprehensive Net Income": "103",
"Other Compr. Net Income": "-4.14",
"Economic Capital Ratio": "81.3"
},
"2017": {
"Other Liabilities": "4.18",
"Liabilities": "23.6",
"Assets": "-28.0",
"Stockholders Equity": "52.7",
"ECR before LimitedLiability": "144",
"Liabilities, Current": "14.3",
"Liabilities, Non-Current": "6.61",
"Assets, Current": "-7.75",
"Goodwill": "-11.1",
"Costs of Goods Sold": "60.5",
"Expenses": "70.2",
"Revenues": "-118",
"Net Income": "81.6",
"Other Expenses": "-43.2",
"Administrative and Marketing Exp.": "-3.58",
"Research and Development Exp.": "61.1",
"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",
"Goodwill": "4.52",
"Assets, Non-Current": "-1.05",
"Costs of Goods Sold": "-96.4",
"Expenses": "19.2",
"Revenues": "81.8",
"Net Income": "75.8",
"Other Expenses": "-44.0",
"Administrative and Marketing Exp.": "60.4",
"Research and Development Exp.": "78.5",
"Other Revenues": "81.8",
"Other Net Income": "-80.8",
"Comprehensive Net Income": "73.1",
"Other Compr. Net Income": "-2.37",
"Economic Capital Ratio": "20.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/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%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 2.543337631584874,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0000854775.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0000854775.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0000854775.svg"
},
{
"company_id": "0001114925",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0001114925.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/graphs/IME_0001114925.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001114925.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001114925_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001114925_main_keyfigs.svg",
"name": "Lantronix INC",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/backtesting_correlation/regression_0001114925.svg",
"report_text": "The relative strengths and weaknesses of Lantronix 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 Lantronix INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 139% points.The greatest weakness of Lantronix INC is the variable Other Net Income, reducing the Economic Capital Ratio by 139% points.
The company's Economic Capital Ratio, given in the ranking table, is 253%, being 19% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0001114925_2019_Lantronix_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "0.186",
"Liabilities": "0.585",
"Stockholders Equity": "-0.536",
"ECR before LimitedLiability": "6.01",
"Liabilities, Current": "0.267",
"Liabilities, Non-Current": "0.181",
"Assets, Current": "-1.88",
"Assets": "-2.74",
"Other Assets": "-1.17",
"Goodwill": "0.786",
"Assets, Non-Current": "-1.04",
"Costs of Goods Sold": "38.6",
"Expenses": "-39.4",
"Revenues": "-241",
"Net Income": "-0.216",
"Other Expenses": "23.3",
"Administrative and Marketing Exp.": "-193",
"Research and Development Exp.": "-23.9",
"Other Revenues": "-241",
"Other Net Income": "132",
"Economic Capital Ratio": "-39.7"
},
"2013": {
"Other Liabilities": "0.238",
"Liabilities": "0.746",
"Assets": "-3.79",
"Stockholders Equity": "-1.89",
"ECR before LimitedLiability": "3.11",
"Liabilities, Current": "0.389",
"Liabilities, Non-Current": "0.202",
"Assets, Current": "-3.14",
"Other Assets": "-1.59",
"Assets, Non-Current": "-1.08",
"Costs of Goods Sold": "42.7",
"Expenses": "-71.6",
"Revenues": "-272",
"Net Income": "1.55",
"Other Expenses": "5.90",
"Administrative and Marketing Exp.": "-182",
"Research and Development Exp.": "-10.2",
"Other Revenues": "-272",
"Other Net Income": "151",
"Comprehensive Net Income": "1.50",
"Economic Capital Ratio": "-49.6"
},
"2014": {
"Other Liabilities": "10.9",
"Liabilities": "10.9",
"Stockholders Equity": "-6.63",
"ECR before LimitedLiability": "37.9",
"Liabilities, Non-Current": "5.76",
"Assets, Current": "-12.8",
"Assets": "-17.3",
"Other Assets": "-7.91",
"Goodwill": "6.43",
"Assets, Non-Current": "-3.73",
"Costs of Goods Sold": "30.4",
"Expenses": "-34.1",
"Revenues": "-272",
"Net Income": "21.8",
"Other Expenses": "21.9",
"Administrative and Marketing Exp.": "-191",
"Research and Development Exp.": "-76.3",
"Other Revenues": "-272",
"Other Net Income": "141",
"Comprehensive Net Income": "22.4",
"Economic Capital Ratio": "-5.13"
},
"2015": {
"Other Liabilities": "0.279",
"Liabilities": "0.550",
"Stockholders Equity": "-1.34",
"ECR before LimitedLiability": "-1.41",
"Assets, Current": "-3.05",
"Assets": "-3.49",
"Other Assets": "-1.74",
"Goodwill": "2.53",
"Assets, Non-Current": "-1.10",
"Costs of Goods Sold": "37.4",
"Expenses": "-27.0",
"Revenues": "-218",
"Net Income": "-4.24",
"Other Expenses": "14.9",
"Administrative and Marketing Exp.": "-131",
"Research and Development Exp.": "-51.0",
"Other Revenues": "-218",
"Other Net Income": "108",
"Comprehensive Net Income": "-3.63",
"Other Compr. Net Income": "2.16",
"Economic Capital Ratio": "-48.3"
},
"2016": {
"Other Liabilities": "0.342",
"Liabilities": "0.948",
"ECR before LimitedLiability": "34.4",
"Liabilities, Current": "0.355",
"Assets, Current": "-0.815",
"Assets": "-1.08",
"Other Assets": "-0.656",
"Goodwill": "1.22",
"Assets, Non-Current": "-0.654",
"Costs of Goods Sold": "21.6",
"Expenses": "-13.7",
"Net Income": "0.663",
"Other Expenses": "31.7",
"Administrative and Marketing Exp.": "-133",
"Research and Development Exp.": "-107",
"Other Revenues": "-222",
"Revenues": "-222",
"Other Net Income": "100",
"Comprehensive Net Income": "1.35",
"Other Compr. Net Income": "0.563",
"Economic Capital Ratio": "-48.2"
},
"2017": {
"Other Liabilities": "19.1",
"Liabilities": "39.3",
"Assets": "-27.3",
"Stockholders Equity": "-34.9",
"ECR before LimitedLiability": "62.0",
"Liabilities, Current": "32.6",
"Liabilities, Non-Current": "18.4",
"Assets, Current": "-19.9",
"Other Assets": "-10.9",
"Assets, Non-Current": "-5.94",
"Costs of Goods Sold": "-439",
"Expenses": "-69.6",
"Revenues": "217",
"Net Income": "63.7",
"Other Expenses": "104",
"Administrative and Marketing Exp.": "60.6",
"Research and Development Exp.": "-27.6",
"Other Revenues": "217",
"Other Net Income": "-720",
"Comprehensive Net Income": "60.1",
"Other Compr. Net Income": "-12.9",
"Economic Capital Ratio": "0.821"
},
"2018": {
"Other Liabilities": "13.6",
"Liabilities": "53.6",
"Assets": "-5.99",
"Stockholders Equity": "-5.34",
"ECR before LimitedLiability": "74.7",
"Liabilities, Current": "33.6",
"Liabilities, Non-Current": "17.8",
"Assets, Current": "-3.13",
"Other Assets": "-2.06",
"Assets, Non-Current": "-2.00",
"Costs of Goods Sold": "-99.8",
"Expenses": "-27.0",
"Revenues": "139",
"Net Income": "80.4",
"Other Expenses": "77.1",
"Administrative and Marketing Exp.": "18.1",
"Research and Development Exp.": "-46.9",
"Other Revenues": "139",
"Other Net Income": "-139",
"Comprehensive Net Income": "80.6",
"Economic Capital Ratio": "18.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001114925_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "17,684",
"Assets, Current": "21,174",
"Assets, Non-Current": "87",
"Costs of Goods Sold": "0",
"Goodwill": "9,488",
"Liabilities, Current": "10,195",
"Liabilities, Non-Current": "518",
"Other Assets": "1,896",
"Other Compr. Net Income": "0",
"Other Expenses": "510",
"Other Liabilities": "0",
"Other Net Income": "22,064",
"Other Revenues": "0",
"Research and Development Exp.": "6,910"
},
"output_variables": {
"Liabilities": "10,713",
"Assets": "32,645",
"Expenses": "25,104",
"Revenues": "0",
"Stockholders Equity": "21,932",
"Net Income": "-3,040",
"Comprehensive Net Income": "-3,040",
"BaseVar": "219,313",
"ECR before LimitedLiability": "-67%",
"Economic Capital Ratio": "174%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "17,990",
"Assets, Current": "17,621",
"Assets, Non-Current": "87",
"Costs of Goods Sold": "0",
"Goodwill": "9,488",
"Liabilities, Current": "9,099",
"Liabilities, Non-Current": "249",
"Other Assets": "2,163",
"Other Compr. Net Income": "0",
"Other Expenses": "113",
"Other Liabilities": "54",
"Other Net Income": "22,082",
"Other Revenues": "0",
"Research and Development Exp.": "6,748"
},
"output_variables": {
"Liabilities": "9,402",
"Assets": "29,359",
"Expenses": "24,851",
"Revenues": "0",
"Stockholders Equity": "19,957",
"Net Income": "-2,769",
"Comprehensive Net Income": "-2,769",
"BaseVar": "216,030",
"ECR before LimitedLiability": "-68%",
"Economic Capital Ratio": "174%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "16,355",
"Assets, Current": "19,182",
"Assets, Non-Current": "125",
"Costs of Goods Sold": "0",
"Goodwill": "9,488",
"Liabilities, Current": "10,378",
"Liabilities, Non-Current": "131",
"Other Assets": "1,887",
"Other Compr. Net Income": "0",
"Other Expenses": "89",
"Other Liabilities": "7.0",
"Other Net Income": "22,257",
"Other Revenues": "0",
"Research and Development Exp.": "6,746"
},
"output_variables": {
"Liabilities": "10,516",
"Assets": "30,682",
"Expenses": "23,190",
"Revenues": "0",
"Stockholders Equity": "20,166",
"Net Income": "-933",
"Comprehensive Net Income": "-933",
"BaseVar": "211,022",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "189%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "16,041",
"Assets, Current": "17,919",
"Assets, Non-Current": "93",
"Costs of Goods Sold": "0",
"Goodwill": "9,488",
"Liabilities, Current": "10,030",
"Liabilities, Non-Current": "80",
"Other Assets": "1,471",
"Other Compr. Net Income": "0",
"Other Expenses": "75",
"Other Liabilities": "152",
"Other Net Income": "20,268",
"Other Revenues": "0",
"Research and Development Exp.": "6,923"
},
"output_variables": {
"Liabilities": "10,262",
"Assets": "28,971",
"Expenses": "23,039",
"Revenues": "0",
"Stockholders Equity": "18,709",
"Net Income": "-2,771",
"Comprehensive Net Income": "-2,771",
"BaseVar": "201,073",
"ECR before LimitedLiability": "-71%",
"Economic Capital Ratio": "174%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "14,396",
"Assets, Current": "16,659",
"Assets, Non-Current": "63",
"Costs of Goods Sold": "0",
"Goodwill": "9,488",
"Liabilities, Current": "7,598",
"Liabilities, Non-Current": "347",
"Other Assets": "1,569",
"Other Compr. Net Income": "0",
"Other Expenses": "95",
"Other Liabilities": "116",
"Other Net Income": "19,439",
"Other Revenues": "0",
"Research and Development Exp.": "6,910"
},
"output_variables": {
"Liabilities": "8,061",
"Assets": "27,779",
"Expenses": "21,401",
"Revenues": "0",
"Stockholders Equity": "19,718",
"Net Income": "-1,962",
"Comprehensive Net Income": "-1,962",
"BaseVar": "189,040",
"ECR before LimitedLiability": "-37%",
"Economic Capital Ratio": "177%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "15,803",
"Assets, Current": "19,380",
"Assets, Non-Current": "46",
"Costs of Goods Sold": "21,150",
"Goodwill": "9,488",
"Liabilities, Current": "8,989",
"Liabilities, Non-Current": "396",
"Other Assets": "1,218",
"Other Compr. Net Income": "0",
"Other Expenses": "91",
"Other Liabilities": "59",
"Other Net Income": "-3.0",
"Other Revenues": "44,730",
"Research and Development Exp.": "7,960"
},
"output_variables": {
"Liabilities": "9,444",
"Assets": "30,132",
"Expenses": "45,004",
"Revenues": "44,730",
"Stockholders Equity": "20,688",
"Net Income": "-277",
"Comprehensive Net Income": "-277",
"BaseVar": "395,786",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "217%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "16,345",
"Assets, Current": "23,270",
"Assets, Non-Current": "61",
"Costs of Goods Sold": "20,174",
"Goodwill": "9,488",
"Liabilities, Current": "9,726",
"Liabilities, Non-Current": "312",
"Other Assets": "1,036",
"Other Compr. Net Income": "0",
"Other Expenses": "604",
"Other Liabilities": "4.0",
"Other Net Income": "-26",
"Other Revenues": "45,580",
"Research and Development Exp.": "7,751"
},
"output_variables": {
"Liabilities": "10,042",
"Assets": "33,855",
"Expenses": "44,874",
"Revenues": "45,580",
"Stockholders Equity": "23,813",
"Net Income": "680",
"Comprehensive Net Income": "680",
"BaseVar": "401,060",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "253%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 2.528421182805675,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0001114925.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0001114925.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0001114925.svg"
},
{
"company_id": "0000051143",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0000051143.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/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/2018/plot_over_time/0000051143_main_keyfigs.svg",
"name": "International Business Machines",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/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 Net Income, increasing the Economic Capital Ratio by 65% points.The greatest weakness of International Business Machines is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 68% points.
