{
"company_details": [
{
"company_id": "0001048695",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001048695.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0001048695_main_keyfigs.svg",
"name": "F5 INC.",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/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 214% points.The greatest weakness of F5 INC. is the variable Other Revenues, reducing the Economic Capital Ratio by 183% points.
The company's Economic Capital Ratio, given in the ranking table, is 361%, being 139% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001048695_2016_F5_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Current": "2.09",
"Liabilities": "14.9",
"Assets": "-4.27",
"Stockholders Equity": "9.08",
"ECR before LimitedLiability": "52.3",
"Other Liabilities": "10.3",
"Liabilities, Non-Current": "2.95",
"Goodwill": "2.88",
"Assets, Non-Current": "-18.1",
"Other Assets": "6.24",
"Administrative and Marketing Exp.": "-107",
"Expenses": "11.4",
"Revenues": "-210",
"Net Income": "26.9",
"Costs of Goods Sold": "74.3",
"Other Expenses": "91.0",
"Research and Development Exp.": "-28.1",
"Other Revenues": "-210",
"Other Net Income": "184",
"Comprehensive Net Income": "26.9",
"Economic Capital Ratio": "54.8"
},
"2011": {
"Liabilities, Current": "7.27",
"Liabilities": "15.7",
"ECR before LimitedLiability": "205",
"Liabilities, Non-Current": "-2.65",
"Other Liabilities": "11.3",
"Goodwill": "2.51",
"Assets": "3.83",
"Other Assets": "7.75",
"Assets, Non-Current": "-24.1",
"Assets, Current": "11.4",
"Costs of Goods Sold": "89.9",
"Expenses": "42.1",
"Net Income": "204",
"Administrative and Marketing Exp.": "-58.6",
"Research and Development Exp.": "5.70",
"Other Expenses": "11.1",
"Other Revenues": "-209",
"Revenues": "-209",
"Comprehensive Net Income": "205",
"Other Net Income": "250",
"Economic Capital Ratio": "157"
},
"2012": {
"Liabilities": "19.0",
"Stockholders Equity": "7.34",
"ECR before LimitedLiability": "204",
"Liabilities, Current": "11.1",
"Other Liabilities": "8.55",
"Assets": "-1.79",
"Other Assets": "4.42",
"Assets, Non-Current": "-27.6",
"Assets, Current": "13.2",
"Administrative and Marketing Exp.": "-42.8",
"Expenses": "57.7",
"Revenues": "-196",
"Net Income": "195",
"Costs of Goods Sold": "94.4",
"Other Expenses": "-1.31",
"Research and Development Exp.": "13.1",
"Other Revenues": "-196",
"Comprehensive Net Income": "195",
"Other Net Income": "239",
"Other Compr. Net Income": "0.709",
"Economic Capital Ratio": "158"
},
"2013": {
"Liabilities": "15.4",
"Stockholders Equity": "4.92",
"ECR before LimitedLiability": "182",
"Other Liabilities": "9.26",
"Liabilities, Current": "8.05",
"Costs of Goods Sold": "89.1",
"Expenses": "45.5",
"Net Income": "176",
"Other Expenses": "-43.9",
"Research and Development Exp.": "15.8",
"Administrative and Marketing Exp.": "-8.28",
"Other Revenues": "-186",
"Revenues": "-186",
"Assets, Current": "12.5",
"Other Assets": "5.10",
"Assets, Non-Current": "-23.0",
"Goodwill": "-1.93",
"Other Net Income": "221",
"Comprehensive Net Income": "175",
"Other Compr. Net Income": "-1.60",
"Economic Capital Ratio": "129"
},
"2014": {
"Liabilities": "15.6",
"Stockholders Equity": "1.07",
"ECR before LimitedLiability": "207",
"Liabilities, Non-Current": "-2.91",
"Other Liabilities": "18.6",
"Other Assets": "6.94",
"Assets": "4.64",
"Assets, Current": "12.2",
"Assets, Non-Current": "-14.1",
"Goodwill": "-4.98",
"Administrative and Marketing Exp.": "-23.2",
"Expenses": "70.2",
"Revenues": "-195",
"Net Income": "186",
"Costs of Goods Sold": "98.1",
"Research and Development Exp.": "2.23",
"Other Expenses": "-2.13",
"Other Revenues": "-195",
"Comprehensive Net Income": "187",
"Other Net Income": "236",
"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",
"Research and Development Exp.": "-6.60",
"Other Expenses": "-22.3",
"Other Revenues": "-183",
"Comprehensive Net Income": "183",
"Other Net Income": "214",
"Other Compr. Net Income": "6.78",
"Economic Capital Ratio": "139"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 3.61198683960138,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001048695.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001048695.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001048695.svg"
},
{
"company_id": "0000320193",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0000320193.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0000320193_main_keyfigs.svg",
"name": "Apple Inc",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/backtesting_correlation/regression_0000320193.svg",
"report_text": "The relative strengths and weaknesses of Apple Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Apple Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 178% points.The greatest weakness of Apple Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 77% points.
The company's Economic Capital Ratio, given in the ranking table, is 356%, being 134% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0000320193_2016_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",
"Goodwill": "3.83",
"Assets": "-15.2",
"Assets, Non-Current": "-0.992",
"Assets, Current": "-14.7",
"Other Assets": "-3.81",
"Administrative and Marketing Exp.": "-4.44",
"Expenses": "67.8",
"Revenues": "-118",
"Net Income": "68.9",
"Other Expenses": "16.3",
"Costs of Goods Sold": "46.7",
"Research and Development Exp.": "7.12",
"Other Revenues": "-118",
"Other Net Income": "135",
"Comprehensive Net Income": "68.9",
"Economic Capital Ratio": "59.3"
},
"2010": {
"Liabilities, Current": "-28.4",
"Liabilities": "-30.2",
"Assets": "-54.2",
"Stockholders Equity": "14.0",
"ECR before LimitedLiability": "99.9",
"Other Liabilities": "4.17",
"Liabilities, Non-Current": "-5.80",
"Assets, Current": "-29.2",
"Goodwill": "9.53",
"Other Assets": "-32.5",
"Administrative and Marketing Exp.": "12.1",
"Expenses": "88.5",
"Revenues": "-116",
"Net Income": "121",
"Costs of Goods Sold": "37.3",
"Other Expenses": "26.8",
"Research and Development Exp.": "8.47",
"Other Revenues": "-116",
"Other Net Income": "161",
"Comprehensive Net Income": "121",
"Economic Capital Ratio": "102"
},
"2011": {
"Liabilities, Current": "-18.1",
"Liabilities": "-27.8",
"Assets": "-64.4",
"Stockholders Equity": "13.6",
"ECR before LimitedLiability": "254",
"Liabilities, Non-Current": "-13.6",
"Other Liabilities": "4.63",
"Goodwill": "7.03",
"Other Assets": "-78.7",
"Assets, Current": "-1.75",
"Costs of Goods Sold": "45.6",
"Expenses": "111",
"Revenues": "-114",
"Net Income": "237",
"Administrative and Marketing Exp.": "50.8",
"Research and Development Exp.": "27.7",
"Other Expenses": "-16.7",
"Other Revenues": "-114",
"Comprehensive Net Income": "239",
"Other Net Income": "240",
"Economic Capital Ratio": "205"
},
"2012": {
"Liabilities, Non-Current": "-13.9",
"Liabilities": "-20.0",
"Assets": "-82.2",
"Stockholders Equity": "17.2",
"ECR before LimitedLiability": "278",
"Liabilities, Current": "-8.88",
"Other Liabilities": "3.14",
"Goodwill": "8.92",
"Other Assets": "-122",
"Assets, Current": "3.90",
"Administrative and Marketing Exp.": "65.0",
"Expenses": "126",
"Revenues": "-114",
"Net Income": "268",
"Costs of Goods Sold": "48.4",
"Other Expenses": "-27.5",
"Research and Development Exp.": "36.3",
"Other Revenues": "-114",
"Comprehensive Net Income": "268",
"Other Net Income": "246",
"Economic Capital Ratio": "232"
},
"2013": {
"Liabilities, Non-Current": "-28.0",
"Liabilities": "-34.1",
"Assets": "-46.8",
"Stockholders Equity": "13.0",
"ECR before LimitedLiability": "210",
"Other Liabilities": "3.18",
"Liabilities, Current": "-8.31",
"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",
"Research and Development Exp.": "32.4",
"Administrative and Marketing Exp.": "73.5",
"Other Revenues": "-93.0",
"Other Net Income": "201",
"Comprehensive Net Income": "203",
"Other Compr. Net Income": "-3.84",
"Economic Capital Ratio": "157"
},
"2014": {
"Liabilities, Current": "-21.8",
"Liabilities": "-51.9",
"Assets": "-39.8",
"Stockholders Equity": "8.73",
"ECR before LimitedLiability": "214",
"Liabilities, Non-Current": "-33.7",
"Other Liabilities": "6.69",
"Other Assets": "-51.7",
"Goodwill": "2.59",
"Administrative and Marketing Exp.": "64.4",
"Expenses": "121",
"Revenues": "-82.2",
"Net Income": "187",
"Costs of Goods Sold": "39.5",
"Research and Development Exp.": "25.4",
"Other Expenses": "-15.6",
"Other Revenues": "-82.2",
"Comprehensive Net Income": "187",
"Other Net Income": "169",
"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, Non-Current": "-43.4",
"Liabilities, Current": "-17.3",
"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",
"Research and Development Exp.": "22.0",
"Administrative and Marketing Exp.": "81.7",
"Other Expenses": "-27.9",
"Other Revenues": "-77.2",
"Comprehensive Net Income": "178",
"Other Net Income": "141",
"Economic Capital Ratio": "134"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 3.561259717057421,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0000320193.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0000320193.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0000320193.svg"
},
{
"company_id": "0001017303",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001017303.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0001017303_main_keyfigs.svg",
"name": "Transact Technologies Inc",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/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 Net Income, increasing the Economic Capital Ratio by 243% points.The greatest weakness of Transact Technologies Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 253% points.