The company's Economic Capital Ratio, given in the ranking table, is 242%, being 7.7% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0000051143_2019_International_Business_Machines.pdf",
"shrinked_graph_json": {
"2009": {
"Other Liabilities": "-14.8",
"Liabilities": "10.1",
"Assets": "7.30",
"Stockholders Equity": "-34.9",
"ECR before LimitedLiability": "35.5",
"Liabilities, Current": "16.6",
"Liabilities, Non-Current": "6.31",
"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",
"Other Expenses": "114",
"Administrative and Marketing Exp.": "30.7",
"Research and Development Exp.": "41.4",
"Other Revenues": "156",
"Other Net Income": "-202",
"Comprehensive Net Income": "17.3",
"Economic Capital Ratio": "37.9"
},
"2010": {
"Other Liabilities": "-29.8",
"Liabilities": "-21.7",
"Assets": "6.34",
"Stockholders Equity": "-32.2",
"ECR before LimitedLiability": "-1.04",
"Liabilities, Current": "1.89",
"Liabilities, Non-Current": "4.53",
"Assets, Current": "4.31",
"Goodwill": "1.69",
"Assets, Non-Current": "1.14",
"Costs of Goods Sold": "-225",
"Expenses": "-19.8",
"Revenues": "191",
"Net Income": "-6.44",
"Other Expenses": "124",
"Administrative and Marketing Exp.": "39.9",
"Research and Development Exp.": "31.4",
"Other Revenues": "191",
"Other Net Income": "-312",
"Comprehensive Net Income": "-6.44",
"Economic Capital Ratio": "1.42"
},
"2011": {
"Other Liabilities": "-8.56",
"Liabilities": "-21.6",
"Assets": "2.15",
"Stockholders Equity": "-38.0",
"ECR before LimitedLiability": "100",
"Liabilities, Current": "7.48",
"Liabilities, Non-Current": "-21.0",
"Assets, Current": "1.96",
"Other Assets": "0.325",
"Costs of Goods Sold": "-213",
"Expenses": "14.7",
"Revenues": "196",
"Net Income": "105",
"Other Expenses": "85.1",
"Administrative and Marketing Exp.": "100",
"Research and Development Exp.": "80.1",
"Other Revenues": "196",
"Other Net Income": "-230",
"Comprehensive Net Income": "103",
"Other Compr. Net Income": "-16.9",
"Economic Capital Ratio": "51.4"
},
"2012": {
"Other Liabilities": "-12.9",
"Liabilities": "-19.5",
"Assets": "1.04",
"Stockholders Equity": "-30.0",
"ECR before LimitedLiability": "106",
"Liabilities, Current": "9.65",
"Liabilities, Non-Current": "-17.1",
"Assets, Current": "1.09",
"Assets, Non-Current": "-0.142",
"Costs of Goods Sold": "-192",
"Expenses": "49.0",
"Revenues": "189",
"Net Income": "108",
"Other Expenses": "74.5",
"Administrative and Marketing Exp.": "97.5",
"Research and Development Exp.": "93.2",
"Other Revenues": "189",
"Other Net Income": "-224",
"Comprehensive Net Income": "103",
"Other Compr. Net Income": "-22.8",
"Economic Capital Ratio": "60.4"
},
"2013": {
"Other Liabilities": "-8.30",
"Liabilities": "-24.8",
"Assets": "9.89",
"Stockholders Equity": "-28.3",
"ECR before LimitedLiability": "146",
"Liabilities, Current": "12.7",
"Liabilities, Non-Current": "-31.5",
"Assets, Current": "10.1",
"Assets, Non-Current": "-1.44",
"Costs of Goods Sold": "-169",
"Expenses": "37.8",
"Revenues": "195",
"Net Income": "142",
"Other Expenses": "10.8",
"Administrative and Marketing Exp.": "139",
"Research and Development Exp.": "88.3",
"Other Revenues": "195",
"Other Net Income": "-184",
"Comprehensive Net Income": "145",
"Other Compr. Net Income": "23.1",
"Economic Capital Ratio": "93.6"
},
"2014": {
"Other Liabilities": "-1.60",
"Liabilities": "-21.7",
"Assets": "-8.64",
"Stockholders Equity": "-32.5",
"ECR before LimitedLiability": "73.5",
"Liabilities, Current": "3.13",
"Liabilities, Non-Current": "-23.9",
"Assets, Current": "-9.70",
"Assets, Non-Current": "1.90",
"Costs of Goods Sold": "-171",
"Expenses": "49.6",
"Revenues": "137",
"Net Income": "68.9",
"Other Expenses": "47.4",
"Administrative and Marketing Exp.": "55.2",
"Research and Development Exp.": "49.1",
"Other Revenues": "137",
"Other Net Income": "-234",
"Comprehensive Net Income": "58.7",
"Other Compr. Net Income": "-39.1",
"Economic Capital Ratio": "30.5"
},
"2015": {
"Other Liabilities": "-6.49",
"Liabilities": "-30.7",
"Assets": "0",
"Stockholders Equity": "-27.9",
"ECR before LimitedLiability": "94.2",
"Liabilities, Current": "6.42",
"Liabilities, Non-Current": "-31.1",
"Assets, Current": "0",
"Goodwill": "0",
"Costs of Goods Sold": "-158",
"Expenses": "60.1",
"Revenues": "165",
"Net Income": "93.5",
"Other Expenses": "39.1",
"Administrative and Marketing Exp.": "94.8",
"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": {
"Other Liabilities": "-6.82",
"Liabilities": "-30.1",
"Assets": "0.142",
"Stockholders Equity": "-20.3",
"ECR before LimitedLiability": "129",
"Liabilities, Current": "3.91",
"Liabilities, Non-Current": "-26.7",
"Assets, Current": "0.250",
"Goodwill": "-0.111",
"Costs of Goods Sold": "-170",
"Expenses": "72.1",
"Revenues": "163",
"Net Income": "95.6",
"Other Expenses": "93.0",
"Administrative and Marketing Exp.": "94.7",
"Research and Development Exp.": "55.2",
"Other Revenues": "163",
"Other Net Income": "-239",
"Comprehensive Net Income": "96.2",
"Other Compr. Net Income": "5.50",
"Economic Capital Ratio": "45.9"
},
"2017": {
"Other Liabilities": "-4.89",
"Liabilities": "-29.5",
"Assets": "-1.40",
"Stockholders Equity": "-19.3",
"ECR before LimitedLiability": "87.9",
"Liabilities, Current": "2.86",
"Liabilities, Non-Current": "-27.0",
"Assets, Current": "-3.32",
"Goodwill": "1.49",
"Costs of Goods Sold": "-156",
"Expenses": "65.0",
"Revenues": "119",
"Net Income": "66.8",
"Other Expenses": "65.1",
"Administrative and Marketing Exp.": "69.6",
"Research and Development Exp.": "55.2",
"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, Current": "-1.50",
"Assets": "2.08",
"Other Assets": "2.09",
"Goodwill": "1.93",
"Costs of Goods Sold": "-67.9",
"Expenses": "63.7",
"Revenues": "64.3",
"Net Income": "65.3",
"Other Expenses": "27.7",
"Administrative and Marketing Exp.": "63.9",
"Research and Development Exp.": "42.1",
"Other Revenues": "64.3",
"Other Net Income": "-54.9",
"Comprehensive Net Income": "65.0",
"Other Compr. Net Income": "-2.63",
"Economic Capital Ratio": "7.68"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/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%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 2.4179924963377757,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0000051143.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0000051143.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0000051143.svg"
},
{
"company_id": "0000108772",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0000108772.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/graphs/IME_0000108772.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000108772.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000108772_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0000108772_main_keyfigs.svg",
"name": "Xerox CORP",
"rank": 13,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Xerox CORP 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 Xerox CORP compared to the market average is the variable Administrative and Marketing Exp., increasing the Economic Capital Ratio by 92% points.The greatest weakness of Xerox CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 431% points.
The company's Economic Capital Ratio, given in the ranking table, is 234%, being 0.21% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0000108772_2019_Xerox_CORP.pdf",
"shrinked_graph_json": {
"2009": {
"Assets, Current": "-8.51",
"Assets": "-13.0",
"Other Liabilities": "3.14",
"Stockholders Equity": "-27.0",
"ECR before LimitedLiability": "-40.1",
"Other Assets": "2.01",
"Goodwill": "-6.94",
"Assets, Non-Current": "-0.937",
"Costs of Goods Sold": "44.7",
"Expenses": "-51.5",
"Revenues": "70.8",
"Net Income": "-49.7",
"Other Expenses": "-210",
"Administrative and Marketing Exp.": "8.73",
"Research and Development Exp.": "39.1",
"Other Revenues": "70.8",
"Liabilities, Current": "14.6",
"Liabilities, Non-Current": "-22.2",
"Other Net Income": "-184",
"Comprehensive Net Income": "-49.7",
"Economic Capital Ratio": "-37.8"
},
"2010": {
"Other Liabilities": "-2.36",
"Liabilities": "-6.54",
"Assets": "-8.62",
"Stockholders Equity": "-23.9",
"ECR before LimitedLiability": "-73.6",
"Liabilities, Current": "9.15",
"Liabilities, Non-Current": "-15.0",
"Assets, Current": "-9.29",
"Goodwill": "2.17",
"Assets, Non-Current": "-1.64",
"Costs of Goods Sold": "49.4",
"Expenses": "-60.6",
"Revenues": "125",
"Net Income": "-87.2",
"Other Expenses": "-244",
"Administrative and Marketing Exp.": "45.8",
"Research and Development Exp.": "46.9",
"Other Revenues": "125",
"Other Net Income": "-307",
"Comprehensive Net Income": "-87.2",
"Economic Capital Ratio": "-71.2"
},
"2011": {
"Liabilities": "-4.78",
"Stockholders Equity": "-28.5",
"ECR before LimitedLiability": "44.6",
"Liabilities, Current": "13.3",
"Liabilities, Non-Current": "-19.3",
"Assets, Current": "-14.0",
"Assets": "-10.9",
"Goodwill": "4.91",
"Assets, Non-Current": "3.97",
"Costs of Goods Sold": "51.7",
"Expenses": "-17.8",
"Revenues": "145",
"Net Income": "47.8",
"Other Expenses": "-336",
"Administrative and Marketing Exp.": "56.1",
"Research and Development Exp.": "51.4",
"Other Revenues": "145",
"Other Net Income": "-237",
"Comprehensive Net Income": "45.6",
"Other Compr. Net Income": "-20.8",
"Economic Capital Ratio": "-4.06"
},
"2012": {
"Assets, Current": "-12.2",
"Assets": "-8.20",
"Stockholders Equity": "-20.4",
"ECR before LimitedLiability": "56.7",
"Goodwill": "4.61",
"Assets, Non-Current": "3.18",
"Costs of Goods Sold": "54.6",
"Expenses": "5.04",
"Net Income": "54.5",
"Other Expenses": "-346",
"Administrative and Marketing Exp.": "62.4",
"Research and Development Exp.": "56.6",
"Other Revenues": "149",
"Revenues": "149",
"Other Liabilities": "-20.1",
"Liabilities, Current": "17.4",
"Liabilities, Non-Current": "-3.53",
"Other Net Income": "-237",
"Comprehensive Net Income": "51.9",
"Other Compr. Net Income": "-15.9",
"Economic Capital Ratio": "11.0"
},
"2013": {
"Other Liabilities": "-20.6",
"Liabilities": "2.28",
"Assets": "-2.29",
"Stockholders Equity": "-21.9",
"ECR before LimitedLiability": "88.1",
"Liabilities, Current": "20.8",
"Liabilities, Non-Current": "-2.43",
"Assets, Current": "-2.87",
"Goodwill": "0.832",
"Costs of Goods Sold": "83.3",
"Expenses": "-9.92",
"Revenues": "172",
"Net Income": "84.6",
"Other Expenses": "-408",
"Administrative and Marketing Exp.": "99.2",
"Research and Development Exp.": "86.9",
"Other Revenues": "172",
"Other Net Income": "-213",
"Comprehensive Net Income": "85.8",
"Other Compr. Net Income": "9.12",
"Economic Capital Ratio": "35.4"
},
"2016": {
"Other Liabilities": "-19.9",
"Liabilities": "-17.0",
"Assets": "-3.11",
"Stockholders Equity": "-16.1",
"ECR before LimitedLiability": "72.7",
"Liabilities, Current": "5.32",
"Liabilities, Non-Current": "-3.27",
"Assets, Current": "-7.77",
"Assets, Non-Current": "5.25",
"Costs of Goods Sold": "38.7",
"Expenses": "37.4",
"Revenues": "115",
"Net Income": "40.4",
"Other Expenses": "-222",
"Administrative and Marketing Exp.": "51.0",
"Research and Development Exp.": "41.3",
"Other Revenues": "115",
"Other Net Income": "-248",
"Comprehensive Net Income": "39.6",
"Other Compr. Net Income": "-7.43",
"Economic Capital Ratio": "-10.00"
},
"2017": {
"Other Liabilities": "-27.5",
"Liabilities": "-8.41",
"Stockholders Equity": "-12.4",
"ECR before LimitedLiability": "91.2",
"Liabilities, Current": "14.8",
"Assets, Current": "-4.20",
"Assets": "-1.96",
"Goodwill": "0.855",
"Assets, Non-Current": "1.69",
"Costs of Goods Sold": "70.0",
"Expenses": "53.9",
"Revenues": "136",
"Net Income": "69.0",
"Other Expenses": "-247",
"Administrative and Marketing Exp.": "76.3",
"Research and Development Exp.": "70.1",
"Other Revenues": "136",
"Other Net Income": "-241",
"Comprehensive Net Income": "71.4",
"Other Compr. Net Income": "28.1",
"Economic Capital Ratio": "30.0"
},
"2018": {
"Other Liabilities": "-24.3",
"Liabilities": "-14.3",
"Stockholders Equity": "-3.55",
"ECR before LimitedLiability": "55.8",
"Liabilities, Current": "9.55",
"Liabilities, Non-Current": "-2.17",
"Costs of Goods Sold": "91.1",
"Expenses": "54.1",
"Net Income": "56.1",
"Other Expenses": "-431",
"Administrative and Marketing Exp.": "91.6",
"Research and Development Exp.": "57.2",
"Other Revenues": "57.2",
"Revenues": "57.2",
"Assets, Current": "-4.14",
"Other Assets": "2.29",
"Goodwill": "2.16",
"Assets, Non-Current": "2.64",
"Other Net Income": "-63.5",
"Comprehensive Net Income": "56.8",
"Other Compr. Net Income": "11.1",
"Economic Capital Ratio": "-0.214"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0000108772_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Administrative and Marketing Exp.": "4,149,000",
"Assets, Current": "9,731,000",
"Assets, Non-Current": "1,320,000",
"Costs of Goods Sold": "0",
"Goodwill": "4,020,000",
"Liabilities, Current": "4,461,000",
"Liabilities, Non-Current": "8,848,000",
"Other Assets": "8,961,000",
"Other Compr. Net Income": "0",
"Other Expenses": "10,555,000",
"Other Liabilities": "3,532,000",
"Other Net Income": "41,000",
"Other Revenues": "15,179,000",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "16,841,000",
"Assets": "24,032,000",
"Expenses": "14,704,000",
"Revenues": "15,179,000",
"Stockholders Equity": "7,191,000",
"Net Income": "516,000",
"Comprehensive Net Income": "516,000",
"BaseVar": "145,818,060",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "216%"
}
},
"2010": {
"input_variables": {
"Administrative and Marketing Exp.": "4,594,000",
"Assets, Current": "8,639,000",
"Assets, Non-Current": "1,774,000",
"Costs of Goods Sold": "0",
"Goodwill": "12,020,000",
"Liabilities, Current": "6,417,000",
"Liabilities, Non-Current": "8,034,000",
"Other Assets": "8,167,000",
"Other Compr. Net Income": "0",
"Other Expenses": "16,480,000",
"Other Liabilities": "3,641,000",
"Other Net Income": "78,000",
"Other Revenues": "21,633,000",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "18,092,000",
"Assets": "30,600,000",
"Expenses": "21,074,000",
"Revenues": "21,633,000",
"Stockholders Equity": "12,508,000",
"Net Income": "637,000",
"Comprehensive Net Income": "637,000",
"BaseVar": "203,615,150",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "224%"
}
},
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "4,497,000",
"Assets, Current": "7,912,000",
"Assets, Non-Current": "6,147,000",
"Costs of Goods Sold": "0",
"Goodwill": "11,845,000",
"Liabilities, Current": "6,381,000",
"Liabilities, Non-Current": "7,949,000",
"Other Assets": "4,212,000",
"Other Compr. Net Income": "-761,000",
"Other Expenses": "16,950,000",
"Other Liabilities": "3,412,000",
"Other Net Income": "149,000",
"Other Revenues": "22,626,000",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "17,742,000",
"Assets": "30,116,000",
"Expenses": "21,447,000",
"Revenues": "22,626,000",
"Stockholders Equity": "12,374,000",
"Net Income": "1,328,000",
"Comprehensive Net Income": "567,000",
"BaseVar": "212,407,770",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "222%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "4,288,000",
"Assets, Current": "8,273,000",
"Assets, Non-Current": "5,662,000",
"Costs of Goods Sold": "0",
"Goodwill": "11,845,000",
"Liabilities, Current": "5,910,000",
"Liabilities, Non-Current": "3,736,000",
"Other Assets": "4,235,000",
"Other Compr. Net Income": "-539,000",
"Other Expenses": "17,031,000",
"Other Liabilities": "8,356,000",
"Other Net Income": "152,000",
"Other Revenues": "22,390,000",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "18,002,000",
"Assets": "30,015,000",
"Expenses": "21,319,000",
"Revenues": "22,390,000",
"Stockholders Equity": "12,013,000",
"Net Income": "1,223,000",
"Comprehensive Net Income": "684,000",
"BaseVar": "210,044,500",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "225%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "4,137,000",
"Assets, Current": "8,511,000",
"Assets, Non-Current": "5,139,000",
"Costs of Goods Sold": "0",
"Goodwill": "11,708,000",
"Liabilities, Current": "5,686,000",
"Liabilities, Non-Current": "2,893,000",
"Other Assets": "3,678,000",
"Other Compr. Net Income": "295,000",
"Other Expenses": "15,986,000",
"Other Liabilities": "7,689,000",
"Other Net Income": "0",
"Other Revenues": "21,435,000",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "16,268,000",
"Assets": "29,036,000",
"Expenses": "20,123,000",
"Revenues": "21,435,000",
"Stockholders Equity": "12,768,000",
"Net Income": "1,312,000",
"Comprehensive Net Income": "1,607,000",
"BaseVar": "198,016,070",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "259%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "2,695,000",
"Assets, Current": "6,992,000",
"Assets, Non-Current": "4,553,000",
"Costs of Goods Sold": "0",
"Goodwill": "4,077,000",
"Liabilities, Current": "4,654,000",
"Liabilities, Non-Current": "2,433,000",
"Other Assets": "2,523,000",
"Other Compr. Net Income": "-243,000",
"Other Expenses": "7,570,000",
"Other Liabilities": "6,003,000",
"Other Net Income": "121,000",
"Other Revenues": "10,800,000",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "13,090,000",
"Assets": "18,145,000",
"Expenses": "10,265,000",
"Revenues": "10,800,000",
"Stockholders Equity": "5,055,000",
"Net Income": "656,000",
"Comprehensive Net Income": "413,000",
"BaseVar": "105,405,010",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "215%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "2,631,000",
"Assets, Current": "5,230,000",
"Assets, Non-Current": "3,005,000",
"Costs of Goods Sold": "0",
"Goodwill": "4,198,000",
"Liabilities, Current": "2,741,000",
"Liabilities, Non-Current": "1,801,000",
"Other Assets": "3,513,000",
"Other Compr. Net Income": "577,000",
"Other Expenses": "7,545,000",
"Other Liabilities": "5,897,000",
"Other Net Income": "118,000",
"Other Revenues": "10,300,000",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "10,439,000",
"Assets": "15,946,000",
"Expenses": "10,176,000",
"Revenues": "10,300,000",
"Stockholders Equity": "5,507,000",
"Net Income": "242,000",
"Comprehensive Net Income": "819,000",
"BaseVar": "101,898,990",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "246%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "0",
"Assets, Current": "4,695,000",
"Assets, Non-Current": "3,008,000",
"Costs of Goods Sold": "0",
"Goodwill": "4,087,000",
"Liabilities, Current": "3,251,000",
"Liabilities, Non-Current": "1,751,000",
"Other Assets": "3,084,000",
"Other Compr. Net Income": "170,000",
"Other Expenses": "9,489,000",
"Other Liabilities": "4,619,000",
"Other Net Income": "33,000",
"Other Revenues": "9,830,000",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "9,621,000",
"Assets": "14,874,000",
"Expenses": "9,489,000",
"Revenues": "9,830,000",
"Stockholders Equity": "5,253,000",
"Net Income": "374,000",
"Comprehensive Net Income": "544,000",
"BaseVar": "94,044,680",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "234%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 2.339045529731577,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0000108772.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0000108772.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0000108772.svg"
},
{
"company_id": "0001394056",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0001394056.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/graphs/IME_0001394056.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001394056.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001394056_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001394056_main_keyfigs.svg",
"name": "ONE STOP Systems INC",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/backtesting_correlation/regression_0001394056.svg",
"report_text": "The relative strengths and weaknesses of ONE STOP 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 ONE STOP Systems INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 56% points.The greatest weakness of ONE STOP Systems INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 308% points.
The company's Economic Capital Ratio, given in the ranking table, is 195%, being 40% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0001394056_2019_ONE_STOP_Systems_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "7.64",
"Liabilities": "16.5",
"Assets": "-18.2",
"Stockholders Equity": "8.27",
"ECR before LimitedLiability": "16.5",
"Liabilities, Current": "16.3",
"Liabilities, Non-Current": "11.4",
"Assets, Current": "-12.1",
"Assets, Non-Current": "-8.01",
"Costs of Goods Sold": "-308",
"Expenses": "-38.8",
"Revenues": "56.2",
"Net Income": "17.6",
"Other Expenses": "38.8",
"Administrative and Marketing Exp.": "30.5",
"Research and Development Exp.": "17.3",
"Other Revenues": "56.2",
"Other Net Income": "-124",
"Comprehensive Net Income": "19.0",
"Other Compr. Net Income": "16.3",
"Economic Capital Ratio": "-39.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001394056_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "10,509",
"Assets, Current": "20,303",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "25,693",
"Goodwill": "11,439",
"Liabilities, Current": "9,219",
"Liabilities, Non-Current": "0",
"Other Assets": "4,315",
"Other Compr. Net Income": "437",
"Other Expenses": "-1,397",
"Other Liabilities": "265",
"Other Net Income": "206",
"Other Revenues": "37,027",
"Research and Development Exp.": "4,002"
},
"output_variables": {
"Liabilities": "9,484",
"Assets": "36,057",
"Expenses": "38,806",
"Revenues": "37,027",
"Stockholders Equity": "26,572",
"Net Income": "-1,573",
"Comprehensive Net Income": "-1,135",
"BaseVar": "343,210",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "195%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.9461162842020332,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0001394056.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0001394056.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0001394056.svg"
},
{
"company_id": "0000867374",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0000867374.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/graphs/IME_0000867374.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000867374.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000867374_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0000867374_main_keyfigs.svg",
"name": "Electronics FOR Imaging INC",
"rank": 15,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Electronics FOR Imaging 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 Electronics FOR Imaging INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 24% points.The greatest weakness of Electronics FOR Imaging INC is the variable Other Net Income, reducing the Economic Capital Ratio by 78% points.
The company's Economic Capital Ratio, given in the ranking table, is 194%, being 40% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0000867374_2019_Electronics_FOR_Imaging_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-0.640",
"Liabilities": "11.2",
"Assets": "-1.11",
"Stockholders Equity": "14.1",
"ECR before LimitedLiability": "102",
"Liabilities, Current": "7.19",
"Liabilities, Non-Current": "4.94",
"Other Assets": "-0.491",
"Goodwill": "-1.31",
"Costs of Goods Sold": "97.9",
"Expenses": "3.45",
"Revenues": "-182",
"Net Income": "90.8",
"Other Expenses": "59.1",
"Administrative and Marketing Exp.": "-52.0",
"Research and Development Exp.": "-78.4",
"Other Revenues": "-182",
"Other Net Income": "148",
"Comprehensive Net Income": "93.6",
"Other Compr. Net Income": "2.25",
"Economic Capital Ratio": "53.3"
},
"2012": {
"Other Liabilities": "-2.53",
"Liabilities": "-19.1",
"Assets": "-11.2",
"Stockholders Equity": "14.8",
"ECR before LimitedLiability": "131",
"Liabilities, Current": "-22.0",
"Liabilities, Non-Current": "4.88",
"Assets, Current": "-4.97",
"Other Assets": "-1.26",
"Goodwill": "-3.81",
"Costs of Goods Sold": "61.8",
"Expenses": "68.6",
"Revenues": "-116",
"Net Income": "121",
"Other Expenses": "73.1",
"Administrative and Marketing Exp.": "-19.0",
"Research and Development Exp.": "-40.5",
"Other Revenues": "-116",
"Other Net Income": "128",
"Comprehensive Net Income": "121",
"Economic Capital Ratio": "85.0"
},
"2013": {
"Assets, Current": "-37.1",
"Assets": "-85.3",
"Other Liabilities": "-5.48",
"Stockholders Equity": "20.5",
"ECR before LimitedLiability": "287",
"Other Assets": "-5.43",
"Goodwill": "-28.7",
"Assets, Non-Current": "3.93",
"Costs of Goods Sold": "48.5",
"Expenses": "122",
"Revenues": "-123",
"Net Income": "276",
"Other Expenses": "153",
"Administrative and Marketing Exp.": "-25.4",
"Research and Development Exp.": "-52.9",
"Other Revenues": "-123",
"Liabilities, Current": "-4.21",
"Liabilities, Non-Current": "7.76",
"Other Net Income": "267",
"Comprehensive Net Income": "274",
"Economic Capital Ratio": "234"
},
"2014": {
"Other Liabilities": "-20.5",
"Liabilities": "-12.5",
"Assets": "9.31",
"Stockholders Equity": "15.5",
"ECR before LimitedLiability": "91.7",
"Liabilities, Current": "2.55",
"Liabilities, Non-Current": "3.98",
"Assets, Current": "6.22",
"Goodwill": "2.84",
"Costs of Goods Sold": "64.7",
"Expenses": "59.5",
"Revenues": "-129",
"Net Income": "65.9",
"Other Expenses": "19.1",
"Administrative and Marketing Exp.": "1.41",
"Research and Development Exp.": "-30.0",
"Other Revenues": "-129",
"Other Net Income": "81.9",
"Comprehensive Net Income": "65.7",
"Other Compr. Net Income": "-3.43",
"Economic Capital Ratio": "48.7"
},
"2015": {
"Other Liabilities": "-24.2",
"Liabilities": "-16.9",
"Assets": "11.7",
"Stockholders Equity": "11.7",
"ECR before LimitedLiability": "58.3",
"Liabilities, Current": "2.30",
"Liabilities, Non-Current": "3.42",
"Assets, Current": "3.75",
"Goodwill": "7.32",
"Costs of Goods Sold": "55.5",
"Expenses": "54.4",
"Revenues": "-119",
"Net Income": "51.4",
"Other Expenses": "-5.05",
"Administrative and Marketing Exp.": "24.0",
"Research and Development Exp.": "-30.2",
"Other Revenues": "-119",
"Other Net Income": "62.3",
"Comprehensive Net Income": "50.4",
"Other Compr. Net Income": "-0.892",
"Economic Capital Ratio": "11.4"
},
"2016": {
"Other Liabilities": "-24.0",
"Liabilities": "-14.5",
"Assets": "8.53",
"Stockholders Equity": "13.0",
"ECR before LimitedLiability": "100",
"Liabilities, Current": "2.08",
"Liabilities, Non-Current": "5.49",
"Assets, Current": "3.34",
"Goodwill": "4.92",
"Costs of Goods Sold": "54.9",
"Expenses": "64.7",
"Revenues": "-112",
"Net Income": "64.8",
"Other Expenses": "29.5",
"Administrative and Marketing Exp.": "20.8",
"Research and Development Exp.": "-35.0",
"Other Revenues": "-112",
"Other Net Income": "70.9",
"Comprehensive Net Income": "64.7",
"Other Compr. Net Income": "-1.86",
"Economic Capital Ratio": "17.6"
},
"2017": {
"Other Liabilities": "-22.3",
"Liabilities": "-12.8",
"Assets": "12.6",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "70.9",
"Liabilities, Current": "1.58",
"Liabilities, Non-Current": "5.86",
"Assets, Current": "3.29",
"Goodwill": "8.91",
"Costs of Goods Sold": "48.7",
"Expenses": "48.1",
"Revenues": "-143",
"Net Income": "44.1",
"Other Expenses": "8.80",
"Administrative and Marketing Exp.": "15.5",
"Research and Development Exp.": "-38.4",
"Other Revenues": "-143",
"Other Net Income": "60.0",
"Comprehensive Net Income": "48.3",
"Other Compr. Net Income": "20.5",
"Economic Capital Ratio": "9.74"
},
"2018": {
"Assets, Current": "1.21",
"Assets": "3.48",
"Stockholders Equity": "3.47",
"ECR before LimitedLiability": "15.7",
"Goodwill": "7.11",
"Assets, Non-Current": "-3.63",
"Costs of Goods Sold": "-72.3",
"Expenses": "16.0",
"Net Income": "17.5",
"Other Expenses": "13.6",
"Administrative and Marketing Exp.": "23.5",
"Research and Development Exp.": "-5.76",
"Other Revenues": "23.6",
"Revenues": "23.6",
"Other Liabilities": "-1.46",
"Liabilities, Current": "-5.70",
"Liabilities, Non-Current": "6.02",
"Other Net Income": "-78.3",
"Comprehensive Net Income": "16.5",
"Other Compr. Net Income": "-14.2",
"Economic Capital Ratio": "-40.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0000867374_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "173,243",
"Assets, Current": "376,661",
"Assets, Non-Current": "2,137",
"Costs of Goods Sold": "0",
"Goodwill": "220,315",
"Liabilities, Current": "131,837",
"Liabilities, Non-Current": "0",
"Other Assets": "140,621",
"Other Compr. Net Income": "0",
"Other Expenses": "17,461",
"Other Liabilities": "43,114",
"Other Net Income": "334,070",
"Other Revenues": "0",
"Research and Development Exp.": "115,901"
},
"output_variables": {
"Liabilities": "174,951",
"Assets": "739,734",
"Expenses": "306,605",
"Revenues": "0",
"Stockholders Equity": "564,783",
"Net Income": "27,465",
"Comprehensive Net Income": "27,465",
"BaseVar": "3,141,771",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "279%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "176,240",
"Assets, Current": "633,292",
"Assets, Non-Current": "2,810",
"Costs of Goods Sold": "0",
"Goodwill": "298,513",
"Liabilities, Current": "369,284",
"Liabilities, Non-Current": "0",
"Other Assets": "139,169",
"Other Compr. Net Income": "0",
"Other Expenses": "-23,849",
"Other Liabilities": "53,707",
"Other Net Income": "355,958",
"Other Revenues": "0",
"Research and Development Exp.": "120,298"
},
"output_variables": {
"Liabilities": "422,991",
"Assets": "1,073,784",
"Expenses": "272,689",
"Revenues": "0",
"Stockholders Equity": "650,793",
"Net Income": "83,269",
"Comprehensive Net Income": "83,269",
"BaseVar": "3,382,418",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "299%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "185,338",
"Assets, Current": "600,564",
"Assets, Non-Current": "4,766",
"Costs of Goods Sold": "0",
"Goodwill": "301,925",
"Liabilities, Current": "200,870",
"Liabilities, Non-Current": "0",
"Other Assets": "119,129",
"Other Compr. Net Income": "-1,657",
"Other Expenses": "-156,975",
"Other Liabilities": "58,064",
"Other Net Income": "393,656",
"Other Revenues": "0",
"Research and Development Exp.": "128,124"
},
"output_variables": {
"Liabilities": "258,934",
"Assets": "1,026,384",
"Expenses": "156,487",
"Revenues": "0",
"Stockholders Equity": "767,450",
"Net Income": "237,169",
"Comprehensive Net Income": "235,512",
"BaseVar": "2,954,701",
"ECR before LimitedLiability": "367%",
"Economic Capital Ratio": "458%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "214,315",
"Assets, Current": "878,707",
"Assets, Non-Current": "9,580",
"Costs of Goods Sold": "0",
"Goodwill": "308,014",
"Liabilities, Current": "193,809",
"Liabilities, Non-Current": "0",
"Other Assets": "108,259",
"Other Compr. Net Income": "-5,969",
"Other Expenses": "41,483",
"Other Liabilities": "322,062",
"Other Net Income": "424,244",
"Other Revenues": "0",
"Research and Development Exp.": "134,732"
},
"output_variables": {
"Liabilities": "515,871",
"Assets": "1,304,560",
"Expenses": "390,530",
"Revenues": "0",
"Stockholders Equity": "788,689",
"Net Income": "33,714",
"Comprehensive Net Income": "27,745",
"BaseVar": "4,349,129",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "243%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "229,136",
"Assets, Current": "828,478",
"Assets, Non-Current": "14,257",
"Costs of Goods Sold": "0",
"Goodwill": "474,345",
"Liabilities, Current": "240,327",
"Liabilities, Non-Current": "0",
"Other Assets": "138,822",
"Other Compr. Net Income": "-10,067",
"Other Expenses": "53,587",
"Other Liabilities": "391,381",
"Other Net Income": "457,627",
"Other Revenues": "0",
"Research and Development Exp.": "141,364"
},
"output_variables": {
"Liabilities": "631,708",
"Assets": "1,455,902",
"Expenses": "424,087",
"Revenues": "0",
"Stockholders Equity": "824,194",
"Net Income": "33,540",
"Comprehensive Net Income": "23,473",
"BaseVar": "4,780,367",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "234%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "254,656",
"Assets, Current": "816,266",
"Assets, Non-Current": "14,359",
"Costs of Goods Sold": "0",
"Goodwill": "482,838",
"Liabilities, Current": "263,861",
"Liabilities, Non-Current": "0",
"Other Assets": "168,033",
"Other Compr. Net Income": "-7,270",
"Other Expenses": "57,841",
"Other Liabilities": "389,803",
"Other Net Income": "509,235",
"Other Revenues": "0",
"Research and Development Exp.": "151,192"
},
"output_variables": {
"Liabilities": "653,664",
"Assets": "1,481,496",
"Expenses": "463,689",
"Revenues": "0",
"Stockholders Equity": "827,832",
"Net Income": "45,546",
"Comprehensive Net Income": "38,276",
"BaseVar": "5,174,593",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "243%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "266,650",
"Assets, Current": "739,835",
"Assets, Non-Current": "15,504",
"Costs of Goods Sold": "0",
"Goodwill": "526,286",
"Liabilities, Current": "278,167",
"Liabilities, Non-Current": "0",
"Other Assets": "176,376",
"Other Compr. Net Income": "32,713",
"Other Expenses": "101,881",
"Other Liabilities": "398,523",
"Other Net Income": "510,544",
"Other Revenues": "0",
"Research and Development Exp.": "157,358"
},
"output_variables": {
"Liabilities": "676,690",
"Assets": "1,458,001",
"Expenses": "525,889",
"Revenues": "0",
"Stockholders Equity": "781,311",
"Net Income": "-15,345",
"Comprehensive Net Income": "17,368",
"BaseVar": "5,547,067",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "226%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "260,074",
"Assets, Current": "839,939",
"Assets, Non-Current": "37,393",
"Costs of Goods Sold": "516,448",
"Goodwill": "464,831",
"Liabilities, Current": "627,808",
"Liabilities, Non-Current": "15,481",
"Other Assets": "156,871",
"Other Compr. Net Income": "-20,952",
"Other Expenses": "81,133",
"Other Liabilities": "129,637",
"Other Net Income": "0",
"Other Revenues": "1,016,625",
"Research and Development Exp.": "159,941"
},
"output_variables": {
"Liabilities": "772,926",
"Assets": "1,499,034",
"Expenses": "1,017,596",
"Revenues": "1,016,625",
"Stockholders Equity": "726,108",
"Net Income": "-971",
"Comprehensive Net Income": "-21,923",
"BaseVar": "9,747,155",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "194%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 1.938487382925474,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0000867374.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0000867374.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0000867374.svg"
},
{
"company_id": "0001327567",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0001327567.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/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/2018/plot_over_time/0001327567_main_keyfigs.svg",
"name": "Palo Alto Networks Inc",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/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 Other Net Income, increasing the Economic Capital Ratio by 73% points.The greatest weakness of Palo Alto Networks Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 262% points.