The company's Economic Capital Ratio, given in the ranking table, is 343%, being 121% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001017303_2016_Transact_Technologies_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "23.4",
"Liabilities": "33.9",
"Stockholders Equity": "10.7",
"ECR before LimitedLiability": "187",
"Other Liabilities": "11.5",
"Costs of Goods Sold": "101",
"Expenses": "20.5",
"Net Income": "179",
"Administrative and Marketing Exp.": "-108",
"Research and Development Exp.": "12.4",
"Other Expenses": "27.6",
"Other Revenues": "-223",
"Revenues": "-223",
"Other Assets": "16.9",
"Assets, Current": "-12.0",
"Goodwill": "3.64",
"Assets, Non-Current": "-14.1",
"Comprehensive Net Income": "182",
"Other Net Income": "245",
"Other Compr. Net Income": "2.34",
"Economic Capital Ratio": "138"
},
"2012": {
"Liabilities, Non-Current": "3.80",
"Liabilities": "22.8",
"Stockholders Equity": "10.6",
"ECR before LimitedLiability": "152",
"Liabilities, Current": "12.7",
"Other Liabilities": "7.62",
"Administrative and Marketing Exp.": "-80.4",
"Expenses": "29.0",
"Net Income": "143",
"Costs of Goods Sold": "111",
"Research and Development Exp.": "14.7",
"Other Revenues": "-202",
"Revenues": "-202",
"Goodwill": "2.70",
"Assets, Non-Current": "-6.36",
"Other Assets": "7.36",
"Assets, Current": "-7.44",
"Comprehensive Net Income": "144",
"Other Net Income": "204",
"Other Compr. Net Income": "1.16",
"Economic Capital Ratio": "107"
},
"2013": {
"Liabilities, Non-Current": "8.53",
"Liabilities": "42.0",
"Assets": "8.22",
"Stockholders Equity": "8.19",
"ECR before LimitedLiability": "201",
"Other Liabilities": "11.8",
"Liabilities, Current": "25.7",
"Other Assets": "16.8",
"Assets, Current": "-9.82",
"Assets, Non-Current": "-12.6",
"Costs of Goods Sold": "106",
"Expenses": "31.6",
"Revenues": "-235",
"Net Income": "195",
"Other Expenses": "-24.8",
"Research and Development Exp.": "21.8",
"Administrative and Marketing Exp.": "-60.3",
"Other Revenues": "-235",
"Other Net Income": "268",
"Comprehensive Net Income": "195",
"Economic Capital Ratio": "149"
},
"2014": {
"Liabilities": "0.703",
"Stockholders Equity": "0.279",
"ECR before LimitedLiability": "26.0",
"Liabilities, Non-Current": "0.174",
"Other Liabilities": "0.413",
"Other Assets": "-0.928",
"Assets": "-0.738",
"Assets, Current": "0.214",
"Assets, Non-Current": "1.38",
"Goodwill": "-0.414",
"Administrative and Marketing Exp.": "-132",
"Expenses": "-16.2",
"Revenues": "-238",
"Net Income": "6.53",
"Costs of Goods Sold": "26.7",
"Research and Development Exp.": "1.27",
"Other Expenses": "-1.01",
"Other Revenues": "-238",
"Comprehensive Net Income": "6.98",
"Other Net Income": "120",
"Economic Capital Ratio": "-17.0"
},
"2015": {
"Other Liabilities": "18.1",
"Liabilities": "50.1",
"Assets": "15.1",
"ECR before LimitedLiability": "168",
"Liabilities, Non-Current": "9.32",
"Liabilities, Current": "29.0",
"Assets, Current": "5.72",
"Other Assets": "13.4",
"Assets, Non-Current": "-9.14",
"Costs of Goods Sold": "141",
"Expenses": "16.7",
"Net Income": "165",
"Research and Development Exp.": "25.9",
"Administrative and Marketing Exp.": "-95.7",
"Other Expenses": "-29.1",
"Other Revenues": "-253",
"Revenues": "-253",
"Comprehensive Net Income": "165",
"Other Net Income": "243",
"Other Compr. Net Income": "12.0",
"Economic Capital Ratio": "121"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": true,
"trend": 19.0,
"value": 3.433971982369689,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001017303.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001017303.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001017303.svg"
},
{
"company_id": "0001447599",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001447599.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0001447599_main_keyfigs.svg",
"name": "Fitbit INC",
"rank": 4,
"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 333% points.The greatest weakness of Fitbit INC is the variable Other Net Income, reducing the Economic Capital Ratio by 642% points.
The company's Economic Capital Ratio, given in the ranking table, is 340%, being 118% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001447599_2016_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, Non-Current": "13.5",
"Liabilities, Current": "35.4",
"Assets, Current": "18.0",
"Goodwill": "11.1",
"Costs of Goods Sold": "-402",
"Expenses": "13.4",
"Revenues": "333",
"Net Income": "163",
"Research and Development Exp.": "115",
"Administrative and Marketing Exp.": "189",
"Other Expenses": "30.0",
"Other Revenues": "333",
"Comprehensive Net Income": "166",
"Other Net Income": "-642",
"Other Compr. Net Income": "17.8",
"Economic Capital Ratio": "118"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": true,
"trend": null,
"value": 3.398141808542375,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001447599.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001447599.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001447599.svg"
},
{
"company_id": "0001596532",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001596532.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0001596532_main_keyfigs.svg",
"name": "Arista Networks Inc",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/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 Other Net Income, increasing the Economic Capital Ratio by 166% points.The greatest weakness of Arista Networks Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 139% points.
The company's Economic Capital Ratio, given in the ranking table, is 334%, being 112% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001596532_2016_Arista_Networks_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities, Current": "6.27",
"Liabilities": "7.17",
"Assets": "-9.88",
"Stockholders Equity": "12.5",
"ECR before LimitedLiability": "186",
"Liabilities, Non-Current": "3.26",
"Other Liabilities": "-2.37",
"Other Assets": "-1.33",
"Assets, Current": "-19.2",
"Goodwill": "5.87",
"Administrative and Marketing Exp.": "63.1",
"Expenses": "73.8",
"Revenues": "-153",
"Net Income": "161",
"Costs of Goods Sold": "79.7",
"Research and Development Exp.": "-78.0",
"Other Expenses": "18.6",
"Other Revenues": "-153",
"Comprehensive Net Income": "161",
"Other Net Income": "186",
"Economic Capital Ratio": "143"
},
"2015": {
"Other Liabilities": "-4.84",
"Liabilities": "4.62",
"Assets": "-8.83",
"Stockholders Equity": "11.1",
"ECR before LimitedLiability": "159",
"Liabilities, Non-Current": "4.03",
"Liabilities, Current": "5.24",
"Assets, Current": "-16.6",
"Goodwill": "4.93",
"Costs of Goods Sold": "76.6",
"Expenses": "65.3",
"Revenues": "-139",
"Net Income": "142",
"Research and Development Exp.": "-82.9",
"Administrative and Marketing Exp.": "65.4",
"Other Expenses": "17.5",
"Other Revenues": "-139",
"Comprehensive Net Income": "152",
"Other Net Income": "166",
"Other Compr. Net Income": "6.77",
"Economic Capital Ratio": "112"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": true,
"trend": -2.0,
"value": 3.341960559411608,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001596532.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001596532.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001596532.svg"
},
{
"company_id": "0000807863",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0000807863.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0000807863_main_keyfigs.svg",
"name": "Mitek Systems INC",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/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 Other Revenues, increasing the Economic Capital Ratio by 243% points.The greatest weakness of Mitek Systems INC is the variable Other Net Income, reducing the Economic Capital Ratio by 327% points.