The company's Economic Capital Ratio, given in the ranking table, is 191%, being 44% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0001327567_2019_Palo_Alto_Networks_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Liabilities": "0.104",
"Liabilities": "0.129",
"ECR before LimitedLiability": "7.05",
"Liabilities, Current": "-0.0623",
"Liabilities, Non-Current": "0.0952",
"Assets, Current": "1.34",
"Assets": "-0.0854",
"Other Assets": "-0.0903",
"Goodwill": "-1.55",
"Assets, Non-Current": "-0.0813",
"Costs of Goods Sold": "14.7",
"Expenses": "-35.3",
"Net Income": "1.19",
"Other Expenses": "0.209",
"Administrative and Marketing Exp.": "-148",
"Research and Development Exp.": "0.406",
"Other Revenues": "-211",
"Revenues": "-211",
"Other Net Income": "86.9",
"Comprehensive Net Income": "1.18",
"Economic Capital Ratio": "-45.7"
},
"2014": {
"Other Liabilities": "-0.674",
"Liabilities": "-0.673",
"Stockholders Equity": "7.33",
"ECR before LimitedLiability": "8.94",
"Assets, Current": "11.1",
"Assets": "19.4",
"Other Assets": "3.22",
"Goodwill": "0.942",
"Assets, Non-Current": "0.486",
"Costs of Goods Sold": "27.2",
"Expenses": "-13.3",
"Revenues": "-80.6",
"Net Income": "-17.1",
"Other Expenses": "-11.6",
"Administrative and Marketing Exp.": "-17.6",
"Research and Development Exp.": "3.82",
"Other Revenues": "-80.6",
"Other Net Income": "52.7",
"Comprehensive Net Income": "-17.0",
"Other Compr. Net Income": "0.450",
"Economic Capital Ratio": "-34.1"
},
"2015": {
"Other Liabilities": "0.178",
"Liabilities": "-0.551",
"Assets": "2.99",
"ECR before LimitedLiability": "-0.307",
"Liabilities, Current": "-0.926",
"Liabilities, Non-Current": "0.115",
"Assets, Current": "0.136",
"Other Assets": "3.03",
"Assets, Non-Current": "-0.119",
"Costs of Goods Sold": "14.1",
"Expenses": "-1.41",
"Net Income": "-3.30",
"Other Expenses": "3.20",
"Administrative and Marketing Exp.": "-48.7",
"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": {
"Assets, Current": "2.30",
"Assets": "3.75",
"Other Liabilities": "0.222",
"Stockholders Equity": "2.38",
"ECR before LimitedLiability": "33.3",
"Other Assets": "2.49",
"Goodwill": "-0.487",
"Assets, Non-Current": "-0.498",
"Costs of Goods Sold": "11.6",
"Expenses": "-1.07",
"Revenues": "-122",
"Net Income": "-2.31",
"Other Expenses": "12.4",
"Administrative and Marketing Exp.": "-81.7",
"Research and Development Exp.": "-2.02",
"Other Revenues": "-122",
"Liabilities, Current": "-0.259",
"Other Net Income": "31.9",
"Comprehensive Net Income": "-2.23",
"Other Compr. Net Income": "0.488",
"Economic Capital Ratio": "-49.4"
},
"2017": {
"Assets, Current": "1.00",
"Assets": "2.66",
"Stockholders Equity": "1.52",
"ECR before LimitedLiability": "22.0",
"Other Assets": "1.45",
"Goodwill": "-0.231",
"Costs of Goods Sold": "12.3",
"Expenses": "0.538",
"Net Income": "-0.474",
"Other Expenses": "11.4",
"Administrative and Marketing Exp.": "-98.5",
"Research and Development Exp.": "-1.63",
"Other Revenues": "-156",
"Revenues": "-156",
"Other Liabilities": "0.198",
"Liabilities, Current": "-0.350",
"Liabilities, Non-Current": "0.200",
"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",
"Assets, Current": "13.1",
"Other Assets": "5.68",
"Goodwill": "1.35",
"Costs of Goods Sold": "31.5",
"Expenses": "13.4",
"Revenues": "-262",
"Net Income": "3.34",
"Other Expenses": "12.5",
"Administrative and Marketing Exp.": "-106",
"Research and Development Exp.": "-22.5",
"Other Revenues": "-262",
"Other Net Income": "73.1",
"Other Compr. Net Income": "-2.33",
"Economic Capital Ratio": "-43.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/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%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 1.9054152112351066,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0001327567.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0001327567.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0001327567.svg"
},
{
"company_id": "0001078271",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0001078271.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/graphs/IME_0001078271.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001078271.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001078271_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001078271_main_keyfigs.svg",
"name": "Extreme Networks INC",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/backtesting_correlation/regression_0001078271.svg",
"report_text": "The relative strengths and weaknesses of Extreme 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 Extreme Networks INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 63% points.The greatest weakness of Extreme Networks INC is the variable Other Net Income, reducing the Economic Capital Ratio by 111% points.
The company's Economic Capital Ratio, given in the ranking table, is 177%, being 57% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0001078271_2019_Extreme_Networks_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Assets, Current": "-10.4",
"Assets": "-10.8",
"Other Liabilities": "-0.912",
"Stockholders Equity": "-5.27",
"ECR before LimitedLiability": "-16.9",
"Other Assets": "1.02",
"Goodwill": "-1.18",
"Assets, Non-Current": "-0.717",
"Costs of Goods Sold": "42.7",
"Expenses": "-18.0",
"Revenues": "-144",
"Net Income": "-19.3",
"Other Expenses": "-9.23",
"Administrative and Marketing Exp.": "-19.1",
"Research and Development Exp.": "-15.3",
"Other Revenues": "-144",
"Liabilities, Current": "1.44",
"Other Net Income": "87.3",
"Comprehensive Net Income": "-18.6",
"Other Compr. Net Income": "2.94",
"Economic Capital Ratio": "-63.8"
},
"2016": {
"Assets, Current": "-2.01",
"Assets": "-2.93",
"Other Liabilities": "0.276",
"Stockholders Equity": "-1.90",
"ECR before LimitedLiability": "31.6",
"Other Assets": "-1.24",
"Goodwill": "0.238",
"Assets, Non-Current": "-0.775",
"Costs of Goods Sold": "22.8",
"Expenses": "-3.06",
"Net Income": "-0.318",
"Other Expenses": "6.78",
"Administrative and Marketing Exp.": "-47.6",
"Research and Development Exp.": "-13.6",
"Other Revenues": "-178",
"Revenues": "-178",
"Liabilities, Current": "-0.403",
"Liabilities, Non-Current": "0.262",
"Other Net Income": "86.3",
"Economic Capital Ratio": "-51.1",
"Other Compr. Net Income": "0.281"
},
"2017": {
"Other Liabilities": "9.26",
"Liabilities": "11.0",
"Assets": "-8.18",
"Stockholders Equity": "-5.39",
"ECR before LimitedLiability": "55.6",
"Liabilities, Current": "-8.40",
"Liabilities, Non-Current": "9.33",
"Assets, Current": "-3.22",
"Other Assets": "-4.89",
"Costs of Goods Sold": "42.7",
"Expenses": "16.5",
"Revenues": "-243",
"Net Income": "36.6",
"Other Expenses": "33.4",
"Administrative and Marketing Exp.": "-82.1",
"Research and Development Exp.": "-78.7",
"Other Revenues": "-243",
"Other Net Income": "123",
"Comprehensive Net Income": "36.0",
"Other Compr. Net Income": "-4.77",
"Economic Capital Ratio": "-5.56"
},
"2018": {
"Other Liabilities": "0.319",
"Liabilities": "1.13",
"Assets": "-11.1",
"Stockholders Equity": "-0.708",
"ECR before LimitedLiability": "-0.753",
"Liabilities, Current": "0.412",
"Liabilities, Non-Current": "0.453",
"Assets, Current": "-0.915",
"Other Assets": "-0.438",
"Assets, Non-Current": "-0.455",
"Costs of Goods Sold": "-67.9",
"Expenses": "-30.4",
"Revenues": "63.4",
"Net Income": "4.92",
"Other Expenses": "0.784",
"Administrative and Marketing Exp.": "12.6",
"Research and Development Exp.": "-31.5",
"Other Revenues": "63.4",
"Other Net Income": "-111",
"Comprehensive Net Income": "5.21",
"Economic Capital Ratio": "-56.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001078271_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "211,391",
"Assets, Current": "237,994",
"Assets, Non-Current": "27,795",
"Costs of Goods Sold": "0",
"Goodwill": "70,877",
"Liabilities, Current": "235,430",
"Liabilities, Non-Current": "0",
"Other Assets": "91,994",
"Other Compr. Net Income": "-852",
"Other Expenses": "45,877",
"Other Liabilities": "0",
"Other Net Income": "279,072",
"Other Revenues": "0",
"Research and Development Exp.": "93,447"
},
"output_variables": {
"Liabilities": "235,430",
"Assets": "428,660",
"Expenses": "350,715",
"Revenues": "0",
"Stockholders Equity": "193,230",
"Net Income": "-71,643",
"Comprehensive Net Income": "-72,495",
"BaseVar": "2,974,422",
"ECR before LimitedLiability": "-154%",
"Economic Capital Ratio": "158%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "188,481",
"Assets, Current": "228,968",
"Assets, Non-Current": "25,236",
"Costs of Goods Sold": "0",
"Goodwill": "90,639",
"Liabilities, Current": "211,526",
"Liabilities, Non-Current": "0",
"Other Assets": "29,580",
"Other Compr. Net Income": "-1,583",
"Other Expenses": "36,570",
"Other Liabilities": "0",
"Other Net Income": "271,888",
"Other Revenues": "0",
"Research and Development Exp.": "78,721"
},
"output_variables": {
"Liabilities": "211,526",
"Assets": "374,423",
"Expenses": "303,772",
"Revenues": "0",
"Stockholders Equity": "162,897",
"Net Income": "-31,884",
"Comprehensive Net Income": "-33,467",
"BaseVar": "2,711,623",
"ECR before LimitedLiability": "-68%",
"Economic Capital Ratio": "174%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "200,490",
"Assets, Current": "298,842",
"Assets, Non-Current": "25,065",
"Costs of Goods Sold": "0",
"Goodwill": "105,553",
"Liabilities, Current": "213,205",
"Liabilities, Non-Current": "0",
"Other Assets": "30,240",
"Other Compr. Net Income": "572",
"Other Expenses": "39,129",
"Other Liabilities": "0",
"Other Net Income": "331,599",
"Other Revenues": "0",
"Research and Development Exp.": "93,724"
},
"output_variables": {
"Liabilities": "213,205",
"Assets": "459,700",
"Expenses": "333,343",
"Revenues": "0",
"Stockholders Equity": "246,495",
"Net Income": "-1,744",
"Comprehensive Net Income": "-1,172",
"BaseVar": "3,124,956",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "211%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "318,095",
"Assets, Current": "427,913",
"Assets, Non-Current": "47,642",
"Costs of Goods Sold": "448,625",
"Goodwill": "216,174",
"Liabilities, Current": "359,872",
"Liabilities, Non-Current": "0",
"Other Assets": "78,519",
"Other Compr. Net Income": "599",
"Other Expenses": "84,823",
"Other Liabilities": "0",
"Other Net Income": "5,486",
"Other Revenues": "983,142",
"Research and Development Exp.": "183,877"
},
"output_variables": {
"Liabilities": "359,872",
"Assets": "770,248",
"Expenses": "1,035,420",
"Revenues": "983,142",
"Stockholders Equity": "410,376",
"Net Income": "-46,792",
"Comprehensive Net Income": "-46,193",
"BaseVar": "9,048,331",
"ECR before LimitedLiability": "-32%",
"Economic Capital Ratio": "177%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 1.773611192585922,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0001078271.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0001078271.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0001078271.svg"
},
{
"company_id": "0001036044",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0001036044.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/graphs/IME_0001036044.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001036044.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001036044_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001036044_main_keyfigs.svg",
"name": "Identiv Inc",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/backtesting_correlation/regression_0001036044.svg",
"report_text": "The relative strengths and weaknesses of Identiv 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 Identiv Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Identiv Inc is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 164% points.
The company's Economic Capital Ratio, given in the ranking table, is 176%, being 58% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0001036044_2019_Identiv_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "0.602",
"Stockholders Equity": "-0.846",
"ECR before LimitedLiability": "-0.402",
"Liabilities, Current": "0.597",
"Assets, Current": "-6.45",
"Assets": "-1.18",
"Other Assets": "-0.785",
"Goodwill": "7.08",
"Assets, Non-Current": "-0.461",
"Costs of Goods Sold": "-252",
"Expenses": "-76.5",
"Revenues": "136",
"Net Income": "-0.535",
"Other Expenses": "31.7",
"Administrative and Marketing Exp.": "-1.05",
"Research and Development Exp.": "15.1",
"Other Revenues": "136",
"Other Net Income": "-276",
"Comprehensive Net Income": "-0.318",
"Other Compr. Net Income": "0.288",
"Economic Capital Ratio": "-49.1"
},
"2012": {
"Liabilities": "-20.9",
"Stockholders Equity": "-12.2",
"ECR before LimitedLiability": "-117",
"Liabilities, Current": "-17.7",
"Assets, Current": "-71.7",
"Assets": "-76.7",
"Other Assets": "-15.0",
"Goodwill": "16.5",
"Assets, Non-Current": "-11.4",
"Costs of Goods Sold": "-111",
"Expenses": "-108",
"Revenues": "49.6",
"Net Income": "-119",
"Other Expenses": "-73.2",
"Administrative and Marketing Exp.": "19.2",
"Research and Development Exp.": "30.3",
"Other Revenues": "49.6",
"Other Net Income": "-164",
"Comprehensive Net Income": "-113",
"Other Compr. Net Income": "7.66",
"Economic Capital Ratio": "-163"
},
"2013": {
"Liabilities": "-33.1",
"Stockholders Equity": "-17.6",
"ECR before LimitedLiability": "-143",
"Liabilities, Current": "-25.1",
"Liabilities, Non-Current": "-5.00",
"Assets, Current": "-88.4",
"Assets": "-114",
"Other Assets": "-23.5",
"Goodwill": "-22.3",
"Assets, Non-Current": "-11.8",
"Costs of Goods Sold": "-134",
"Expenses": "-77.2",
"Revenues": "28.3",
"Net Income": "-125",
"Other Expenses": "-64.9",
"Administrative and Marketing Exp.": "21.3",
"Research and Development Exp.": "23.3",
"Other Revenues": "28.3",
"Other Net Income": "-344",
"Comprehensive Net Income": "-122",
"Economic Capital Ratio": "-195"
},
"2014": {
"Liabilities": "-5.15",
"Stockholders Equity": "-9.29",
"ECR before LimitedLiability": "-3.74",
"Liabilities, Current": "-4.08",
"Assets, Current": "-17.9",
"Assets": "-24.3",
"Other Assets": "-9.97",
"Goodwill": "-5.13",
"Assets, Non-Current": "-3.94",
"Costs of Goods Sold": "-223",
"Expenses": "-24.0",
"Revenues": "141",
"Net Income": "-9.01",
"Other Expenses": "23.0",
"Administrative and Marketing Exp.": "31.6",
"Research and Development Exp.": "49.4",
"Other Revenues": "141",
"Other Net Income": "-302",
"Comprehensive Net Income": "-5.87",
"Other Compr. Net Income": "3.54",
"Economic Capital Ratio": "-46.7"
},
"2015": {
"Other Liabilities": "4.30",
"Liabilities": "-17.5",
"Stockholders Equity": "-11.1",
"ECR before LimitedLiability": "-157",
"Liabilities, Current": "-20.4",
"Assets, Current": "-65.9",
"Assets": "-98.2",
"Other Assets": "-9.07",
"Goodwill": "-24.0",
"Assets, Non-Current": "-8.21",
"Costs of Goods Sold": "-114",
"Expenses": "-101",
"Revenues": "18.0",
"Net Income": "-156",
"Other Expenses": "-8.18",
"Research and Development Exp.": "9.46",
"Other Revenues": "18.0",
"Other Net Income": "-268",
"Comprehensive Net Income": "-151",
"Other Compr. Net Income": "3.87",
"Economic Capital Ratio": "-204"
},
"2016": {
"Liabilities": "-10.1",
"Stockholders Equity": "-22.5",
"ECR before LimitedLiability": "-27.6",
"Liabilities, Current": "-7.38",
"Liabilities, Non-Current": "-3.74",
"Assets, Current": "-36.9",
"Assets": "-52.3",
"Other Assets": "-10.9",
"Goodwill": "-24.1",
"Assets, Non-Current": "-14.9",
"Costs of Goods Sold": "-251",
"Expenses": "-42.8",
"Revenues": "114",
"Net Income": "-46.8",
"Other Expenses": "53.8",
"Administrative and Marketing Exp.": "41.9",
"Research and Development Exp.": "31.3",
"Other Revenues": "114",
"Other Net Income": "-437",
"Comprehensive Net Income": "-45.2",
"Economic Capital Ratio": "-110"
},
"2017": {
"Liabilities": "-1.43",
"Stockholders Equity": "-6.88",
"ECR before LimitedLiability": "8.58",
"Liabilities, Current": "-0.729",
"Assets, Current": "-7.79",
"Assets": "-13.1",
"Other Assets": "-4.98",
"Goodwill": "-7.95",
"Assets, Non-Current": "-3.45",
"Costs of Goods Sold": "-355",
"Expenses": "-5.64",
"Revenues": "161",
"Net Income": "-1.63",
"Other Expenses": "80.3",
"Administrative and Marketing Exp.": "60.8",
"Research and Development Exp.": "25.4",
"Other Revenues": "161",
"Other Net Income": "-473",
"Comprehensive Net Income": "-0.987",
"Other Compr. Net Income": "0.680",
"Economic Capital Ratio": "-52.6"
},
"2018": {
"Liabilities": "0.928",
"Stockholders Equity": "-1.19",
"ECR before LimitedLiability": "-2.38",
"Liabilities, Current": "0.381",
"Liabilities, Non-Current": "0.394",
"Assets, Current": "-1.74",
"Assets": "-2.45",
"Goodwill": "-1.32",
"Assets, Non-Current": "-1.11",
"Costs of Goods Sold": "-164",
"Expenses": "-0.694",
"Revenues": "57.2",
"Net Income": "3.47",
"Other Expenses": "20.0",
"Administrative and Marketing Exp.": "8.00",