The company's Economic Capital Ratio, given in the ranking table, is 313%, being 91% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0000807863_2016_Mitek_Systems_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "21.8",
"Liabilities": "32.1",
"Stockholders Equity": "22.2",
"ECR before LimitedLiability": "69.7",
"Liabilities, Non-Current": "5.64",
"Other Liabilities": "8.08",
"Costs of Goods Sold": "73.1",
"Expenses": "-28.6",
"Net Income": "52.9",
"Administrative and Marketing Exp.": "-98.1",
"Research and Development Exp.": "-73.4",
"Other Expenses": "36.6",
"Other Revenues": "160",
"Revenues": "160",
"Other Assets": "-2.55",
"Assets, Current": "10.5",
"Goodwill": "-3.16",
"Comprehensive Net Income": "56.5",
"Other Net Income": "-257",
"Other Compr. Net Income": "3.16",
"Economic Capital Ratio": "21.0"
},
"2012": {
"Liabilities, Non-Current": "-6.17",
"Liabilities": "-28.7",
"ECR before LimitedLiability": "-138",
"Liabilities, Current": "-18.4",
"Other Liabilities": "-5.31",
"Goodwill": "-28.3",
"Assets": "-40.6",
"Other Assets": "-14.4",
"Assets, Non-Current": "4.03",
"Assets, Current": "-2.44",
"Administrative and Marketing Exp.": "-86.9",
"Expenses": "-118",
"Net Income": "-143",
"Costs of Goods Sold": "22.9",
"Other Expenses": "8.60",
"Research and Development Exp.": "-101",
"Other Revenues": "28.2",
"Revenues": "28.2",
"Comprehensive Net Income": "-143",
"Other Net Income": "-130",
"Economic Capital Ratio": "-183"
},
"2013": {
"Liabilities": "-7.22",
"Stockholders Equity": "3.14",
"ECR before LimitedLiability": "-37.6",
"Other Liabilities": "-1.74",
"Liabilities, Current": "-4.99",
"Other Assets": "-7.84",
"Assets": "-9.51",
"Assets, Current": "31.4",
"Assets, Non-Current": "-5.05",
"Goodwill": "-16.1",
"Costs of Goods Sold": "47.0",
"Expenses": "-42.9",
"Revenues": "90.5",
"Net Income": "-43.5",
"Other Expenses": "-10.2",
"Research and Development Exp.": "-31.2",
"Administrative and Marketing Exp.": "-42.3",
"Other Revenues": "90.5",
"Other Net Income": "-102",
"Comprehensive Net Income": "-43.5",
"Economic Capital Ratio": "-90.3"
},
"2014": {
"Liabilities, Current": "-1.82",
"Liabilities": "-3.73",
"Stockholders Equity": "1.29",
"ECR before LimitedLiability": "3.06",
"Other Liabilities": "-1.79",
"Other Assets": "-6.97",
"Assets": "-11.3",
"Assets, Current": "4.78",
"Goodwill": "-9.26",
"Administrative and Marketing Exp.": "-121",
"Expenses": "-23.0",
"Revenues": "131",
"Net Income": "-14.4",
"Costs of Goods Sold": "53.9",
"Research and Development Exp.": "-14.7",
"Other Expenses": "10.6",
"Other Revenues": "131",
"Comprehensive Net Income": "-13.9",
"Other Net Income": "-208",
"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, Non-Current": "6.91",
"Liabilities, Current": "20.9",
"Goodwill": "2.89",
"Assets, Non-Current": "2.19",
"Costs of Goods Sold": "130",
"Expenses": "14.4",
"Revenues": "243",
"Net Income": "127",
"Research and Development Exp.": "-24.4",
"Administrative and Marketing Exp.": "-43.1",
"Other Expenses": "-28.5",
"Other Revenues": "243",
"Comprehensive Net Income": "135",
"Other Net Income": "-327",
"Other Compr. Net Income": "11.5",
"Economic Capital Ratio": "90.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": true,
"trend": 22.0,
"value": 3.1292406758623894,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0000807863.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0000807863.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0000807863.svg"
},
{
"company_id": "0001375365",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001375365.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/graphs/IME_0001375365.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001375365.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001375365_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0001375365_main_keyfigs.svg",
"name": "Super Micro Computer Inc",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/backtesting_correlation/regression_0001375365.svg",
"report_text": "The relative strengths and weaknesses of Super Micro Computer 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 Super Micro Computer Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 130% points.The greatest weakness of Super Micro Computer Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 90% points.
The company's Economic Capital Ratio, given in the ranking table, is 309%, being 86% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001375365_2016_Super_Micro_Computer_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "-2.02",
"Liabilities": "-24.8",
"Assets": "-0.0448",
"Stockholders Equity": "15.5",
"ECR before LimitedLiability": "101",
"Liabilities, Current": "-26.4",
"Other Liabilities": "3.23",
"Other Assets": "0",
"Assets, Current": "-0.0477",
"Administrative and Marketing Exp.": "36.9",
"Expenses": "64.5",
"Revenues": "-108",
"Net Income": "91.4",
"Costs of Goods Sold": "58.2",
"Other Expenses": "17.7",
"Research and Development Exp.": "-45.0",
"Other Revenues": "-108",
"Comprehensive Net Income": "91.4",
"Other Net Income": "96.9",
"Other Compr. Net Income": "0.657",
"Economic Capital Ratio": "55.6"
},
"2013": {
"Liabilities, Non-Current": "0.365",
"Liabilities": "-22.2",
"Assets": "6.94",
"Stockholders Equity": "15.8",
"ECR before LimitedLiability": "83.3",
"Other Liabilities": "3.54",
"Liabilities, Current": "-27.3",
"Other Assets": "1.05",
"Assets, Current": "8.06",
"Goodwill": "-1.15",
"Costs of Goods Sold": "55.4",
"Expenses": "52.9",
"Revenues": "-109",
"Net Income": "76.1",
"Other Expenses": "3.38",
"Research and Development Exp.": "-54.2",
"Administrative and Marketing Exp.": "55.1",
"Other Revenues": "-109",
"Other Net Income": "82.8",
"Comprehensive Net Income": "76.1",
"Economic Capital Ratio": "30.6"
},
"2014": {
"Liabilities, Current": "-35.9",
"Liabilities": "-23.9",
"Assets": "-8.52",
"Stockholders Equity": "16.4",
"ECR before LimitedLiability": "137",
"Liabilities, Non-Current": "1.47",
"Other Liabilities": "7.59",
"Other Assets": "-1.25",
"Assets, Current": "-8.96",
"Goodwill": "1.06",
"Administrative and Marketing Exp.": "63.1",
"Expenses": "82.9",
"Revenues": "-101",
"Net Income": "110",
"Costs of Goods Sold": "53.3",
"Research and Development Exp.": "-39.7",
"Other Expenses": "8.26",
"Other Revenues": "-101",
"Comprehensive Net Income": "110",
"Other Net Income": "113",
"Economic Capital Ratio": "93.6"
},
"2015": {
"Other Liabilities": "6.06",
"Liabilities": "-29.0",
"Stockholders Equity": "13.2",
"ECR before LimitedLiability": "133",
"Liabilities, Current": "-39.8",
"Assets, Current": "-17.7",
"Assets": "-16.2",
"Other Assets": "-2.13",
"Goodwill": "1.95",
"Costs of Goods Sold": "49.0",
"Expenses": "86.7",
"Revenues": "-90.0",
"Net Income": "114",
"Research and Development Exp.": "-30.1",
"Administrative and Marketing Exp.": "83.3",
"Other Expenses": "-12.5",
"Other Revenues": "-90.0",
"Comprehensive Net Income": "120",
"Other Net Income": "130",
"Other Compr. Net Income": "4.60",
"Economic Capital Ratio": "86.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0001375365_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "55,180",
"Assets, Current": "481,912",
"Assets, Non-Current": "6,313",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "220,508",
"Liabilities, Non-Current": "30,244",
"Other Assets": "100,878",
"Other Compr. Net Income": "128",
"Other Expenses": "16,215",
"Other Liabilities": "0",
"Other Net Income": "165,471",
"Other Revenues": "0",
"Research and Development Exp.": "64,223"
},
"output_variables": {
"Liabilities": "250,752",
"Assets": "589,103",
"Expenses": "135,618",
"Revenues": "0",
"Stockholders Equity": "338,351",
"Net Income": "29,853",
"Comprehensive Net Income": "29,981",
"BaseVar": "1,682,027",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "270%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "57,687",
"Assets, Current": "523,192",
"Assets, Non-Current": "5,878",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "241,664",
"Liabilities, Non-Current": "16,869",
"Other Assets": "103,187",
"Other Compr. Net Income": "7.0",
"Other Expenses": "5,927",
"Other Liabilities": "0",
"Other Net Income": "160,101",
"Other Revenues": "0",
"Research and Development Exp.": "75,208"
},
"output_variables": {
"Liabilities": "258,533",
"Assets": "632,257",
"Expenses": "138,822",
"Revenues": "0",
"Stockholders Equity": "373,724",
"Net Income": "21,279",
"Comprehensive Net Income": "21,286",
"BaseVar": "1,697,912",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "254%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "61,029",
"Assets, Current": "654,081",
"Assets, Non-Current": "5,501",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "310,886",
"Liabilities, Non-Current": "16,208",
"Other Assets": "136,743",
"Other Compr. Net Income": "6.0",
"Other Expenses": "26,194",
"Other Liabilities": "0",
"Other Net Income": "225,637",
"Other Revenues": "0",
"Research and Development Exp.": "84,257"
},
"output_variables": {
"Liabilities": "327,094",
"Assets": "796,325",
"Expenses": "171,480",
"Revenues": "0",
"Stockholders Equity": "469,231",
"Net Income": "54,157",
"Comprehensive Net Income": "54,163",
"BaseVar": "2,225,655",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "288%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "73,228",
"Assets, Current": "914,415",
"Assets, Non-Current": "7,859",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "454,107",
"Liabilities, Non-Current": "16,617",
"Other Assets": "167,535",
"Other Compr. Net Income": "-17",
"Other Expenses": "44,998",
"Other Liabilities": "0",
"Other Net Income": "320,346",
"Other Revenues": "0",
"Research and Development Exp.": "100,257"
},
"output_variables": {
"Liabilities": "470,724",
"Assets": "1,089,809",
"Expenses": "218,483",
"Revenues": "0",
"Stockholders Equity": "619,085",
"Net Income": "101,863",
"Comprehensive Net Income": "101,846",
"BaseVar": "3,038,031",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "309%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 3.085673558807679,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001375365.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001375365.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001375365.svg"
},
{
"company_id": "0001009626",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001009626.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/graphs/IME_0001009626.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/2015/plot_over_time/0001009626_main_keyfigs.svg",
"name": "Brocade Communications Systems INC",
"rank": 8,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Brocade Communications 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 Brocade Communications Systems INC compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 133% points.The greatest weakness of Brocade Communications Systems INC is the variable Other Revenues, reducing the Economic Capital Ratio by 117% points.