"Research and Development Exp.": "10.4",
"Other Revenues": "57.2",
"Other Net Income": "-127",
"Comprehensive Net Income": "2.52",
"Other Compr. Net Income": "-0.610",
"Economic Capital Ratio": "-58.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001036044_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "46,003",
"Assets, Current": "42,506",
"Assets, Non-Current": "501",
"Costs of Goods Sold": "59,906",
"Goodwill": "94,405",
"Liabilities, Current": "25,762",
"Liabilities, Non-Current": "6,292",
"Other Assets": "6,699",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,441",
"Other Liabilities": "14,586",
"Other Net Income": "-1,185",
"Other Revenues": "102,708",
"Research and Development Exp.": "7,025"
},
"output_variables": {
"Liabilities": "46,640",
"Assets": "144,111",
"Expenses": "111,493",
"Revenues": "102,708",
"Stockholders Equity": "97,471",
"Net Income": "-9,970",
"Comprehensive Net Income": "-9,970",
"BaseVar": "997,843",
"ECR before LimitedLiability": "-37%",
"Economic Capital Ratio": "177%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "42,206",
"Assets, Current": "37,190",
"Assets, Non-Current": "1,671",
"Costs of Goods Sold": "56,163",
"Goodwill": "57,152",
"Liabilities, Current": "37,318",
"Liabilities, Non-Current": "11,700",
"Other Assets": "8,892",
"Other Compr. Net Income": "2,834",
"Other Expenses": "39,713",
"Other Liabilities": "6,297",
"Other Net Income": "-1,420",
"Other Revenues": "94,599",
"Research and Development Exp.": "8,665"
},
"output_variables": {
"Liabilities": "55,315",
"Assets": "104,905",
"Expenses": "146,747",
"Revenues": "94,599",
"Stockholders Equity": "49,590",
"Net Income": "-53,568",
"Comprehensive Net Income": "-50,734",
"BaseVar": "1,109,174",
"ECR before LimitedLiability": "-500%",
"Economic Capital Ratio": "51%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "33,158",
"Assets, Current": "32,829",
"Assets, Non-Current": "867",
"Costs of Goods Sold": "41,970",
"Goodwill": "19,175",
"Liabilities, Current": "24,378",
"Liabilities, Non-Current": "3,989",
"Other Assets": "5,888",
"Other Compr. Net Income": "781",
"Other Expenses": "17,567",
"Other Liabilities": "5,648",
"Other Net Income": "-12,436",
"Other Revenues": "75,610",
"Research and Development Exp.": "6,277"
},
"output_variables": {
"Liabilities": "34,015",
"Assets": "58,759",
"Expenses": "98,972",
"Revenues": "75,610",
"Stockholders Equity": "24,744",
"Net Income": "-35,798",
"Comprehensive Net Income": "-35,017",
"BaseVar": "833,265",
"ECR before LimitedLiability": "-606%",
"Economic Capital Ratio": "28%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "33,386",
"Assets, Current": "61,615",
"Assets, Non-Current": "1,371",
"Costs of Goods Sold": "47,793",
"Goodwill": "17,583",
"Liabilities, Current": "19,635",
"Liabilities, Non-Current": "14,568",
"Other Assets": "5,311",
"Other Compr. Net Income": "581",
"Other Expenses": "6,703",
"Other Liabilities": "5,545",
"Other Net Income": "-4,368",
"Other Revenues": "81,249",
"Research and Development Exp.": "6,902"
},
"output_variables": {
"Liabilities": "39,748",
"Assets": "85,880",
"Expenses": "94,784",
"Revenues": "81,249",
"Stockholders Equity": "46,132",
"Net Income": "-17,903",
"Comprehensive Net Income": "-17,322",
"BaseVar": "821,129",
"ECR before LimitedLiability": "-194%",
"Economic Capital Ratio": "148%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "39,840",
"Assets, Current": "41,274",
"Assets, Non-Current": "1,129",
"Costs of Goods Sold": "37,645",
"Goodwill": "0",
"Liabilities, Current": "16,216",
"Liabilities, Non-Current": "5,386",
"Other Assets": "11,493",
"Other Compr. Net Income": "606",
"Other Expenses": "10,259",
"Other Liabilities": "18,104",
"Other Net Income": "-3,119",
"Other Revenues": "60,794",
"Research and Development Exp.": "9,151"
},
"output_variables": {
"Liabilities": "39,706",
"Assets": "53,896",
"Expenses": "96,895",
"Revenues": "60,794",
"Stockholders Equity": "14,190",
"Net Income": "-39,220",
"Comprehensive Net Income": "-38,614",
"BaseVar": "723,126",
"ECR before LimitedLiability": "-676%",
"Economic Capital Ratio": "18%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "25,341",
"Assets, Current": "31,652",
"Assets, Non-Current": "712",
"Costs of Goods Sold": "32,439",
"Goodwill": "0",
"Liabilities, Current": "22,566",
"Liabilities, Non-Current": "4,322",
"Other Assets": "8,236",
"Other Compr. Net Income": "-168",
"Other Expenses": "3,220",
"Other Liabilities": "9,779",
"Other Net Income": "-2,351",
"Other Revenues": "56,168",
"Research and Development Exp.": "6,520"
},
"output_variables": {
"Liabilities": "36,667",
"Assets": "40,600",
"Expenses": "67,520",
"Revenues": "56,168",
"Stockholders Equity": "3,933",
"Net Income": "-13,703",
"Comprehensive Net Income": "-13,871",
"BaseVar": "567,441",
"ECR before LimitedLiability": "-296%",
"Economic Capital Ratio": "115%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "20,693",
"Assets, Current": "44,239",
"Assets, Non-Current": "715",
"Costs of Goods Sold": "38,059",
"Goodwill": "0",
"Liabilities, Current": "21,205",
"Liabilities, Non-Current": "3,383",
"Other Assets": "6,408",
"Other Compr. Net Income": "636",
"Other Expenses": "-263",
"Other Liabilities": "2,921",
"Other Net Income": "-3,736",
"Other Revenues": "60,219",
"Research and Development Exp.": "6,146"
},
"output_variables": {
"Liabilities": "27,509",
"Assets": "51,362",
"Expenses": "64,635",
"Revenues": "60,219",
"Stockholders Equity": "23,853",
"Net Income": "-8,152",
"Comprehensive Net Income": "-7,516",
"BaseVar": "580,892",
"ECR before LimitedLiability": "-129%",
"Economic Capital Ratio": "164%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "27,215",
"Assets, Current": "42,192",
"Assets, Non-Current": "1,224",
"Costs of Goods Sold": "44,810",
"Goodwill": "9,286",
"Liabilities, Current": "29,478",
"Liabilities, Non-Current": "1,268",
"Other Assets": "13,604",
"Other Compr. Net Income": "-471",
"Other Expenses": "902",
"Other Liabilities": "1,860",
"Other Net Income": "-2,683",
"Other Revenues": "78,142",
"Research and Development Exp.": "7,235"
},
"output_variables": {
"Liabilities": "32,606",
"Assets": "66,306",
"Expenses": "80,162",
"Revenues": "78,142",
"Stockholders Equity": "33,700",
"Net Income": "-4,703",
"Comprehensive Net Income": "-5,174",
"BaseVar": "725,965",
"ECR before LimitedLiability": "-54%",
"Economic Capital Ratio": "176%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 1.7573761816198752,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0001036044.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0001036044.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0001036044.svg"
},
{
"company_id": "0001370880",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0001370880.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/graphs/IME_0001370880.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001370880.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001370880_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001370880_main_keyfigs.svg",
"name": "Mandiant Inc",
"rank": 19,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Mandiant 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 Mandiant Inc compared to the market average is the variable Assets, increasing the Economic Capital Ratio by 10.0% points.The greatest weakness of Mandiant Inc is the variable Net Income, reducing the Economic Capital Ratio by 4.3% points.
The company's Economic Capital Ratio, given in the ranking table, is 174%, being 60% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0001370880_2019_Mandiant_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Liabilities": "-0.248",
"Liabilities": "-0.361",
"Stockholders Equity": "6.18",
"ECR before LimitedLiability": "4.33",
"Liabilities, Current": "-0.165",
"Assets, Current": "0.232",
"Assets": "39.8",
"Other Assets": "0.109",
"Goodwill": "38.5",
"Assets, Non-Current": "-0.231",
"Costs of Goods Sold": "5.71",
"Expenses": "-0.204",
"Revenues": "-43.2",
"Net Income": "-32.3",
"Other Expenses": "10.6",
"Administrative and Marketing Exp.": "-43.3",
"Research and Development Exp.": "-1.19",
"Other Revenues": "-43.2",
"Other Net Income": "1.54",
"Comprehensive Net Income": "-32.4",
"Economic Capital Ratio": "-48.4"
},
"2014": {
"Other Liabilities": "1.58",
"Liabilities": "1.92",
"Assets": "62.3",
"Stockholders Equity": "10.4",
"ECR before LimitedLiability": "-28.6",
"Liabilities, Current": "1.68",
"Liabilities, Non-Current": "-1.28",
"Other Assets": "-2.98",
"Goodwill": "71.1",
"Assets, Non-Current": "-2.56",
"Costs of Goods Sold": "24.3",
"Expenses": "-34.6",
"Revenues": "-44.2",
"Net Income": "-55.4",
"Other Expenses": "27.1",
"Administrative and Marketing Exp.": "-50.8",
"Research and Development Exp.": "-21.4",
"Other Revenues": "-44.2",
"Other Net Income": "5.36",
"Comprehensive Net Income": "-55.4",
"Economic Capital Ratio": "-71.6"
},
"2015": {
"Other Liabilities": "8.95",
"Liabilities": "8.39",
"Stockholders Equity": "1.40",
"ECR before LimitedLiability": "-32.0",
"Assets, Current": "11.0",
"Assets": "32.9",
"Other Assets": "-2.65",
"Goodwill": "24.4",
"Assets, Non-Current": "-2.08",
"Costs of Goods Sold": "19.4",
"Expenses": "-18.2",
"Revenues": "-29.2",
"Net Income": "-38.2",
"Other Expenses": "5.53",
"Administrative and Marketing Exp.": "-23.2",
"Research and Development Exp.": "-15.1",
"Other Revenues": "-29.2",
"Other Net Income": "-4.72",
"Comprehensive Net Income": "-35.0",
"Other Compr. Net Income": "1.58",
"Economic Capital Ratio": "-78.9"
},
"2016": {
"Other Liabilities": "6.84",
"Liabilities": "6.67",
"ECR before LimitedLiability": "8.00",
"Liabilities, Non-Current": "-0.650",
"Assets, Current": "4.69",
"Assets": "27.1",
"Other Assets": "-2.51",
"Goodwill": "29.6",
"Assets, Non-Current": "-2.70",
"Costs of Goods Sold": "14.2",
"Expenses": "-10.4",
"Net Income": "-27.4",
"Other Expenses": "10.1",
"Administrative and Marketing Exp.": "-15.9",
"Research and Development Exp.": "-13.9",
"Other Revenues": "-23.8",
"Revenues": "-23.8",
"Other Net Income": "-2.51",
"Comprehensive Net Income": "-27.3",
"Other Compr. Net Income": "0.867",
"Economic Capital Ratio": "-74.7"
},
"2017": {
"Other Liabilities": "0.624",
"Liabilities": "0.674",
"Stockholders Equity": "0.352",
"ECR before LimitedLiability": "12.2",
"Assets, Current": "3.32",
"Assets": "17.2",
"Other Assets": "-1.18",
"Goodwill": "15.3",
"Assets, Non-Current": "-0.871",
"Costs of Goods Sold": "12.9",
"Expenses": "0.462",
"Revenues": "-31.4",
"Net Income": "-10.2",
"Other Expenses": "8.93",
"Administrative and Marketing Exp.": "-7.35",
"Research and Development Exp.": "-7.02",
"Other Revenues": "-31.4",
"Other Net Income": "9.13",
"Comprehensive Net Income": "-10.4",
"Other Compr. Net Income": "-0.576",
"Economic Capital Ratio": "-49.0"
},
"2018": {
"Other Liabilities": "-0.741",
"Liabilities": "-1.16",
"Assets": "9.96",
"Stockholders Equity": "-0.0943",
"ECR before LimitedLiability": "-4.40",
"Liabilities, Current": "-0.0959",
"Liabilities, Non-Current": "-0.196",
"Assets, Current": "3.04",
"Goodwill": "5.74",
"Assets, Non-Current": "-0.647",
"Costs of Goods Sold": "9.69",
"Expenses": "3.17",
"Revenues": "-3.12",
"Net Income": "-4.26",
"Other Expenses": "2.16",
"Administrative and Marketing Exp.": "-1.96",
"Research and Development Exp.": "-3.20",
"Other Revenues": "-3.12",
"Other Net Income": "-3.87",
"Comprehensive Net Income": "-4.25",
"Economic Capital Ratio": "-60.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001370880_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "219,969",
"Assets, Current": "315,167",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "987,704",
"Liabilities, Current": "203,965",
"Liabilities, Non-Current": "2,120",
"Other Assets": "73,442",
"Other Compr. Net Income": "0",
"Other Expenses": "-58,772",
"Other Liabilities": "122,126",
"Other Net Income": "106,598",
"Other Revenues": "0",
"Research and Development Exp.": "66,036"
},
"output_variables": {
"Liabilities": "328,211",
"Assets": "1,376,313",
"Expenses": "227,233",
"Revenues": "0",
"Stockholders Equity": "1,048,102",
"Net Income": "-120,635",
"Comprehensive Net Income": "-120,635",
"BaseVar": "2,251,014",
"ECR before LimitedLiability": "-57%",
"Economic Capital Ratio": "175%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "522,250",
"Assets, Current": "657,137",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "1,011,913",
"Liabilities, Current": "327,081",
"Liabilities, Non-Current": "7,403",
"Other Assets": "89,831",
"Other Compr. Net Income": "-441",
"Other Expenses": "-32,301",
"Other Liabilities": "173,569",
"Other Net Income": "249,346",
"Other Revenues": "0",
"Research and Development Exp.": "203,187"
},
"output_variables": {
"Liabilities": "508,053",
"Assets": "1,758,881",
"Expenses": "693,136",
"Revenues": "0",
"Stockholders Equity": "1,250,828",
"Net Income": "-443,790",
"Comprehensive Net Income": "-444,231",
"BaseVar": "5,084,314",
"ECR before LimitedLiability": "-273%",
"Economic Capital Ratio": "123%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "617,956",
"Assets, Current": "1,387,259",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "964,848",
"Liabilities, Current": "457,933",
"Liabilities, Non-Current": "11,141",
"Other Assets": "89,366",
"Other Compr. Net Income": "-1,784",
"Other Expenses": "31,206",
"Other Liabilities": "928,027",
"Other Net Income": "389,414",
"Other Revenues": "0",
"Research and Development Exp.": "279,467"
},
"output_variables": {
"Liabilities": "1,397,101",
"Assets": "2,441,473",
"Expenses": "928,629",
"Revenues": "0",
"Stockholders Equity": "1,044,372",
"Net Income": "-539,215",
"Comprehensive Net Income": "-540,999",
"BaseVar": "7,449,362",
"ECR before LimitedLiability": "-209%",
"Economic Capital Ratio": "143%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "579,338",
"Assets, Current": "1,087,911",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "1,222,292",
"Liabilities, Current": "536,388",
"Liabilities, Non-Current": "7,087",
"Other Assets": "72,762",
"Other Compr. Net Income": "483",
"Other Expenses": "66,778",
"Other Liabilities": "998,378",
"Other Net Income": "445,581",
"Other Revenues": "0",
"Research and Development Exp.": "279,594"
},
"output_variables": {
"Liabilities": "1,541,853",
"Assets": "2,382,965",
"Expenses": "925,710",
"Revenues": "0",
"Stockholders Equity": "841,112",
"Net Income": "-480,129",
"Comprehensive Net Income": "-479,646",
"BaseVar": "7,710,142",
"ECR before LimitedLiability": "-183%",
"Economic Capital Ratio": "151%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "497,532",
"Assets, Current": "1,077,138",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "1,172,049",
"Liabilities, Current": "557,905",
"Liabilities, Non-Current": "22,102",
"Other Assets": "82,894",
"Other Compr. Net Income": "-1,139",
"Other Expenses": "54,398",
"Other Liabilities": "1,007,258",
"Other Net Income": "491,512",
"Other Revenues": "0",
"Research and Development Exp.": "243,273"
},
"output_variables": {
"Liabilities": "1,587,265",
"Assets": "2,332,081",
"Expenses": "795,203",
"Revenues": "0",
"Stockholders Equity": "744,816",
"Net Income": "-303,691",
"Comprehensive Net Income": "-304,830",
"BaseVar": "7,355,781",
"ECR before LimitedLiability": "-111%",
"Economic Capital Ratio": "168%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "486,735",
"Assets, Current": "1,381,180",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "272,475",
"Goodwill": "1,142,966",
"Liabilities, Current": "677,364",
"Liabilities, Non-Current": "405,743",
"Other Assets": "171,932",
"Other Compr. Net Income": "582",
"Other Expenses": "61,950",
"Other Liabilities": "962,577",
"Other Net Income": "1,229",
"Other Revenues": "830,950",
"Research and Development Exp.": "254,142"
},
"output_variables": {
"Liabilities": "2,045,684",
"Assets": "2,696,078",
"Expenses": "1,075,302",
"Revenues": "830,950",
"Stockholders Equity": "650,394",
"Net Income": "-243,123",
"Comprehensive Net Income": "-242,541",
"BaseVar": "10,365,665",
"ECR before LimitedLiability": "-72%",
"Economic Capital Ratio": "174%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 1.737142860680367,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0001370880.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0001370880.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0001370880.svg"
},
{
"company_id": "0000807863",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0000807863.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/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/2018/plot_over_time/0000807863_main_keyfigs.svg",
"name": "Mitek Systems INC",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/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 67% points.