The company's Economic Capital Ratio, given in the ranking table, is 307%, being 85% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001009626_2016_Brocade_Communications_Systems_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Other Liabilities": "-6.50",
"Liabilities": "6.54",
"Assets": "-15.7",
"Stockholders Equity": "-14.2",
"ECR before LimitedLiability": "-70.2",
"Liabilities, Current": "7.39",
"Liabilities, Non-Current": "4.74",
"Goodwill": "7.46",
"Assets, Current": "-17.9",
"Other Assets": "-5.88",
"Administrative and Marketing Exp.": "8.04",
"Expenses": "-71.0",
"Revenues": "42.0",
"Net Income": "-90.5",
"Other Expenses": "10.2",
"Costs of Goods Sold": "-129",
"Research and Development Exp.": "-24.9",
"Other Revenues": "42.0",
"Other Net Income": "-192",
"Comprehensive Net Income": "-90.5",
"Economic Capital Ratio": "-67.8"
},
"2010": {
"Liabilities, Current": "10.7",
"Liabilities": "-2.29",
"Assets": "-1.24",
"Stockholders Equity": "-6.93",
"ECR before LimitedLiability": "-47.7",
"Other Liabilities": "-22.8",
"Liabilities, Non-Current": "6.47",
"Assets, Current": "-3.49",
"Goodwill": "4.93",
"Assets, Non-Current": "-1.05",
"Administrative and Marketing Exp.": "5.89",
"Expenses": "-32.4",
"Revenues": "127",
"Net Income": "-61.1",
"Costs of Goods Sold": "-130",
"Other Expenses": "78.1",
"Research and Development Exp.": "-30.2",
"Other Revenues": "127",
"Other Net Income": "-275",
"Comprehensive Net Income": "-61.1",
"Economic Capital Ratio": "-45.2"
},
"2011": {
"Liabilities, Current": "4.03",
"Liabilities": "-14.9",
"Stockholders Equity": "5.88",
"ECR before LimitedLiability": "55.8",
"Other Liabilities": "-21.3",
"Goodwill": "14.9",
"Assets": "7.31",
"Other Assets": "2.81",
"Assets, Current": "-5.27",
"Costs of Goods Sold": "55.6",
"Expenses": "14.4",
"Revenues": "-153",
"Net Income": "53.6",
"Administrative and Marketing Exp.": "-33.5",
"Research and Development Exp.": "-32.9",
"Other Expenses": "8.09",
"Other Revenues": "-153",
"Comprehensive Net Income": "55.0",
"Other Net Income": "82.6",
"Other Compr. Net Income": "1.91",
"Economic Capital Ratio": "7.11"
},
"2012": {
"Liabilities, Non-Current": "5.07",
"Liabilities": "-9.15",
"Assets": "-2.55",
"Stockholders Equity": "13.2",
"ECR before LimitedLiability": "111",
"Liabilities, Current": "6.60",
"Other Liabilities": "-23.0",
"Goodwill": "-3.27",
"Other Assets": "-0.750",
"Assets, Current": "0.801",
"Administrative and Marketing Exp.": "-21.8",
"Expenses": "48.2",
"Revenues": "-140",
"Net Income": "101",
"Costs of Goods Sold": "78.0",
"Other Expenses": "19.6",
"Research and Development Exp.": "-22.2",
"Other Revenues": "-140",
"Comprehensive Net Income": "101",
"Other Net Income": "121",
"Economic Capital Ratio": "65.2"
},
"2013": {
"Liabilities, Non-Current": "5.41",
"Liabilities": "-2.70",
"Assets": "-2.28",
"Stockholders Equity": "9.80",
"ECR before LimitedLiability": "113",
"Other Liabilities": "-21.3",
"Liabilities, Current": "10.6",
"Assets, Current": "1.08",
"Goodwill": "-4.16",
"Costs of Goods Sold": "80.3",
"Expenses": "36.3",
"Revenues": "-151",
"Net Income": "106",
"Other Expenses": "-49.6",
"Research and Development Exp.": "-14.0",
"Administrative and Marketing Exp.": "28.7",
"Other Revenues": "-151",
"Other Net Income": "136",
"Comprehensive Net Income": "106",
"Other Compr. Net Income": "-1.13",
"Economic Capital Ratio": "60.6"
},
"2014": {
"Liabilities, Current": "4.56",
"Liabilities": "-4.93",
"Assets": "-5.00",
"Stockholders Equity": "14.3",
"ECR before LimitedLiability": "138",
"Liabilities, Non-Current": "5.33",
"Other Liabilities": "-16.0",
"Assets, Current": "0.290",
"Assets, Non-Current": "0.359",
"Goodwill": "-5.76",
"Administrative and Marketing Exp.": "13.3",
"Expenses": "66.3",
"Revenues": "-136",
"Net Income": "113",
"Costs of Goods Sold": "75.2",
"Research and Development Exp.": "-9.85",
"Other Expenses": "-10.6",
"Other Revenues": "-136",
"Comprehensive Net Income": "113",
"Other Net Income": "132",
"Economic Capital Ratio": "95.3"
},
"2015": {
"Other Liabilities": "-26.5",
"Liabilities": "-10.6",
"Assets": "-9.60",
"Stockholders Equity": "12.4",
"ECR before LimitedLiability": "132",
"Liabilities, Non-Current": "4.96",
"Liabilities, Current": "8.31",
"Goodwill": "-10.7",
"Assets, Non-Current": "0.734",
"Costs of Goods Sold": "65.8",
"Expenses": "70.3",
"Revenues": "-117",
"Net Income": "116",
"Research and Development Exp.": "-14.9",
"Administrative and Marketing Exp.": "24.7",
"Other Expenses": "-5.04",
"Other Revenues": "-117",
"Comprehensive Net Income": "121",
"Other Net Income": "133",
"Other Compr. Net Income": "4.65",
"Economic Capital Ratio": "84.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0001009626_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Administrative and Marketing Exp.": "470,117",
"Assets, Current": "885,275",
"Assets, Non-Current": "28,218",
"Costs of Goods Sold": "919,426",
"Goodwill": "2,130,806",
"Liabilities, Current": "855,187",
"Liabilities, Non-Current": "107,390",
"Other Assets": "627,121",
"Other Compr. Net Income": "0",
"Other Expenses": "286,974",
"Other Liabilities": "930,839",
"Other Net Income": "-2,984",
"Other Revenues": "1,952,926",
"Research and Development Exp.": "354,809"
},
"output_variables": {
"Liabilities": "1,893,416",
"Assets": "3,671,420",
"Expenses": "2,031,326",
"Revenues": "1,952,926",
"Stockholders Equity": "1,778,004",
"Net Income": "-81,384",
"Comprehensive Net Income": "-81,384",
"BaseVar": "19,488,937",
"ECR before LimitedLiability": "7.4%",
"Economic Capital Ratio": "186%"
}
},
"2010": {
"input_variables": {
"Administrative and Marketing Exp.": "602,306",
"Assets, Current": "874,451",
"Assets, Non-Current": "48,203",
"Costs of Goods Sold": "860,033",
"Goodwill": "1,988,950",
"Liabilities, Current": "569,283",
"Liabilities, Non-Current": "70,092",
"Other Assets": "742,571",
"Other Compr. Net Income": "0",
"Other Expenses": "143,909",
"Other Liabilities": "968,499",
"Other Net Income": "-15,003",
"Other Revenues": "2,094,363",
"Research and Development Exp.": "354,260"
},
"output_variables": {
"Liabilities": "1,607,874",
"Assets": "3,654,175",
"Expenses": "1,960,508",
"Revenues": "2,094,363",
"Stockholders Equity": "2,046,301",
"Net Income": "118,852",
"Comprehensive Net Income": "118,852",
"BaseVar": "19,683,797",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "250%"
}
},
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "678,019",
"Assets, Current": "844,201",
"Assets, Non-Current": "42,031",
"Costs of Goods Sold": "0",
"Goodwill": "1,845,664",
"Liabilities, Current": "565,987",
"Liabilities, Non-Current": "73,759",
"Other Assets": "742,412",
"Other Compr. Net Income": "0",
"Other Expenses": "200,250",
"Other Liabilities": "820,424",
"Other Net Income": "1,283,280",
"Other Revenues": "0",
"Research and Development Exp.": "354,401"
},
"output_variables": {
"Liabilities": "1,460,170",
"Assets": "3,474,308",
"Expenses": "1,232,670",
"Revenues": "0",
"Stockholders Equity": "2,014,138",
"Net Income": "50,610",
"Comprehensive Net Income": "50,610",
"BaseVar": "13,009,070",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "233%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "683,085",
"Assets, Current": "1,155,579",
"Assets, Non-Current": "37,213",
"Costs of Goods Sold": "0",
"Goodwill": "1,733,354",
"Liabilities, Current": "610,468",
"Liabilities, Non-Current": "9,887",
"Other Assets": "655,115",
"Other Compr. Net Income": "0",
"Other Expenses": "140,823",
"Other Liabilities": "725,086",
"Other Net Income": "1,382,179",
"Other Revenues": "0",
"Research and Development Exp.": "363,090"
},
"output_variables": {
"Liabilities": "1,345,441",
"Assets": "3,581,261",
"Expenses": "1,186,998",
"Revenues": "0",
"Stockholders Equity": "2,235,820",
"Net Income": "195,181",
"Comprehensive Net Income": "195,181",
"BaseVar": "13,228,203",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "279%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "642,155",
"Assets, Current": "1,422,803",
"Assets, Non-Current": "38,368",
"Costs of Goods Sold": "0",
"Goodwill": "1,685,695",
"Liabilities, Current": "560,663",
"Liabilities, Non-Current": "1,593",
"Other Assets": "474,525",
"Other Compr. Net Income": "-3,580",
"Other Expenses": "256,819",
"Other Liabilities": "712,322",
"Other Net Income": "1,486,118",
"Other Revenues": "0",
"Research and Development Exp.": "378,521"
},
"output_variables": {
"Liabilities": "1,274,578",
"Assets": "3,621,391",
"Expenses": "1,277,495",
"Revenues": "0",
"Stockholders Equity": "2,346,813",
"Net Income": "208,623",
"Comprehensive Net Income": "205,043",
"BaseVar": "14,042,523",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "284%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "639,456",
"Assets, Current": "1,658,005",
"Assets, Non-Current": "35,251",
"Costs of Goods Sold": "0",
"Goodwill": "1,594,381",
"Liabilities, Current": "587,308",
"Liabilities, Non-Current": "4,310",
"Other Assets": "446,038",
"Other Compr. Net Income": "-5,370",
"Other Expenses": "247,083",
"Other Liabilities": "733,996",
"Other Net Income": "1,470,059",
"Other Revenues": "0",
"Research and Development Exp.": "345,549"
},
"output_variables": {
"Liabilities": "1,325,614",
"Assets": "3,733,675",
"Expenses": "1,232,088",
"Revenues": "0",
"Stockholders Equity": "2,408,061",
"Net Income": "237,971",
"Comprehensive Net Income": "232,601",
"BaseVar": "13,874,141",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "290%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "672,853",
"Assets, Current": "1,852,199",
"Assets, Non-Current": "53,971",
"Costs of Goods Sold": "0",
"Goodwill": "1,692,784",
"Liabilities, Current": "562,364",
"Liabilities, Non-Current": "3,376",
"Other Assets": "439,224",
"Other Compr. Net Income": "-6,188",
"Other Expenses": "160,087",
"Other Liabilities": "938,903",
"Other Net Income": "1,530,022",
"Other Revenues": "0",
"Research and Development Exp.": "356,720"
},
"output_variables": {
"Liabilities": "1,504,643",
"Assets": "4,038,178",
"Expenses": "1,189,660",
"Revenues": "0",
"Stockholders Equity": "2,533,535",
"Net Income": "340,362",
"Comprehensive Net Income": "334,174",
"BaseVar": "14,192,806",
"ECR before LimitedLiability": "147%",
"Economic Capital Ratio": "307%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 3.0681204823059733,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001009626.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001009626.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001009626.svg"
},
{
"company_id": "0001180079",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001180079.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/graphs/IME_0001180079.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/2015/plot_over_time/0001180079_main_keyfigs.svg",
"name": "Itron Networked Solutions Inc",
"rank": 9,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Itron Networked Solutions 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 Itron Networked Solutions Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 123% points.The greatest weakness of Itron Networked Solutions Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 100% points.