The company's Economic Capital Ratio, given in the ranking table, is 174%, being 60% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0000807863_2019_Mitek_Systems_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "8.08",
"Liabilities": "32.1",
"Stockholders Equity": "22.2",
"ECR before LimitedLiability": "69.7",
"Liabilities, Current": "21.8",
"Liabilities, Non-Current": "5.64",
"Costs of Goods Sold": "73.1",
"Expenses": "-28.6",
"Net Income": "52.9",
"Other Expenses": "36.6",
"Administrative and Marketing Exp.": "-98.1",
"Research and Development Exp.": "-73.4",
"Other Revenues": "160",
"Revenues": "160",
"Assets, Current": "10.5",
"Other Assets": "-2.55",
"Goodwill": "-3.16",
"Other Net Income": "-257",
"Comprehensive Net Income": "56.5",
"Other Compr. Net Income": "3.16",
"Economic Capital Ratio": "21.0"
},
"2012": {
"Other Liabilities": "-5.31",
"Liabilities": "-28.7",
"ECR before LimitedLiability": "-138",
"Liabilities, Current": "-18.4",
"Liabilities, Non-Current": "-6.17",
"Assets, Current": "-2.44",
"Assets": "-40.6",
"Other Assets": "-14.4",
"Goodwill": "-28.3",
"Assets, Non-Current": "4.03",
"Costs of Goods Sold": "22.9",
"Expenses": "-118",
"Net Income": "-143",
"Other Expenses": "8.60",
"Administrative and Marketing Exp.": "-86.9",
"Research and Development Exp.": "-101",
"Other Revenues": "28.2",
"Revenues": "28.2",
"Other Net Income": "-130",
"Comprehensive Net Income": "-143",
"Economic Capital Ratio": "-183"
},
"2013": {
"Other Liabilities": "-1.74",
"Liabilities": "-7.22",
"Stockholders Equity": "3.14",
"ECR before LimitedLiability": "-37.6",
"Liabilities, Current": "-4.99",
"Assets, Current": "31.4",
"Assets": "-9.51",
"Other Assets": "-7.84",
"Goodwill": "-16.1",
"Assets, Non-Current": "-5.05",
"Costs of Goods Sold": "47.0",
"Expenses": "-42.9",
"Revenues": "90.5",
"Net Income": "-43.5",
"Other Expenses": "-10.2",
"Administrative and Marketing Exp.": "-42.3",
"Research and Development Exp.": "-31.2",
"Other Revenues": "90.5",
"Other Net Income": "-102",
"Comprehensive Net Income": "-43.5",
"Economic Capital Ratio": "-90.3"
},
"2014": {
"Other Liabilities": "-1.79",
"Liabilities": "-3.73",
"Stockholders Equity": "1.29",
"ECR before LimitedLiability": "3.06",
"Liabilities, Current": "-1.82",
"Assets, Current": "4.78",
"Assets": "-11.3",
"Other Assets": "-6.97",
"Goodwill": "-9.26",
"Costs of Goods Sold": "53.9",
"Expenses": "-23.0",
"Revenues": "131",
"Net Income": "-14.4",
"Other Expenses": "10.6",
"Administrative and Marketing Exp.": "-121",
"Research and Development Exp.": "-14.7",
"Other Revenues": "131",
"Other Net Income": "-208",
"Comprehensive Net Income": "-13.9",
"Other Compr. Net Income": "0.816",
"Economic Capital Ratio": "-39.9"
},
"2015": {
"Other Liabilities": "13.8",
"Liabilities": "37.7",
"Assets": "5.24",
"Stockholders Equity": "6.68",
"ECR before LimitedLiability": "138",
"Liabilities, Current": "20.9",
"Liabilities, Non-Current": "6.91",
"Goodwill": "2.89",
"Assets, Non-Current": "2.19",
"Costs of Goods Sold": "130",
"Expenses": "14.4",
"Revenues": "243",
"Net Income": "127",
"Other Expenses": "-28.5",
"Administrative and Marketing Exp.": "-43.1",
"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": {
"Other Liabilities": "14.4",
"Liabilities": "46.8",
"Assets": "3.15",
"Stockholders Equity": "11.6",
"ECR before LimitedLiability": "147",
"Liabilities, Current": "26.0",
"Liabilities, Non-Current": "13.5",
"Assets, Current": "-1.88",
"Goodwill": "2.12",
"Costs of Goods Sold": "112",
"Expenses": "17.9",
"Revenues": "254",
"Net Income": "113",
"Other Expenses": "9.87",
"Administrative and Marketing Exp.": "-51.7",
"Research and Development Exp.": "-41.0",
"Other Revenues": "254",
"Other Net Income": "-403",
"Comprehensive Net Income": "113",
"Other Compr. Net Income": "5.54",
"Economic Capital Ratio": "64.6"
},
"2017": {
"Other Liabilities": "21.5",
"Liabilities": "65.6",
"Assets": "-13.5",
"Stockholders Equity": "22.6",
"ECR before LimitedLiability": "302",
"Liabilities, Current": "34.9",
"Liabilities, Non-Current": "19.6",
"Assets, Current": "-29.4",
"Other Assets": "-8.35",
"Goodwill": "17.1",
"Costs of Goods Sold": "90.2",
"Expenses": "112",
"Revenues": "326",
"Net Income": "280",
"Other Expenses": "172",
"Administrative and Marketing Exp.": "-97.1",
"Research and Development Exp.": "-52.0",
"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, Current": "-1.89",
"Assets": "6.70",
"Other Assets": "10.4",
"Goodwill": "2.52",
"Assets, Non-Current": "-0.939",
"Costs of Goods Sold": "82.4",
"Expenses": "-1.75",
"Revenues": "7.85",
"Net Income": "-4.51",
"Other Expenses": "-67.5",
"Administrative and Marketing Exp.": "-44.6",
"Research and Development Exp.": "-4.36",
"Other Revenues": "7.85",
"Other Net Income": "-26.9",
"Comprehensive Net Income": "-4.59",
"Other Compr. Net Income": "-0.852",
"Economic Capital Ratio": "-60.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/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%"
}
}
},
"top_rated": false,
"trend": -19.0,
"value": 1.7368693028025188,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0000807863.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0000807863.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0000807863.svg"
},
{
"company_id": "0001580808",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0001580808.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/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/2018/plot_over_time/0001580808_main_keyfigs.svg",
"name": "A10 Networks Inc",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/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 Costs of Goods Sold, increasing the Economic Capital Ratio by 53% points.The greatest weakness of A10 Networks Inc is the variable Administrative and Marketing Exp., reducing the Economic Capital Ratio by 116% points.
The company's Economic Capital Ratio, given in the ranking table, is 170%, being 64% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0001580808_2019_A10_Networks_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Liabilities": "-0.922",
"Liabilities": "-1.93",
"Stockholders Equity": "-5.21",
"ECR before LimitedLiability": "1.65",
"Liabilities, Non-Current": "-0.981",
"Assets, Current": "-1.08",
"Assets": "-14.9",
"Other Assets": "-6.66",
"Goodwill": "-9.34",
"Assets, Non-Current": "-2.10",
"Costs of Goods Sold": "51.7",
"Expenses": "-22.7",
"Revenues": "-180",
"Net Income": "-12.1",
"Other Expenses": "42.4",
"Administrative and Marketing Exp.": "-139",
"Research and Development Exp.": "-22.0",
"Other Revenues": "-180",
"Other Net Income": "124",
"Comprehensive Net Income": "-11.4",
"Economic Capital Ratio": "-41.4"
},
"2015": {
"Liabilities": "-1.72",
"Stockholders Equity": "-9.07",
"ECR before LimitedLiability": "-27.5",
"Liabilities, Non-Current": "-1.29",
"Assets, Current": "-7.36",
"Assets": "-20.2",
"Other Assets": "-8.02",
"Goodwill": "-9.99",
"Assets, Non-Current": "-3.72",
"Costs of Goods Sold": "52.9",
"Expenses": "-28.5",
"Revenues": "-158",
"Net Income": "-29.4",
"Other Expenses": "21.2",
"Administrative and Marketing Exp.": "-84.3",
"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": "0.165",
"Stockholders Equity": "-2.63",
"ECR before LimitedLiability": "30.8",
"Liabilities, Non-Current": "0.229",
"Assets, Current": "0.408",
"Assets": "-3.79",
"Other Assets": "-1.58",
"Goodwill": "-2.50",
"Assets, Non-Current": "-1.51",
"Costs of Goods Sold": "25.2",
"Expenses": "-4.05",
"Revenues": "-183",
"Net Income": "-0.742",
"Other Expenses": "32.4",
"Administrative and Marketing Exp.": "-94.9",
"Research and Development Exp.": "-58.8",
"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": "0.276",
"Stockholders Equity": "-0.466",
"ECR before LimitedLiability": "22.4",
"Liabilities, Non-Current": "0.275",
"Assets, Current": "0.267",
"Assets": "-2.23",
"Other Assets": "-0.387",
"Goodwill": "-0.438",
"Assets, Non-Current": "-0.210",
"Costs of Goods Sold": "24.9",
"Expenses": "-0.395",
"Revenues": "-255",
"Net Income": "5.76",
"Other Expenses": "29.0",
"Administrative and Marketing Exp.": "-139",
"Research and Development Exp.": "-111",
"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, Current": "2.94",
"Assets": "-5.24",
"Other Assets": "-2.47",
"Goodwill": "-4.04",
"Assets, Non-Current": "-1.94",
"Costs of Goods Sold": "53.4",
"Expenses": "-7.12",
"Revenues": "37.4",
"Net Income": "-4.83",
"Other Expenses": "23.5",
"Administrative and Marketing Exp.": "-116",
"Research and Development Exp.": "-46.0",
"Other Revenues": "37.4",
"Other Net Income": "-29.8",
"Comprehensive Net Income": "-4.74",
"Other Compr. Net Income": "0.135",
"Economic Capital Ratio": "-64.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/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%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 1.6996674053207463,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0001580808.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0001580808.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0001580808.svg"
},
{
"company_id": "0001447599",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0001447599.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/graphs/IME_0001447599.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001447599.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001447599_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001447599_main_keyfigs.svg",
"name": "Fitbit INC",
"rank": 22,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Fitbit 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 Fitbit INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 41% points.The greatest weakness of Fitbit INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 111% points.
The company's Economic Capital Ratio, given in the ranking table, is 169%, being 65% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0001447599_2019_Fitbit_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Other Liabilities": "24.5",
"Liabilities": "62.8",
"Assets": "30.2",
"Stockholders Equity": "-29.3",
"ECR before LimitedLiability": "165",
"Liabilities, Current": "35.4",
"Liabilities, Non-Current": "13.5",
"Assets, Current": "18.0",
"Goodwill": "11.1",
"Costs of Goods Sold": "-402",
"Expenses": "13.4",
"Revenues": "333",
"Net Income": "163",
"Other Expenses": "30.0",
"Administrative and Marketing Exp.": "189",
"Research and Development Exp.": "115",
"Other Revenues": "333",
"Other Net Income": "-642",
"Comprehensive Net Income": "166",
"Other Compr. Net Income": "17.8",
"Economic Capital Ratio": "118"
},
"2016": {
"Liabilities": "1.28",
"Stockholders Equity": "-9.92",
"ECR before LimitedLiability": "34.9",
"Liabilities, Current": "0.516",
"Assets, Current": "-1.48",
"Assets": "-26.3",
"Other Assets": "-0.489",
"Goodwill": "-0.682",
"Assets, Non-Current": "-0.569",
"Costs of Goods Sold": "-475",
"Expenses": "-50.3",
"Revenues": "176",
"Net Income": "9.34",
"Other Expenses": "55.6",
"Administrative and Marketing Exp.": "70.4",
"Research and Development Exp.": "3.17",
"Other Revenues": "176",
"Other Net Income": "-571",
"Comprehensive Net Income": "11.3",
"Other Compr. Net Income": "0.604",
"Economic Capital Ratio": "-47.8"
},
"2017": {
"Other Liabilities": "-1.59",
"Liabilities": "-3.37",
"Stockholders Equity": "-6.41",
"Economic Capital Ratio": "-60.4",
"Liabilities, Non-Current": "-1.36",
"Assets, Current": "-7.55",
"Assets": "-17.8",
"Other Assets": "-7.77",
"Goodwill": "-9.48",
"Assets, Non-Current": "-4.55",
"Costs of Goods Sold": "-253",
"Expenses": "-20.3",
"Net Income": "-10.3",
"Other Expenses": "55.6",
"Administrative and Marketing Exp.": "63.5",
"Research and Development Exp.": "-8.58",
"Other Revenues": "151",
"Revenues": "151",
"Other Net Income": "-353",
"Comprehensive Net Income": "-12.0",
"Other Compr. Net Income": "-2.21"
},
"2018": {
"Liabilities": "-0.0883",
"Stockholders Equity": "-1.70",
"ECR before LimitedLiability": "-9.17",
"Liabilities, Non-Current": "-0.0408",
"Assets, Current": "1.69",
"Assets": "-5.99",
"Other Assets": "-2.05",
"Goodwill": "-4.10",
"Assets, Non-Current": "-2.74",
"Costs of Goods Sold": "-111",
"Expenses": "-8.33",
"Revenues": "41.4",
"Net Income": "-5.88",
"Other Expenses": "26.6",
"Administrative and Marketing Exp.": "28.2",
"Research and Development Exp.": "-8.66",
"Other Revenues": "41.4",
"Other Net Income": "-31.3",
"Comprehensive Net Income": "-5.78",
"Other Compr. Net Income": "0.159",
"Economic Capital Ratio": "-65.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001447599_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "410,534",
"Assets, Current": "1,355,414",
"Assets, Non-Current": "1,758",
"Costs of Goods Sold": "956,935",
"Goodwill": "34,373",
"Liabilities, Current": "508,257",
"Liabilities, Non-Current": "29,358",
"Other Assets": "127,521",
"Other Compr. Net Income": "654",
"Other Expenses": "104,568",
"Other Liabilities": "0",
"Other Net Income": "-60,249",
"Other Revenues": "1,857,998",
"Research and Development Exp.": "150,035"
},
"output_variables": {
"Liabilities": "537,615",
"Assets": "1,519,066",
"Expenses": "1,622,072",
"Revenues": "1,857,998",
"Stockholders Equity": "981,451",
"Net Income": "175,677",
"Comprehensive Net Income": "176,331",
"BaseVar": "15,865,017",
"ECR before LimitedLiability": "191%",
"Economic Capital Ratio": "340%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "638,158",
"Assets, Current": "1,480,571",
"Assets, Non-Current": "10,448",
"Costs of Goods Sold": "1,323,577",
"Goodwill": "78,557",
"Liabilities, Current": "761,932",
"Liabilities, Non-Current": "59,762",
"Other Assets": "250,650",
"Other Compr. Net Income": "-1,669",
"Other Expenses": "-6,518",
"Other Liabilities": "0",
"Other Net Income": "3,170",
"Other Revenues": "2,169,461",
"Research and Development Exp.": "320,191"
},
"output_variables": {
"Liabilities": "821,694",
"Assets": "1,820,226",
"Expenses": "2,275,408",
"Revenues": "2,169,461",
"Stockholders Equity": "998,532",
"Net Income": "-102,777",
"Comprehensive Net Income": "-104,446",
"BaseVar": "19,965,237",
"ECR before LimitedLiability": "-28%",
"Economic Capital Ratio": "178%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "548,976",
"Assets, Current": "1,384,365",
"Assets, Non-Current": "15,420",
"Costs of Goods Sold": "924,618",
"Goodwill": "73,392",
"Liabilities, Current": "701,300",
"Liabilities, Non-Current": "49,884",
"Other Assets": "108,898",
"Other Compr. Net Income": "969",
"Other Expenses": "82,548",
"Other Liabilities": "6,928",
"Other Net Income": "6,443",
"Other Revenues": "1,615,519",
"Research and Development Exp.": "343,012"
},
"output_variables": {
"Liabilities": "758,112",
"Assets": "1,582,075",
"Expenses": "1,899,154",
"Revenues": "1,615,519",
"Stockholders Equity": "823,963",
"Net Income": "-277,192",
"Comprehensive Net Income": "-276,223",
"BaseVar": "15,927,630",
"ECR before LimitedLiability": "-163%",
"Economic Capital Ratio": "156%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "460,718",
"Assets, Current": "1,311,811",
"Assets, Non-Current": "8,362",
"Costs of Goods Sold": "908,404",
"Goodwill": "84,599",
"Liabilities, Current": "719,383",
"Liabilities, Non-Current": "60,226",
"Other Assets": "110,775",
"Other Compr. Net Income": "-57",
"Other Expenses": "1,700",
"Other Liabilities": "0",
"Other Net Income": "5,166",
"Other Revenues": "1,511,983",
"Research and Development Exp.": "332,169"
},
"output_variables": {
"Liabilities": "779,609",
"Assets": "1,515,547",
"Expenses": "1,702,991",
"Revenues": "1,511,983",
"Stockholders Equity": "735,938",
"Net Income": "-185,842",
"Comprehensive Net Income": "-185,899",
"BaseVar": "14,640,203",
"ECR before LimitedLiability": "-104%",
"Economic Capital Ratio": "169%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.689405716712935,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0001447599.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0001447599.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0001447599.svg"
},
{
"company_id": "0000949158",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0000949158.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/graphs/IME_0000949158.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000949158.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000949158_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0000949158_main_keyfigs.svg",
"name": "CRAY INC",
"rank": 23,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of CRAY 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 CRAY INC compared to the market average is the variable Administrative and Marketing Exp., increasing the Economic Capital Ratio by 74% points.The greatest weakness of CRAY INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 190% points.
The company's Economic Capital Ratio, given in the ranking table, is 166%, being 68% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0000949158_2019_CRAY_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "5.13",
"Liabilities": "16.9",
"Assets": "0.435",
"Stockholders Equity": "-22.0",
"ECR before LimitedLiability": "93.6",
"Liabilities, Current": "6.41",
"Liabilities, Non-Current": "6.34",
"Other Assets": "0.123",
"Goodwill": "0.250",
"Costs of Goods Sold": "-301",
"Expenses": "-41.4",
"Revenues": "216",
"Net Income": "94.1",
"Other Expenses": "102",
"Administrative and Marketing Exp.": "103",
"Research and Development Exp.": "-33.3",
"Other Revenues": "216",
"Other Net Income": "-278",
"Comprehensive Net Income": "94.4",
"Other Compr. Net Income": "3.54",
"Economic Capital Ratio": "44.9"
},
"2012": {
"Liabilities": "80.8",
"Stockholders Equity": "-14.4",
"ECR before LimitedLiability": "342",
"Liabilities, Current": "59.0",
"Liabilities, Non-Current": "25.4",
"Assets, Current": "33.0",
"Assets": "76.0",
"Other Assets": "19.7",
"Goodwill": "39.2",
"Assets, Non-Current": "8.18",
"Costs of Goods Sold": "-391",
"Expenses": "78.6",
"Revenues": "346",
"Net Income": "341",
"Other Expenses": "102",
"Administrative and Marketing Exp.": "244",
"Research and Development Exp.": "47.9",
"Other Revenues": "346",
"Other Net Income": "-107",
"Comprehensive Net Income": "341",
"Economic Capital Ratio": "297"
},
"2013": {
"Other Liabilities": "1.33",
"Liabilities": "30.0",
"Assets": "0.380",
"Stockholders Equity": "-20.8",
"ECR before LimitedLiability": "99.7",
"Liabilities, Current": "21.9",
"Liabilities, Non-Current": "8.78",
"Assets, Current": "0.132",
"Goodwill": "0.211",
"Costs of Goods Sold": "-366",
"Expenses": "-35.0",
"Revenues": "228",
"Net Income": "101",
"Other Expenses": "59.5",
"Administrative and Marketing Exp.": "140",
"Research and Development Exp.": "38.2",
"Other Revenues": "228",
"Other Net Income": "-277",
"Comprehensive Net Income": "99.3",
"Other Compr. Net Income": "-7.47",
"Economic Capital Ratio": "47.0"
},
"2014": {
"Other Liabilities": "14.3",
"Liabilities": "44.9",
"Assets": "16.8",
"Stockholders Equity": "-6.67",
"ECR before LimitedLiability": "186",
"Liabilities, Current": "23.7",
"Liabilities, Non-Current": "12.3",
"Assets, Current": "6.90",
"Goodwill": "8.82",
"Costs of Goods Sold": "-422",
"Expenses": "26.1",
"Revenues": "290",
"Net Income": "171",
"Other Expenses": "162",
"Administrative and Marketing Exp.": "174",
"Research and Development Exp.": "21.1",
"Other Revenues": "290",
"Other Net Income": "-309",
"Comprehensive Net Income": "174",
"Other Compr. Net Income": "10.9",
"Economic Capital Ratio": "143"
},
"2015": {
"Other Liabilities": "13.3",
"Liabilities": "50.0",
"Assets": "2.83",
"Stockholders Equity": "-22.6",
"ECR before LimitedLiability": "101",
"Liabilities, Current": "32.6",
"Liabilities, Non-Current": "12.0",
"Assets, Current": "1.67",
"Goodwill": "1.10",
"Costs of Goods Sold": "-547",
"Expenses": "-47.6",
"Revenues": "268",
"Net Income": "99.1",
"Other Expenses": "78.7",
"Administrative and Marketing Exp.": "192",
"Research and Development Exp.": "57.5",
"Other Revenues": "268",
"Other Net Income": "-524",
"Comprehensive Net Income": "101",
"Other Compr. Net Income": "20.3",
"Economic Capital Ratio": "54.5"
},
"2016": {
"Other Liabilities": "10.5",
"Liabilities": "40.5",
"Assets": "-7.84",
"Stockholders Equity": "-4.41",
"ECR before LimitedLiability": "100",
"Liabilities, Current": "23.9",
"Liabilities, Non-Current": "12.8",
"Assets, Current": "-2.67",
"Goodwill": "-4.12",
"Assets, Non-Current": "-2.43",
"Costs of Goods Sold": "-450",
"Expenses": "-8.46",
"Revenues": "230",
"Net Income": "69.2",
"Other Expenses": "80.3",
"Administrative and Marketing Exp.": "139",
"Research and Development Exp.": "-5.57",
"Other Revenues": "230",
"Other Net Income": "-481",
"Comprehensive Net Income": "69.2",
"Economic Capital Ratio": "17.6"
},
"2017": {
"Other Liabilities": "-1.57",
"Liabilities": "-6.34",
"ECR before LimitedLiability": "-16.6",
"Liabilities, Current": "-3.09",
"Liabilities, Non-Current": "-2.57",
"Assets, Current": "6.36",
"Assets": "-15.8",
"Other Assets": "-6.41",
"Goodwill": "-12.2",
"Assets, Non-Current": "-4.28",
"Costs of Goods Sold": "-164",
"Expenses": "-30.8",
"Net Income": "-34.8",
"Administrative and Marketing Exp.": "88.0",
"Research and Development Exp.": "-11.0",
"Other Revenues": "116",
"Revenues": "116",
"Other Net Income": "-221",
"Comprehensive Net Income": "-36.1",
"Other Compr. Net Income": "-3.40",
"Economic Capital Ratio": "-77.8"
},
"2018": {
"Liabilities": "-0.744",
"Stockholders Equity": "1.31",
"ECR before LimitedLiability": "-12.0",
"Liabilities, Current": "-0.501",
"Assets, Current": "3.32",
"Assets": "-6.06",
"Other Assets": "-1.09",
"Goodwill": "-5.41",
"Assets, Non-Current": "-2.66",
"Costs of Goods Sold": "-190",
"Expenses": "-11.3",
"Revenues": "36.9",
"Net Income": "-10.6",
"Other Expenses": "28.2",
"Administrative and Marketing Exp.": "74.4",
"Research and Development Exp.": "-12.0",
"Other Revenues": "36.9",
"Other Net Income": "-16.8",
"Comprehensive Net Income": "-10.1",
"Other Compr. Net Income": "1.32",
"Economic Capital Ratio": "-68.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0000949158_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "41,974",
"Assets, Current": "237,381",
"Assets, Non-Current": "14,293",
"Costs of Goods Sold": "141,680",
"Goodwill": "0",
"Liabilities, Current": "99,648",
"Liabilities, Non-Current": "2,453",
"Other Assets": "31,425",
"Other Compr. Net Income": "0",
"Other Expenses": "-12,411",
"Other Liabilities": "14,184",
"Other Net Income": "-989",
"Other Revenues": "236,013",
"Research and Development Exp.": "49,452"
},
"output_variables": {
"Liabilities": "116,285",
"Assets": "283,099",
"Expenses": "220,695",
"Revenues": "236,013",
"Stockholders Equity": "166,814",
"Net Income": "14,329",
"Comprehensive Net Income": "14,329",
"BaseVar": "2,117,442",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "271%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "57,887",
"Assets, Current": "420,687",
"Assets, Non-Current": "30,390",
"Costs of Goods Sold": "269,880",
"Goodwill": "22,163",
"Liabilities, Current": "137,335",
"Liabilities, Non-Current": "3,179",
"Other Assets": "37,074",
"Other Compr. Net Income": "-1,299",
"Other Expenses": "7,491",
"Other Liabilities": "29,254",
"Other Net Income": "139,540",
"Other Revenues": "421,262",
"Research and Development Exp.": "64,303"
},
"output_variables": {
"Liabilities": "169,768",
"Assets": "510,314",
"Expenses": "399,561",
"Revenues": "421,262",
"Stockholders Equity": "340,546",
"Net Income": "161,241",
"Comprehensive Net Income": "159,942",
"BaseVar": "4,369,405",
"ECR before LimitedLiability": "444%",
"Economic Capital Ratio": "511%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "74,948",
"Assets, Current": "505,336",
"Assets, Non-Current": "12,406",
"Costs of Goods Sold": "341,423",
"Goodwill": "20,544",
"Liabilities, Current": "170,408",
"Liabilities, Non-Current": "6,894",
"Other Assets": "65,080",
"Other Compr. Net Income": "-4,328",
"Other Expenses": "-11,194",
"Other Liabilities": "50,477",
"Other Net Income": "-1,378",
"Other Revenues": "526,506",
"Research and Development Exp.": "87,728"
},
"output_variables": {
"Liabilities": "227,779",
"Assets": "603,366",
"Expenses": "492,905",
"Revenues": "526,506",
"Stockholders Equity": "375,587",
"Net Income": "32,223",
"Comprehensive Net Income": "27,895",
"BaseVar": "4,710,813",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "271%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "81,166",
"Assets, Current": "508,562",
"Assets, Non-Current": "15,631",
"Costs of Goods Sold": "377,192",
"Goodwill": "18,077",
"Liabilities, Current": "146,948",
"Liabilities, Non-Current": "3,044",
"Other Assets": "109,164",
"Other Compr. Net Income": "5,650",
"Other Expenses": "-52,626",
"Other Liabilities": "47,588",
"Other Net Income": "497",
"Other Revenues": "561,606",
"Research and Development Exp.": "94,048"
},
"output_variables": {
"Liabilities": "197,580",
"Assets": "651,434",
"Expenses": "499,780",
"Revenues": "561,606",
"Stockholders Equity": "453,854",
"Net Income": "62,323",
"Comprehensive Net Income": "67,973",
"BaseVar": "4,897,470",
"ECR before LimitedLiability": "188%",
"Economic Capital Ratio": "337%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "88,116",
"Assets, Current": "581,286",
"Assets, Non-Current": "16,025",
"Costs of Goods Sold": "499,006",
"Goodwill": "16,707",
"Liabilities, Current": "166,099",
"Liabilities, Non-Current": "2,260",
"Other Assets": "80,157",
"Other Compr. Net Income": "1,139",
"Other Expenses": "15,240",
"Other Liabilities": "33,306",
"Other Net Income": "1,773",
"Other Revenues": "724,689",
"Research and Development Exp.": "96,563"
},
"output_variables": {
"Liabilities": "201,665",
"Assets": "694,175",
"Expenses": "698,925",
"Revenues": "724,689",
"Stockholders Equity": "492,510",
"Net Income": "27,537",
"Comprehensive Net Income": "28,676",
"BaseVar": "6,425,064",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "277%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "98,946",
"Assets, Current": "548,280",
"Assets, Non-Current": "17,629",
"Costs of Goods Sold": "409,594",
"Goodwill": "15,819",
"Liabilities, Current": "156,135",
"Liabilities, Non-Current": "5,703",
"Other Assets": "132,844",
"Other Compr. Net Income": "-4,860",
"Other Expenses": "-694",
"Other Liabilities": "27,258",
"Other Net Income": "782",
"Other Revenues": "629,809",
"Research and Development Exp.": "112,130"
},
"output_variables": {
"Liabilities": "189,096",
"Assets": "714,572",
"Expenses": "619,976",
"Revenues": "629,809",
"Stockholders Equity": "525,476",
"Net Income": "10,615",
"Comprehensive Net Income": "5,755",
"BaseVar": "5,712,073",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "243%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "89,007",
"Assets, Current": "519,643",
"Assets, Non-Current": "15,910",
"Costs of Goods Sold": "261,805",
"Goodwill": "18,527",
"Liabilities, Current": "165,343",
"Liabilities, Non-Current": "14,495",
"Other Assets": "64,677",
"Other Compr. Net Income": "-1,867",
"Other Expenses": "89,507",
"Other Liabilities": "38,622",
"Other Net Income": "12,758",
"Other Revenues": "392,509",
"Research and Development Exp.": "98,777"
},
"output_variables": {
"Liabilities": "218,460",
"Assets": "618,757",
"Expenses": "539,096",
"Revenues": "392,509",
"Stockholders Equity": "400,297",
"Net Income": "-133,829",
"Comprehensive Net Income": "-135,696",
"BaseVar": "4,383,312",
"ECR before LimitedLiability": "-224%",
"Economic Capital Ratio": "139%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "88,576",
"Assets, Current": "420,244",
"Assets, Non-Current": "18,175",
"Costs of Goods Sold": "325,970",
"Goodwill": "17,360",
"Liabilities, Current": "129,338",
"Liabilities, Non-Current": "12,394",
"Other Assets": "61,353",
"Other Compr. Net Income": "2,293",
"Other Expenses": "1,847",
"Other Liabilities": "32,021",
"Other Net Income": "3,938",
"Other Revenues": "455,948",
"Research and Development Exp.": "115,174"
},
"output_variables": {
"Liabilities": "173,753",
"Assets": "517,132",
"Expenses": "531,567",
"Revenues": "455,948",
"Stockholders Equity": "343,379",
"Net Income": "-71,681",
"Comprehensive Net Income": "-69,388",
"BaseVar": "4,509,238",
"ECR before LimitedLiability": "-119%",
"Economic Capital Ratio": "166%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.6615416920643105,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0000949158.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0000949158.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0000949158.svg"
},
{
"company_id": "0001145057",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0001145057.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/graphs/IME_0001145057.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001145057.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001145057_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001145057_main_keyfigs.svg",
"name": "Forescout Technologies INC",
"rank": 24,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Forescout 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 Forescout Technologies INC compared to the market average is the variable Costs of Goods Sold, increasing the Economic Capital Ratio by 53% points.The greatest weakness of Forescout Technologies INC is the variable Administrative and Marketing Exp., reducing the Economic Capital Ratio by 123% points.
The company's Economic Capital Ratio, given in the ranking table, is 153%, being 81% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0001145057_2019_Forescout_Technologies_INC.pdf",
"shrinked_graph_json": {
"2017": {
"Other Liabilities": "3.92",
"Liabilities": "7.99",
"Stockholders Equity": "-7.92",
"ECR before LimitedLiability": "-33.2",
"Liabilities, Current": "4.72",
"Assets, Current": "12.9",
"Assets": "-13.2",
"Other Assets": "-5.92",
"Goodwill": "-13.2",
"Assets, Non-Current": "-5.04",
"Costs of Goods Sold": "38.3",
"Expenses": "-32.8",
"Revenues": "-56.1",
"Net Income": "-51.4",
"Other Expenses": "40.6",
"Administrative and Marketing Exp.": "-87.6",
"Research and Development Exp.": "-11.2",
"Other Revenues": "-56.1",
"Other Net Income": "55.8",
"Comprehensive Net Income": "-52.1",
"Economic Capital Ratio": "-94.4"
},
"2018": {
"Other Liabilities": "-0.934",
"Liabilities": "0.466",
"Stockholders Equity": "-3.23",
"ECR before LimitedLiability": "-24.9",
"Liabilities, Non-Current": "1.52",
"Assets, Current": "-4.05",
"Assets": "-6.37",
"Other Assets": "-0.795",
"Goodwill": "2.33",
"Assets, Non-Current": "-4.00",
"Costs of Goods Sold": "52.9",
"Expenses": "-16.4",
"Revenues": "13.6",
"Net Income": "-22.6",
"Other Expenses": "22.7",
"Administrative and Marketing Exp.": "-123",
"Research and Development Exp.": "-8.13",
"Other Revenues": "13.6",
"Other Net Income": "-19.5",
"Comprehensive Net Income": "-22.6",
"Economic Capital Ratio": "-80.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001145057_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "202,299",
"Assets, Current": "264,136",
"Assets, Non-Current": "2,002",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "149,009",
"Liabilities, Non-Current": "24,769",
"Other Assets": "29,524",
"Other Compr. Net Income": "-112",
"Other Expenses": "2,566",
"Other Liabilities": "67,348",
"Other Net Income": "161,095",
"Other Revenues": "0",
"Research and Development Exp.": "47,435"
},
"output_variables": {
"Liabilities": "241,126",
"Assets": "295,662",
"Expenses": "252,300",
"Revenues": "0",
"Stockholders Equity": "54,536",
"Net Income": "-91,205",
"Comprehensive Net Income": "-91,317",
"BaseVar": "2,000,988",
"ECR before LimitedLiability": "-275%",
"Economic Capital Ratio": "122%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "241,601",
"Assets, Current": "221,179",
"Assets, Non-Current": "7,369",
"Costs of Goods Sold": "67,882",
"Goodwill": "111,484",
"Liabilities, Current": "168,556",
"Liabilities, Non-Current": "92,201",
"Other Assets": "48,446",
"Other Compr. Net Income": "-190",
"Other Expenses": "2,945",
"Other Liabilities": "0",
"Other Net Income": "1,654",
"Other Revenues": "297,651",
"Research and Development Exp.": "61,713"
},
"output_variables": {
"Liabilities": "260,757",
"Assets": "388,478",
"Expenses": "374,141",
"Revenues": "297,651",
"Stockholders Equity": "127,721",
"Net Income": "-74,836",
"Comprehensive Net Income": "-75,026",
"BaseVar": "3,147,152",
"ECR before LimitedLiability": "-174%",
"Economic Capital Ratio": "153%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.5320343217693027,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0001145057.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0001145057.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0001145057.svg"
},
{
"company_id": "0001019034",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0001019034.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/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/2018/plot_over_time/0001019034_main_keyfigs.svg",
"name": "BIO KEY International INC",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/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 6.7% points.The greatest weakness of BIO KEY International INC is the variable Net Income, reducing the Economic Capital Ratio by 173% points.