The company's Economic Capital Ratio, given in the ranking table, is 298%, being 76% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001180079_2016_Itron_Networked_Solutions_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities": "0.175",
"Stockholders Equity": "5.34",
"ECR before LimitedLiability": "-3.65",
"Liabilities, Current": "0.307",
"Other Assets": "24.3",
"Assets": "26.5",
"Assets, Current": "6.18",
"Assets, Non-Current": "-0.802",
"Goodwill": "-2.93",
"Costs of Goods Sold": "14.9",
"Expenses": "-7.14",
"Revenues": "-49.1",
"Net Income": "-14.9",
"Other Expenses": "3.07",
"Research and Development Exp.": "-10.9",
"Administrative and Marketing Exp.": "-3.00",
"Other Revenues": "-49.1",
"Other Net Income": "20.0",
"Comprehensive Net Income": "-14.4",
"Other Compr. Net Income": "0.0982",
"Economic Capital Ratio": "-56.3"
},
"2014": {
"Liabilities, Current": "0.431",
"Liabilities": "6.55",
"Stockholders Equity": "-4.81",
"ECR before LimitedLiability": "11.7",
"Other Liabilities": "5.18",
"Other Assets": "18.1",
"Assets": "16.3",
"Assets, Current": "1.71",
"Assets, Non-Current": "-0.515",
"Goodwill": "-1.80",
"Administrative and Marketing Exp.": "-1.41",
"Expenses": "2.87",
"Revenues": "-13.1",
"Net Income": "-13.1",
"Costs of Goods Sold": "9.18",
"Research and Development Exp.": "-8.21",
"Other Expenses": "5.93",
"Other Revenues": "-13.1",
"Comprehensive Net Income": "-13.1",
"Other Net Income": "-2.64",
"Economic Capital Ratio": "-31.3"
},
"2015": {
"Other Liabilities": "-12.7",
"Liabilities": "-85.3",
"Assets": "-1.49",
"Stockholders Equity": "-21.7",
"ECR before LimitedLiability": "123",
"Liabilities, Non-Current": "1.05",
"Liabilities, Current": "-65.5",
"Assets, Current": "-3.74",
"Goodwill": "1.60",
"Costs of Goods Sold": "55.6",
"Expenses": "99.8",
"Revenues": "-100",
"Net Income": "121",
"Research and Development Exp.": "-26.1",
"Administrative and Marketing Exp.": "45.7",
"Other Expenses": "21.2",
"Other Revenues": "-100",
"Comprehensive Net Income": "121",
"Other Net Income": "123",
"Other Compr. Net Income": "3.82",
"Economic Capital Ratio": "76.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0001180079_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "80,091",
"Assets, Current": "262,144",
"Assets, Non-Current": "1,567",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "166,683",
"Liabilities, Non-Current": "0",
"Other Assets": "252,640",
"Other Compr. Net Income": "266",
"Other Expenses": "224",
"Other Liabilities": "0",
"Other Net Income": "90,526",
"Other Revenues": "0",
"Research and Development Exp.": "77,018"
},
"output_variables": {
"Liabilities": "166,683",
"Assets": "516,351",
"Expenses": "157,333",
"Revenues": "0",
"Stockholders Equity": "349,668",
"Net Income": "-66,807",
"Comprehensive Net Income": "-66,541",
"BaseVar": "1,381,161",
"ECR before LimitedLiability": "-112%",
"Economic Capital Ratio": "167%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "77,648",
"Assets, Current": "222,267",
"Assets, Non-Current": "1,047",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "143,888",
"Liabilities, Non-Current": "15,074",
"Other Assets": "324,880",
"Other Compr. Net Income": "-909",
"Other Expenses": "3,211",
"Other Liabilities": "523,051",
"Other Net Income": "56,460",
"Other Revenues": "0",
"Research and Development Exp.": "64,771"
},
"output_variables": {
"Liabilities": "682,013",
"Assets": "548,194",
"Expenses": "145,630",
"Revenues": "0",
"Stockholders Equity": "-133,819",
"Net Income": "-89,170",
"Comprehensive Net Income": "-90,079",
"BaseVar": "1,465,669",
"ECR before LimitedLiability": "-134%",
"Economic Capital Ratio": "163%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "79,824",
"Assets, Current": "384,506",
"Assets, Non-Current": "4,772",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "378,845",
"Liabilities, Non-Current": "16,403",
"Other Assets": "68,447",
"Other Compr. Net Income": "-993",
"Other Expenses": "4,742",
"Other Liabilities": "96,342",
"Other Net Income": "225,847",
"Other Revenues": "0",
"Research and Development Exp.": "61,295"
},
"output_variables": {
"Liabilities": "491,590",
"Assets": "457,725",
"Expenses": "145,861",
"Revenues": "0",
"Stockholders Equity": "-33,865",
"Net Income": "79,986",
"Comprehensive Net Income": "78,993",
"BaseVar": "2,036,275",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "298%"
}
}
},
"top_rated": false,
"trend": 15.0,
"value": 2.984310498631738,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001180079.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001180079.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001180079.svg"
},
{
"company_id": "0001110361",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001110361.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/graphs/IME_0001110361.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/2015/plot_over_time/0001110361_main_keyfigs.svg",
"name": "Eroomsystem Technologies INC",
"rank": 10,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Eroomsystem 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 Eroomsystem Technologies INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 141% points.The greatest weakness of Eroomsystem Technologies INC is the variable Other Net Income, reducing the Economic Capital Ratio by 181% points.
The company's Economic Capital Ratio, given in the ranking table, is 289%, being 67% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001110361_2016_Eroomsystem_Technologies_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "12.3",
"Liabilities": "17.8",
"Stockholders Equity": "25.3",
"ECR before LimitedLiability": "25.2",
"Other Liabilities": "4.04",
"Goodwill": "-6.39",
"Assets": "24.9",
"Assets, Non-Current": "10.0",
"Assets, Current": "25.1",
"Costs of Goods Sold": "-65.1",
"Expenses": "-9.24",
"Revenues": "52.0",
"Net Income": "-4.99",
"Administrative and Marketing Exp.": "-48.5",
"Research and Development Exp.": "24.5",
"Other Expenses": "27.1",
"Other Revenues": "52.0",
"Comprehensive Net Income": "-22.7",
"Other Net Income": "-163",
"Other Compr. Net Income": "-17.9",
"Economic Capital Ratio": "-23.6"
},
"2012": {
"Liabilities": "-0.114",
"Stockholders Equity": "13.1",
"ECR before LimitedLiability": "0.616",
"Liabilities, Current": "-0.0837",
"Goodwill": "-3.16",
"Assets": "33.6",
"Other Assets": "-1.40",
"Assets, Non-Current": "5.46",
"Assets, Current": "39.0",
"Administrative and Marketing Exp.": "-3.96",
"Expenses": "-8.96",
"Revenues": "50.1",
"Net Income": "-32.5",
"Costs of Goods Sold": "-43.5",
"Other Expenses": "18.2",
"Research and Development Exp.": "0.351",
"Other Revenues": "50.1",
"Comprehensive Net Income": "-32.7",
"Other Net Income": "-118",
"Other Compr. Net Income": "-0.0347",
"Economic Capital Ratio": "-45.1"
},
"2013": {
"Liabilities": "-0.0976",
"Stockholders Equity": "11.6",
"ECR before LimitedLiability": "-2.02",
"Liabilities, Current": "-0.0707",
"Other Assets": "-1.25",
"Assets": "23.2",
"Assets, Current": "29.6",
"Assets, Non-Current": "5.48",
"Goodwill": "-3.62",
"Costs of Goods Sold": "-25.4",
"Expenses": "-9.20",
"Revenues": "44.9",
"Net Income": "-29.6",
"Other Expenses": "4.62",
"Research and Development Exp.": "2.48",
"Administrative and Marketing Exp.": "-2.32",
"Other Revenues": "44.9",
"Other Net Income": "-92.3",
"Comprehensive Net Income": "-29.8",
"Other Compr. Net Income": "-0.0344",
"Economic Capital Ratio": "-54.7"
},
"2014": {
"Liabilities, Current": "19.4",
"Liabilities": "36.2",
"Assets": "-17.8",
"Stockholders Equity": "41.2",
"ECR before LimitedLiability": "162",
"Liabilities, Non-Current": "7.04",
"Other Liabilities": "13.3",
"Other Assets": "2.47",
"Assets, Current": "-40.1",
"Goodwill": "3.96",
"Administrative and Marketing Exp.": "11.4",
"Expenses": "46.9",
"Revenues": "141",
"Net Income": "136",
"Costs of Goods Sold": "-92.8",
"Research and Development Exp.": "78.6",
"Other Expenses": "66.1",
"Other Revenues": "141",
"Comprehensive Net Income": "136",
"Other Net Income": "-89.0",
"Economic Capital Ratio": "119"
},
"2015": {
"Other Liabilities": "10.3",
"Liabilities": "40.0",
"Assets": "-5.95",
"Stockholders Equity": "42.6",
"ECR before LimitedLiability": "114",
"Liabilities, Non-Current": "6.71",
"Liabilities, Current": "27.2",
"Assets, Current": "-16.4",
"Goodwill": "1.78",
"Costs of Goods Sold": "-144",
"Expenses": "17.0",
"Revenues": "141",
"Net Income": "63.7",
"Research and Development Exp.": "82.0",
"Administrative and Marketing Exp.": "62.6",
"Other Expenses": "49.6",
"Other Revenues": "141",
"Comprehensive Net Income": "73.6",
"Other Net Income": "-181",
"Other Compr. Net Income": "8.59",
"Economic Capital Ratio": "67.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0001110361_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "487",
"Assets, Current": "2,459",
"Assets, Non-Current": "500",
"Costs of Goods Sold": "307",
"Goodwill": "0",
"Liabilities, Current": "118",
"Liabilities, Non-Current": "0",
"Other Assets": "136",
"Other Compr. Net Income": "-41",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "801",
"Research and Development Exp.": "97"
},
"output_variables": {
"Liabilities": "118",
"Assets": "3,095",
"Expenses": "890",
"Revenues": "801",
"Stockholders Equity": "2,977",
"Net Income": "-89",
"Comprehensive Net Income": "-130",
"BaseVar": "8,866",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "203%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "432",
"Assets, Current": "2,236",
"Assets, Non-Current": "450",
"Costs of Goods Sold": "404",
"Goodwill": "0",
"Liabilities, Current": "100",
"Liabilities, Non-Current": "0",
"Other Assets": "71",
"Other Compr. Net Income": "-1.7",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "680",
"Research and Development Exp.": "178"
},
"output_variables": {
"Liabilities": "100",
"Assets": "2,757",
"Expenses": "1,014",
"Revenues": "680",
"Stockholders Equity": "2,656",
"Net Income": "-334",
"Comprehensive Net Income": "-335",
"BaseVar": "8,534",
"ECR before LimitedLiability": "-104%",
"Economic Capital Ratio": "169%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "433",
"Assets, Current": "1,947",
"Assets, Non-Current": "400",
"Costs of Goods Sold": "331",
"Goodwill": "0",
"Liabilities, Current": "95",
"Liabilities, Non-Current": "0",
"Other Assets": "117",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "25",
"Other Revenues": "601",
"Research and Development Exp.": "160"
},
"output_variables": {
"Liabilities": "95",
"Assets": "2,463",
"Expenses": "924",
"Revenues": "601",
"Stockholders Equity": "2,368",
"Net Income": "-299",
"Comprehensive Net Income": "-299",
"BaseVar": "7,771",
"ECR before LimitedLiability": "-103%",
"Economic Capital Ratio": "169%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "436",
"Assets, Current": "2,575",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "402",
"Goodwill": "0",
"Liabilities, Current": "172",
"Liabilities, Non-Current": "0",
"Other Assets": "89",
"Other Compr. Net Income": "1.7",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "200",
"Other Revenues": "794",
"Research and Development Exp.": "44"
},
"output_variables": {
"Liabilities": "172",
"Assets": "2,664",
"Expenses": "882",
"Revenues": "794",
"Stockholders Equity": "2,492",
"Net Income": "113",
"Comprehensive Net Income": "115",
"BaseVar": "9,288",
"ECR before LimitedLiability": "156%",
"Economic Capital Ratio": "314%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "422",
"Assets, Current": "2,597",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "521",
"Goodwill": "0",
"Liabilities, Current": "93",
"Liabilities, Non-Current": "0",
"Other Assets": "46",
"Other Compr. Net Income": "-0.81",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "140",
"Other Revenues": "904",
"Research and Development Exp.": "49"
},
"output_variables": {
"Liabilities": "93",
"Assets": "2,643",
"Expenses": "992",
"Revenues": "904",
"Stockholders Equity": "2,550",
"Net Income": "51",
"Comprehensive Net Income": "50",
"BaseVar": "9,901",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "289%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 2.8919647145974956,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001110361.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001110361.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001110361.svg"
},
{
"company_id": "0001043604",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001043604.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0001043604_main_keyfigs.svg",
"name": "Juniper Networks INC",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/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 Other Net Income, increasing the Economic Capital Ratio by 110% points.The greatest weakness of Juniper Networks INC is the variable Other Revenues, reducing the Economic Capital Ratio by 109% points.
The company's Economic Capital Ratio, given in the ranking table, is 285%, being 63% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001043604_2016_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",
"Goodwill": "2.52",
"Assets, Current": "0.275",
"Other Assets": "-0.505",
"Administrative and Marketing Exp.": "-35.0",
"Expenses": "-4.99",
"Revenues": "-187",
"Net Income": "-26.2",
"Other Expenses": "25.1",
"Costs of Goods Sold": "82.6",
"Research and Development Exp.": "-64.2",
"Other Revenues": "-187",
"Other Net Income": "102",
"Comprehensive Net Income": "-26.2",
"Economic Capital Ratio": "8.44"
},
"2010": {
"Liabilities, Current": "-4.81",
"Liabilities": "9.84",
"Assets": "-26.5",
"Stockholders Equity": "28.9",
"ECR before LimitedLiability": "30.3",
"Other Liabilities": "6.90",
"Liabilities, Non-Current": "7.62",
"Assets, Current": "-3.86",
"Goodwill": "-21.2",
"Other Assets": "1.72",
"Administrative and Marketing Exp.": "-27.6",
"Expenses": "31.1",
"Revenues": "-146",
"Net Income": "20.1",
"Costs of Goods Sold": "53.8",
"Other Expenses": "90.7",
"Research and Development Exp.": "-70.6",
"Other Revenues": "-146",
"Other Net Income": "150",
"Comprehensive Net Income": "20.1",
"Economic Capital Ratio": "32.8"
},
"2011": {
"Liabilities": "9.59",
"Stockholders Equity": "34.8",
"ECR before LimitedLiability": "121",
"Liabilities, Non-Current": "3.73",
"Other Liabilities": "5.47",
"Goodwill": "-10.3",
"Assets": "-16.8",
"Assets, Non-Current": "-1.23",
"Assets, Current": "-2.53",
"Costs of Goods Sold": "63.6",
"Expenses": "37.5",
"Revenues": "-128",
"Net Income": "83.6",
"Administrative and Marketing Exp.": "1.84",
"Research and Development Exp.": "-55.1",
"Other Expenses": "34.4",
"Other Revenues": "-128",
"Comprehensive Net Income": "85.4",
"Other Net Income": "129",
"Other Compr. Net Income": "1.51",
"Economic Capital Ratio": "72.8"
},
"2012": {
"Liabilities, Non-Current": "-9.49",
"Liabilities": "-6.39",
"Assets": "7.91",
"Stockholders Equity": "27.3",
"ECR before LimitedLiability": "86.8",
"Liabilities, Current": "3.59",
"Other Liabilities": "-0.799",
"Goodwill": "4.93",
"Assets, Non-Current": "0.958",
"Administrative and Marketing Exp.": "4.37",
"Expenses": "45.0",
"Revenues": "-122",
"Net Income": "69.6",
"Costs of Goods Sold": "67.3",
"Other Expenses": "34.0",
"Research and Development Exp.": "-53.7",
"Other Revenues": "-122",
"Comprehensive Net Income": "73.1",
"Other Net Income": "86.5",
"Other Compr. Net Income": "3.05",
"Economic Capital Ratio": "41.1"
},
"2013": {
"Liabilities, Non-Current": "-12.3",
"Liabilities": "-6.92",
"Stockholders Equity": "22.4",
"ECR before LimitedLiability": "113",
"Liabilities, Current": "4.94",
"Other Assets": "-0.175",
"Assets": "-6.26",
"Assets, Non-Current": "-1.32",
"Goodwill": "-3.91",
"Costs of Goods Sold": "60.5",
"Expenses": "51.1",
"Revenues": "-118",
"Net Income": "95.5",
"Other Expenses": "1.41",
"Research and Development Exp.": "-34.9",
"Administrative and Marketing Exp.": "27.3",
"Other Revenues": "-118",
"Other Net Income": "113",
"Comprehensive Net Income": "103",
"Other Compr. Net Income": "5.97",
"Economic Capital Ratio": "60.1"
},
"2014": {
"Liabilities": "-0.104",
"Stockholders Equity": "0.382",
"ECR before LimitedLiability": "26.7",
"Liabilities, Non-Current": "-0.210",
"Other Liabilities": "0.105",
"Assets": "0.927",
"Assets, Current": "-0.229",
"Assets, Non-Current": "0.492",
"Goodwill": "1.16",
"Administrative and Marketing Exp.": "5.51",
"Expenses": "0.696",
"Revenues": "-159",
"Net Income": "3.01",
"Costs of Goods Sold": "10.0",
"Research and Development Exp.": "-17.4",
"Other Expenses": "-82.7",
"Other Revenues": "-159",
"Comprehensive Net Income": "2.11",
"Other Net Income": "47.4",
"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, Non-Current": "-24.5",
"Liabilities, Current": "-1.91",
"Goodwill": "-3.23",
"Assets, Non-Current": "-1.74",
"Costs of Goods Sold": "61.4",
"Expenses": "71.2",
"Revenues": "-109",
"Net Income": "99.1",
"Research and Development Exp.": "-40.5",
"Administrative and Marketing Exp.": "46.2",
"Other Expenses": "6.89",
"Other Revenues": "-109",
"Comprehensive Net Income": "105",
"Other Net Income": "110",
"Other Compr. Net Income": "5.14",
"Economic Capital Ratio": "63.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 2.8529885183896555,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001043604.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001043604.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001043604.svg"
},
{
"company_id": "0000926326",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0000926326.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0000926326_main_keyfigs.svg",
"name": "Omnicell INC",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/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 Net Income, increasing the Economic Capital Ratio by 121% points.The greatest weakness of Omnicell INC is the variable Other Revenues, reducing the Economic Capital Ratio by 142% points.