The company's Economic Capital Ratio, given in the ranking table, is 6.7%, being 227% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0001019034_2019_BIO_KEY_International_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-2.01",
"Liabilities": "-3.44",
"Stockholders Equity": "-4.61",
"ECR before LimitedLiability": "-177",
"Liabilities, Non-Current": "-1.19",
"Assets, Current": "-83.4",
"Assets": "-128",
"Other Assets": "-16.0",
"Goodwill": "-11.8",
"Assets, Non-Current": "-0.882",
"Costs of Goods Sold": "-0.415",
"Expenses": "-66.9",
"Net Income": "-139",
"Other Expenses": "0.848",
"Administrative and Marketing Exp.": "-103",
"Research and Development Exp.": "-4.89",
"Other Revenues": "0.860",
"Revenues": "0.860",
"Other Net Income": "-266",
"Comprehensive Net Income": "-136",
"Economic Capital Ratio": "-225"
},
"2012": {
"Other Liabilities": "0.374",
"Liabilities": "0.499",
"Stockholders Equity": "-98.6",
"ECR before LimitedLiability": "8.98",
"Liabilities, Non-Current": "0.453",
"Assets, Current": "-30.6",
"Assets": "-46.5",
"Other Assets": "-0.969",
"Goodwill": "-0.979",
"Assets, Non-Current": "-0.368",
"Costs of Goods Sold": "4.36",
"Expenses": "-118",
"Revenues": "177",
"Net Income": "49.1",
"Other Expenses": "60.8",
"Administrative and Marketing Exp.": "-253",
"Research and Development Exp.": "-72.3",
"Other Revenues": "177",
"Other Net Income": "-548",
"Comprehensive Net Income": "50.0",
"Economic Capital Ratio": "-36.7"
},
"2013": {
"Other Liabilities": "-0.389",
"Liabilities": "-4.37",
"Stockholders Equity": "-1.24",
"ECR before LimitedLiability": "-169",
"Liabilities, Current": "-1.74",
"Liabilities, Non-Current": "-1.25",
"Assets, Current": "-13.3",
"Assets": "-51.9",
"Other Assets": "-7.41",
"Goodwill": "-8.48",
"Costs of Goods Sold": "0.798",
"Expenses": "-86.3",
"Net Income": "-161",
"Other Expenses": "0.665",
"Administrative and Marketing Exp.": "-48.1",
"Research and Development Exp.": "-11.9",
"Other Revenues": "1.50",
"Revenues": "1.50",
"Other Net Income": "-55.4",
"Comprehensive Net Income": "-161",
"Economic Capital Ratio": "-222"
},
"2014": {
"Other Liabilities": "-9.82",
"Liabilities": "-32.9",
"ECR before LimitedLiability": "-149",
"Liabilities, Current": "-9.84",
"Liabilities, Non-Current": "-4.14",
"Assets, Current": "-84.1",
"Assets": "-130",
"Stockholders Equity": "-4.97",
"Other Assets": "-24.7",
"Goodwill": "-20.2",
"Assets, Non-Current": "-1.21",
"Expenses": "-129",
"Net Income": "-80.0",
"Other Expenses": "2.67",
"Administrative and Marketing Exp.": "-147",
"Research and Development Exp.": "-27.6",
"Other Revenues": "2.75",
"Revenues": "2.75",
"Other Net Income": "-176",
"Comprehensive Net Income": "-77.1",
"Economic Capital Ratio": "-192"
},
"2015": {
"Other Liabilities": "0.196",
"Liabilities": "0.540",
"Stockholders Equity": "6.65",
"Economic Capital Ratio": "-46.8",
"Liabilities, Current": "0.249",
"Assets, Current": "5.61",
"Assets": "13.3",
"Other Assets": "-1.08",
"Goodwill": "-0.968",
"Assets, Non-Current": "9.48",
"Costs of Goods Sold": "-0.691",
"Expenses": "-2.23",
"Net Income": "-47.6",
"Other Expenses": "6.27",
"Administrative and Marketing Exp.": "-2.84",
"Research and Development Exp.": "-1.61",
"Other Revenues": "49.1",
"Revenues": "49.1",
"Other Net Income": "-186",
"Comprehensive Net Income": "-39.6",
"Other Compr. Net Income": "0.930"
},
"2016": {
"Other Liabilities": "-2.73",
"Liabilities": "-8.01",
"Stockholders Equity": "18.3",
"ECR before LimitedLiability": "-24.4",
"Liabilities, Current": "-3.49",
"Liabilities, Non-Current": "-2.59",
"Assets, Current": "-6.33",
"Assets": "75.2",
"Other Assets": "-9.52",
"Goodwill": "-9.27",
"Assets, Non-Current": "114",
"Expenses": "-41.2",
"Revenues": "33.2",
"Net Income": "-88.1",
"Other Expenses": "30.0",
"Administrative and Marketing Exp.": "-41.6",
"Research and Development Exp.": "-28.5",
"Other Revenues": "33.2",
"Other Net Income": "-59.9",
"Comprehensive Net Income": "-84.2",
"Economic Capital Ratio": "-107"
},
"2017": {
"Liabilities": "-15.0",
"Stockholders Equity": "12.0",
"ECR before LimitedLiability": "-46.7",
"Liabilities, Current": "-7.32",
"Liabilities, Non-Current": "-5.07",
"Assets, Current": "-11.1",
"Assets": "14.3",
"Other Assets": "-16.4",
"Goodwill": "-16.2",
"Assets, Non-Current": "85.6",
"Costs of Goods Sold": "-50.4",
"Expenses": "-52.1",
"Revenues": "75.9",
"Net Income": "-69.2",
"Other Expenses": "48.0",
"Administrative and Marketing Exp.": "-44.2",
"Research and Development Exp.": "-6.17",
"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, Current": "-7.04",
"Assets": "4.71",
"Other Assets": "-6.62",
"Goodwill": "-8.91",
"Assets, Non-Current": "6.67",
"Costs of Goods Sold": "-15.5",
"Expenses": "-80.2",
"Net Income": "-173",
"Other Expenses": "3.63",
"Administrative and Marketing Exp.": "-45.4",
"Research and Development Exp.": "-2.76",
"Other Revenues": "-35.1",
"Revenues": "-35.1",
"Other Net Income": "-8.53",
"Comprehensive Net Income": "-172",
"Economic Capital Ratio": "-227"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/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%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.06666501096970333,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0001019034.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0001019034.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0001019034.svg"
},
{
"company_id": "0001528760",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution_0001528760.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2018/graphs/IME_0001528760.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001528760_main_keyfigs.svg",
"name": "Exeo Entertainment Inc",
"rank": 26,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Exeo Entertainment 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 Exeo Entertainment Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 0.66% points.The greatest weakness of Exeo Entertainment Inc is the variable Net Income, reducing the Economic Capital Ratio by 167% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.66%, being 233% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_computers/2018/report/0001528760_2019_Exeo_Entertainment_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Liabilities": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-151",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Assets, Current": "0",
"Assets": "0",
"Other Assets": "0",
"Goodwill": "0",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Expenses": "-0.0110",
"Net Income": "-142",
"Other Expenses": "-54.8",
"Administrative and Marketing Exp.": "0",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "-140",
"Economic Capital Ratio": "-194"
},
"2015": {
"Assets, Current": "0",
"Assets": "-0.154",
"ECR before LimitedLiability": "-175",
"Other Assets": "0",
"Goodwill": "0",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Expenses": "-6.27",
"Net Income": "-177",
"Other Expenses": "-0.535",
"Administrative and Marketing Exp.": "-0.304",
"Research and Development Exp.": "0",
"Other Revenues": "-0.0116",
"Revenues": "-0.0116",
"Other Liabilities": "0",
"Stockholders Equity": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Net Income": "-0.0572",
"Comprehensive Net Income": "-175",
"Economic Capital Ratio": "-222"
},
"2016": {
"Other Liabilities": "0",
"Liabilities": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-143",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Assets, Current": "0",
"Assets": "-0.393",
"Other Assets": "0",
"Goodwill": "0",
"Assets, Non-Current": "0",
"Expenses": "-2.73",
"Net Income": "-166",
"Other Expenses": "-0.121",
"Administrative and Marketing Exp.": "-0.0996",
"Research and Development Exp.": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "-0.0352",
"Comprehensive Net Income": "-164",
"Economic Capital Ratio": "-225"
},
"2017": {
"Other Liabilities": "0",
"Liabilities": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-155",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Assets, Current": "-0.0351",
"Assets": "-0.871",
"Other Assets": "0",
"Goodwill": "0",
"Assets, Non-Current": "0",
"Expenses": "-1.84",
"Net Income": "-158",
"Other Expenses": "-0.0119",
"Administrative and Marketing Exp.": "-1.34",
"Research and Development Exp.": "0",
"Other Revenues": "-0.0140",
"Revenues": "-0.0140",
"Other Net Income": "-0.0975",
"Comprehensive Net Income": "-159",
"Economic Capital Ratio": "-217"
},
"2018": {
"Liabilities": "0.661",
"Stockholders Equity": "-0.917",
"ECR before LimitedLiability": "-177",
"Liabilities, Current": "0.661",
"Liabilities, Non-Current": "-0.312",
"Assets, Current": "-1.27",
"Assets": "-6.35",
"Other Assets": "-0.385",
"Goodwill": "-1.11",
"Assets, Non-Current": "-0.464",
"Costs of Goods Sold": "0.607",
"Expenses": "-27.0",
"Net Income": "-167",
"Other Expenses": "-6.98",
"Administrative and Marketing Exp.": "-32.9",
"Research and Development Exp.": "0.395",
"Other Revenues": "-30.3",
"Revenues": "-30.3",
"Other Net Income": "-0.269",
"Comprehensive Net Income": "-167",
"Economic Capital Ratio": "-233"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2018/plot_over_time/0001528760_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "0",
"Assets, Current": "345",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "194",
"Liabilities, Non-Current": "9.3",
"Other Assets": "81",
"Other Compr. Net Income": "0",
"Other Expenses": "984",
"Other Liabilities": "0",
"Other Net Income": "-13",
"Other Revenues": "5.0",
"Research and Development Exp.": "113"
},
"output_variables": {
"Liabilities": "203",
"Assets": "426",
"Expenses": "1,096",
"Revenues": "5.0",
"Stockholders Equity": "223",
"Net Income": "-1,105",
"Comprehensive Net Income": "-1,105",
"BaseVar": "4,985",
"ECR before LimitedLiability": "-2,909%",
"Economic Capital Ratio": "0.000000000000000071%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "794",
"Assets, Current": "661",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "478",
"Liabilities, Non-Current": "42",
"Other Assets": "93",
"Other Compr. Net Income": "0",
"Other Expenses": "547",
"Other Liabilities": "0",
"Other Net Income": "23",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "519",
"Assets": "754",
"Expenses": "1,340",
"Revenues": "0",
"Stockholders Equity": "235",
"Net Income": "-1,317",
"Comprehensive Net Income": "-1,317",
"BaseVar": "6,348",
"ECR before LimitedLiability": "-1,715%",
"Economic Capital Ratio": "0.000071%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "787",
"Assets, Current": "410",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "768",
"Liabilities, Non-Current": "30",
"Other Assets": "65",
"Other Compr. Net Income": "0",
"Other Expenses": "572",
"Other Liabilities": "0",
"Other Net Income": "12",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "798",
"Assets": "475",
"Expenses": "1,359",
"Revenues": "0",
"Stockholders Equity": "-323",
"Net Income": "-1,347",
"Comprehensive Net Income": "-1,347",
"BaseVar": "6,380",
"ECR before LimitedLiability": "-1,798%",
"Economic Capital Ratio": "0.000017%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "1,015",
"Assets, Current": "330",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "1,140",
"Liabilities, Non-Current": "20",
"Other Assets": "37",
"Other Compr. Net Income": "0",
"Other Expenses": "431",
"Other Liabilities": "0",
"Other Net Income": "-56",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "1,161",
"Assets": "367",
"Expenses": "1,446",
"Revenues": "0",
"Stockholders Equity": "-794",
"Net Income": "-1,502",
"Comprehensive Net Income": "-1,502",
"BaseVar": "7,055",
"ECR before LimitedLiability": "-1,699%",
"Economic Capital Ratio": "0.000094%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "741",
"Assets, Current": "283",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "8.2",
"Goodwill": "0",
"Liabilities, Current": "1,443",
"Liabilities, Non-Current": "11",
"Other Assets": "29",
"Other Compr. Net Income": "0",
"Other Expenses": "336",
"Other Liabilities": "0",
"Other Net Income": "33",
"Other Revenues": "5.3",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "1,454",
"Assets": "312",
"Expenses": "1,084",
"Revenues": "5.3",
"Stockholders Equity": "-1,142",
"Net Income": "-1,046",
"Comprehensive Net Income": "-1,046",
"BaseVar": "5,588",
"ECR before LimitedLiability": "-1,057%",
"Economic Capital Ratio": "0.66%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.0066087932682637246,
"company_index": "https://www.realrate-archive.com/us_computers/2018/industry_indexes/0001528760.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2018/analytics/equity/0001528760.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2018/analytics/profit_loss/0001528760.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2018/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"427 B"
],
[
"Assets",
"572 B"
],
[
"Expenses",
"358 B"
],
[
"Stockholders Equity",
"156 B"
]
],
"industry_id": "us_computers",
"industry_label": "Computers",
"num_companies": 26,
"num_top_companies": 6,
"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"
},
"0000854775": {
"rank": 6,
"ecr": "306"
},
"0001043604": {
"rank": 7,
"ecr": "299"
},
"0001357326": {
"rank": 8,
"ecr": "295"
},
"0001262039": {
"rank": 9,
"ecr": "291"
},
"0000858877": {
"rank": 10,
"ecr": "288"
},
"0000867374": {
"rank": 11,
"ecr": "279"
},
"0000047217": {
"rank": 12,
"ecr": "278"
},
"0000051143": {
"rank": 13,
"ecr": "278"
},
"0000926326": {
"rank": 14,
"ecr": "273"
},
"0000949158": {
"rank": 15,
"ecr": "271"
},
"0001001288": {
"rank": 16,
"ecr": "263"
},
"0000807863": {
"rank": 17,
"ecr": "247"
},
"0001009626": {
"rank": 18,
"ecr": "233"
},
"0000108772": {
"rank": 19,
"ecr": "222"
},
"0001058811": {
"rank": 20,
"ecr": "203"
},
"0001110361": {
"rank": 21,
"ecr": "203"
},
"0001044590": {
"rank": 22,
"ecr": "192"
},
"0000728249": {
"rank": 23,
"ecr": "190"
},
"0000854398": {
"rank": 24,
"ecr": "178"
},
"0000873044": {
"rank": 25,
"ecr": "178"
},
"0001036044": {
"rank": 26,
"ecr": "177"
},
"0000350917": {
"rank": 27,
"ecr": "170"
},
"0000930803": {
"rank": 28,
"ecr": "148"
},
"0000919013": {
"rank": 29,
"ecr": "97"
},
"0001075656": {
"rank": 30,
"ecr": "89"
},
"0001167294": {
"rank": 31,
"ecr": "77"
},
"0001093207": {
"rank": 32,
"ecr": "47"
},
"0001383154": {
"rank": 33,
"ecr": "7.3"
},
"0001019034": {
"rank": 34,
"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"
},
"0001528760": {
"rank": 38,
"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"
}
}
},
"rating_box": [
[
"Top rated",
"6 of 26"
],
[
"Best, worst rating",
"577 %, 0.661 %"
],
[
"New companies",
"2"
]
],
"regression_plot": "https://www.realrate-archive.com/us_computers/2018/backtesting_correlation/regression_2018.svg",
"scentences": [
"Fortinet Inc climbed 9 positions from 16 to 7 due to its excellent Costs of Goods Sold.",
"Mitek Systems INC lost 19 positions from 1 to 20 due to its bad Administrative and Marketing Exp..",
"Intrusion INC entered the 2019 ranking at rank 1, making it the best newcomer."
],
"url_segment": "2019-us-computers",
"year": 2019,
"feature_importance": "https://www.realrate-archive.com/us_computers/2018/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
}
}
}
}