The company's Economic Capital Ratio, given in the ranking table, is 285%, being 62% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0000926326_2016_Omnicell_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "21.5",
"Liabilities": "29.4",
"Assets": "0.536",
"Stockholders Equity": "-1.48",
"ECR before LimitedLiability": "95.0",
"Liabilities, Non-Current": "6.55",
"Other Liabilities": "3.47",
"Goodwill": "0.307",
"Other Assets": "0.170",
"Costs of Goods Sold": "-181",
"Expenses": "-45.7",
"Revenues": "206",
"Net Income": "94.4",
"Administrative and Marketing Exp.": "-1.95",
"Research and Development Exp.": "66.0",
"Other Expenses": "94.7",
"Other Revenues": "206",
"Comprehensive Net Income": "94.5",
"Other Net Income": "-262",
"Other Compr. Net Income": "3.37",
"Economic Capital Ratio": "46.3"
},
"2012": {
"Liabilities, Non-Current": "8.15",
"Liabilities": "25.7",
"Assets": "0.107",
"Stockholders Equity": "-0.640",
"ECR before LimitedLiability": "102",
"Liabilities, Current": "23.2",
"Other Liabilities": "-5.42",
"Other Assets": "-0.0951",
"Assets, Current": "0.154",
"Administrative and Marketing Exp.": "25.0",
"Expenses": "-14.6",
"Revenues": "206",
"Net Income": "95.1",
"Costs of Goods Sold": "-180",
"Other Expenses": "91.3",
"Research and Development Exp.": "92.0",
"Other Revenues": "206",
"Comprehensive Net Income": "95.3",
"Other Net Income": "-262",
"Other Compr. Net Income": "1.41",
"Economic Capital Ratio": "56.2"
},
"2013": {
"Liabilities, Non-Current": "8.69",
"Liabilities": "34.3",
"Assets": "3.83",
"Stockholders Equity": "-9.63",
"ECR before LimitedLiability": "113",
"Other Liabilities": "-1.28",
"Liabilities, Current": "28.6",
"Other Assets": "-0.872",
"Assets, Current": "3.59",
"Goodwill": "0.719",
"Costs of Goods Sold": "-205",
"Expenses": "-31.9",
"Revenues": "229",
"Net Income": "111",
"Other Expenses": "10.8",
"Research and Development Exp.": "106",
"Administrative and Marketing Exp.": "97.0",
"Other Revenues": "229",
"Other Net Income": "-258",
"Comprehensive Net Income": "111",
"Economic Capital Ratio": "60.6"
},
"2014": {
"Liabilities, Current": "0.346",
"Liabilities": "4.24",
"Assets": "-3.55",
"Stockholders Equity": "16.9",
"ECR before LimitedLiability": "135",
"Liabilities, Non-Current": "4.30",
"Other Liabilities": "-0.404",
"Other Assets": "-1.64",
"Goodwill": "-1.25",
"Administrative and Marketing Exp.": "-80.2",
"Expenses": "58.1",
"Revenues": "-149",
"Net Income": "109",
"Costs of Goods Sold": "83.8",
"Research and Development Exp.": "40.1",
"Other Expenses": "27.7",
"Other Revenues": "-149",
"Comprehensive Net Income": "109",
"Other Net Income": "137",
"Other Compr. Net Income": "-1.22",
"Economic Capital Ratio": "91.5"
},
"2015": {
"Liabilities": "4.58",
"Stockholders Equity": "14.4",
"ECR before LimitedLiability": "109",
"Liabilities, Non-Current": "2.95",
"Liabilities, Current": "1.88",
"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",
"Research and Development Exp.": "22.5",
"Administrative and Marketing Exp.": "-68.0",
"Other Expenses": "19.1",
"Other Revenues": "-142",
"Comprehensive Net Income": "99.3",
"Other Net Income": "121",
"Other Compr. Net Income": "5.20",
"Economic Capital Ratio": "62.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 2.8469807020711135,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0000926326.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0000926326.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0000926326.svg"
},
{
"company_id": "0000949158",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0000949158.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0000949158_main_keyfigs.svg",
"name": "CRAY INC",
"rank": 13,
"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 Other Revenues, increasing the Economic Capital Ratio by 268% points.The greatest weakness of CRAY INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 547% points.
The company's Economic Capital Ratio, given in the ranking table, is 277%, being 54% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0000949158_2016_CRAY_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "6.41",
"Liabilities": "16.9",
"Assets": "0.435",
"Stockholders Equity": "-22.0",
"ECR before LimitedLiability": "93.6",
"Liabilities, Non-Current": "6.34",
"Other Liabilities": "5.13",
"Goodwill": "0.250",
"Other Assets": "0.123",
"Costs of Goods Sold": "-301",
"Expenses": "-41.4",
"Revenues": "216",
"Net Income": "94.1",
"Administrative and Marketing Exp.": "103",
"Research and Development Exp.": "-33.3",
"Other Expenses": "102",
"Other Revenues": "216",
"Comprehensive Net Income": "94.4",
"Other Net Income": "-278",
"Other Compr. Net Income": "3.54",
"Economic Capital Ratio": "44.9"
},
"2012": {
"Liabilities, Non-Current": "25.4",
"Liabilities": "80.8",
"Stockholders Equity": "-14.4",
"ECR before LimitedLiability": "342",
"Liabilities, Current": "59.0",
"Goodwill": "39.2",
"Assets": "76.0",
"Other Assets": "19.7",
"Assets, Non-Current": "8.18",
"Assets, Current": "33.0",
"Administrative and Marketing Exp.": "244",
"Expenses": "78.6",
"Revenues": "346",
"Net Income": "341",
"Costs of Goods Sold": "-391",
"Other Expenses": "102",
"Research and Development Exp.": "47.9",
"Other Revenues": "346",
"Comprehensive Net Income": "341",
"Other Net Income": "-107",
"Economic Capital Ratio": "297"
},
"2013": {
"Liabilities, Non-Current": "8.78",
"Liabilities": "30.0",
"Assets": "0.380",
"Stockholders Equity": "-20.8",
"ECR before LimitedLiability": "99.7",
"Other Liabilities": "1.33",
"Liabilities, Current": "21.9",
"Assets, Current": "0.132",
"Goodwill": "0.211",
"Costs of Goods Sold": "-366",
"Expenses": "-35.0",
"Revenues": "228",
"Net Income": "101",
"Other Expenses": "59.5",
"Research and Development Exp.": "38.2",
"Administrative and Marketing Exp.": "140",
"Other Revenues": "228",
"Other Net Income": "-277",
"Comprehensive Net Income": "99.3",
"Other Compr. Net Income": "-7.47",
"Economic Capital Ratio": "47.0"
},
"2014": {
"Liabilities, Current": "23.7",
"Liabilities": "44.9",
"Assets": "16.8",
"Stockholders Equity": "-6.67",
"ECR before LimitedLiability": "186",
"Liabilities, Non-Current": "12.3",
"Other Liabilities": "14.3",
"Assets, Current": "6.90",
"Goodwill": "8.82",
"Administrative and Marketing Exp.": "174",
"Expenses": "26.1",
"Revenues": "290",
"Net Income": "171",
"Costs of Goods Sold": "-422",
"Research and Development Exp.": "21.1",
"Other Expenses": "162",
"Other Revenues": "290",
"Comprehensive Net Income": "174",
"Other Net Income": "-309",
"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, Non-Current": "12.0",
"Liabilities, Current": "32.6",
"Assets, Current": "1.67",
"Goodwill": "1.10",
"Costs of Goods Sold": "-547",
"Expenses": "-47.6",
"Revenues": "268",
"Net Income": "99.1",
"Research and Development Exp.": "57.5",
"Administrative and Marketing Exp.": "192",
"Other Expenses": "78.7",
"Other Revenues": "268",
"Comprehensive Net Income": "101",
"Other Net Income": "-524",
"Other Compr. Net Income": "20.3",
"Economic Capital Ratio": "54.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": false,
"trend": -9.0,
"value": 2.7668189784318216,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0000949158.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0000949158.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0000949158.svg"
},
{
"company_id": "0001058811",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001058811.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/graphs/IME_0001058811.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001058811.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001058811_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0001058811_main_keyfigs.svg",
"name": "Immersion CORP",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/backtesting_correlation/regression_0001058811.svg",
"report_text": "The relative strengths and weaknesses of Immersion 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 Immersion CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 209% points.The greatest weakness of Immersion CORP is the variable Other Net Income, reducing the Economic Capital Ratio by 319% points.
The company's Economic Capital Ratio, given in the ranking table, is 276%, being 54% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001058811_2016_Immersion_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Goodwill": "-7.29",
"Assets": "8.13",
"Liabilities, Current": "8.90",
"Stockholders Equity": "10.5",
"ECR before LimitedLiability": "25.5",
"Other Assets": "4.75",
"Assets, Non-Current": "-2.73",
"Assets, Current": "17.5",
"Costs of Goods Sold": "27.4",
"Expenses": "-25.2",
"Revenues": "75.6",
"Net Income": "20.0",
"Administrative and Marketing Exp.": "-89.6",
"Research and Development Exp.": "-39.6",
"Other Expenses": "24.9",
"Other Revenues": "75.6",
"Liabilities, Non-Current": "2.93",
"Other Liabilities": "-12.7",
"Comprehensive Net Income": "22.6",
"Other Net Income": "-185",
"Economic Capital Ratio": "-23.2"
},
"2012": {
"Liabilities": "0.434",
"Stockholders Equity": "1.06",
"ECR before LimitedLiability": "6.86",
"Liabilities, Current": "0.592",
"Other Liabilities": "-0.386",
"Goodwill": "-1.77",
"Assets": "-0.244",
"Other Assets": "2.51",
"Assets, Non-Current": "-0.751",
"Assets, Current": "1.32",
"Administrative and Marketing Exp.": "-142",
"Expenses": "-17.5",
"Revenues": "101",
"Net Income": "-1.72",
"Costs of Goods Sold": "20.8",
"Other Expenses": "9.39",
"Research and Development Exp.": "-2.12",
"Other Revenues": "101",
"Comprehensive Net Income": "-1.66",
"Other Net Income": "-203",
"Economic Capital Ratio": "-38.9"
},
"2013": {
"Liabilities, Non-Current": "9.64",
"Liabilities": "-15.4",
"Assets": "-190",
"Stockholders Equity": "23.4",
"ECR before LimitedLiability": "408",
"Other Liabilities": "-37.8",
"Liabilities, Current": "9.37",
"Other Assets": "-65.8",
"Assets, Current": "-153",
"Goodwill": "27.5",
"Costs of Goods Sold": "47.1",
"Expenses": "187",
"Revenues": "285",
"Net Income": "394",
"Other Expenses": "322",
"Research and Development Exp.": "-36.8",
"Administrative and Marketing Exp.": "-167",
"Other Revenues": "285",
"Other Net Income": "-122",
"Comprehensive Net Income": "393",
"Economic Capital Ratio": "355"
},
"2014": {
"Liabilities, Current": "17.6",
"Liabilities": "27.5",
"Stockholders Equity": "16.0",
"ECR before LimitedLiability": "137",
"Liabilities, Non-Current": "7.39",
"Other Liabilities": "4.55",
"Administrative and Marketing Exp.": "-105",
"Expenses": "28.8",
"Net Income": "114",
"Costs of Goods Sold": "110",
"Research and Development Exp.": "-10.7",
"Other Expenses": "60.2",
"Other Revenues": "188",
"Revenues": "188",
"Assets, Current": "-1.59",
"Other Assets": "-2.23",
"Goodwill": "2.11",
"Comprehensive Net Income": "114",
"Other Net Income": "-214",
"Other Compr. Net Income": "2.07",
"Economic Capital Ratio": "93.9"
},
"2015": {
"Other Liabilities": "9.53",
"Liabilities": "35.1",
"Assets": "0.577",
"Stockholders Equity": "12.6",
"ECR before LimitedLiability": "101",
"Liabilities, Non-Current": "6.84",
"Liabilities, Current": "22.4",
"Other Assets": "-1.31",
"Goodwill": "0.774",
"Costs of Goods Sold": "98.9",
"Expenses": "-3.09",
"Revenues": "209",
"Net Income": "84.8",
"Research and Development Exp.": "-30.1",
"Administrative and Marketing Exp.": "-113",
"Other Expenses": "41.8",
"Other Revenues": "209",
"Comprehensive Net Income": "97.9",
"Other Net Income": "-319",
"Other Compr. Net Income": "11.9",
"Economic Capital Ratio": "54.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0001058811_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "19,653",
"Assets, Current": "58,889",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "1,255",
"Goodwill": "0",
"Liabilities, Current": "9,369",
"Liabilities, Non-Current": "245",
"Other Assets": "15,790",
"Other Compr. Net Income": "0",
"Other Expenses": "3,210",
"Other Liabilities": "13,444",
"Other Net Income": "61",
"Other Revenues": "30,839",
"Research and Development Exp.": "8,386"
},
"output_variables": {
"Liabilities": "23,058",
"Assets": "74,679",
"Expenses": "32,504",
"Revenues": "30,839",
"Stockholders Equity": "51,621",
"Net Income": "-1,604",
"Comprehensive Net Income": "-1,604",
"BaseVar": "314,531",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "203%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "26,101",
"Assets, Current": "46,436",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "1,188",
"Goodwill": "0",
"Liabilities, Current": "7,796",
"Liabilities, Non-Current": "619",
"Other Assets": "17,006",
"Other Compr. Net Income": "-9.0",
"Other Expenses": "2,346",
"Other Liabilities": "10,386",
"Other Net Income": "153",
"Other Revenues": "32,339",
"Research and Development Exp.": "8,421"
},
"output_variables": {
"Liabilities": "18,801",
"Assets": "63,442",
"Expenses": "38,056",
"Revenues": "32,339",
"Stockholders Equity": "44,641",
"Net Income": "-5,564",
"Comprehensive Net Income": "-5,573",
"BaseVar": "336,755",
"ECR before LimitedLiability": "-59%",
"Economic Capital Ratio": "175%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "32,442",
"Assets, Current": "80,184",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "462",
"Goodwill": "0",
"Liabilities, Current": "15,935",
"Liabilities, Non-Current": "528",
"Other Assets": "30,391",
"Other Compr. Net Income": "3.0",
"Other Expenses": "-36,404",
"Other Liabilities": "13,441",
"Other Net Income": "0",
"Other Revenues": "47,538",
"Research and Development Exp.": "10,883"
},
"output_variables": {
"Liabilities": "29,904",
"Assets": "110,575",
"Expenses": "7,383",
"Revenues": "47,538",
"Stockholders Equity": "80,671",
"Net Income": "40,155",
"Comprehensive Net Income": "40,158",
"BaseVar": "300,371",
"ECR before LimitedLiability": "537%",
"Economic Capital Ratio": "579%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "34,650",
"Assets, Current": "70,604",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "460",
"Goodwill": "0",
"Liabilities, Current": "12,579",
"Liabilities, Non-Current": "512",
"Other Assets": "26,917",
"Other Compr. Net Income": "-10",
"Other Expenses": "2,263",
"Other Liabilities": "7,827",
"Other Net Income": "0",
"Other Revenues": "53,289",
"Research and Development Exp.": "11,793"
},
"output_variables": {
"Liabilities": "20,918",
"Assets": "97,521",
"Expenses": "49,166",
"Revenues": "53,289",
"Stockholders Equity": "76,603",
"Net Income": "4,123",
"Comprehensive Net Income": "4,113",
"BaseVar": "488,548",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "288%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "43,429",
"Assets, Current": "68,934",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "440",
"Goodwill": "0",
"Liabilities, Current": "15,185",
"Liabilities, Non-Current": "1,099",
"Other Assets": "36,481",
"Other Compr. Net Income": "-16",
"Other Expenses": "2,058",
"Other Liabilities": "2,516",
"Other Net Income": "0",
"Other Revenues": "63,570",
"Research and Development Exp.": "14,785"
},
"output_variables": {
"Liabilities": "18,800",
"Assets": "105,415",
"Expenses": "60,712",
"Revenues": "63,570",
"Stockholders Equity": "86,615",
"Net Income": "2,858",
"Comprehensive Net Income": "2,842",
"BaseVar": "582,916",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "276%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 2.762320103197384,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001058811.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001058811.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001058811.svg"
},
{
"company_id": "0000051143",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0000051143.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0000051143_main_keyfigs.svg",
"name": "International Business Machines",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/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 Other Revenues, increasing the Economic Capital Ratio by 165% points.The greatest weakness of International Business Machines is the variable Other Net Income, reducing the Economic Capital Ratio by 242% points.
The company's Economic Capital Ratio, given in the ranking table, is 270%, being 47% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0000051143_2016_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",
"Goodwill": "3.13",
"Assets, Current": "4.30",
"Other Assets": "1.21",
"Administrative and Marketing Exp.": "30.7",
"Expenses": "-35.8",
"Revenues": "156",
"Net Income": "17.3",
"Other Expenses": "114",
"Costs of Goods Sold": "-199",
"Research and Development Exp.": "41.4",
"Other Revenues": "156",
"Other Net Income": "-202",
"Comprehensive Net Income": "17.3",
"Economic Capital Ratio": "37.9"
},
"2010": {
"Liabilities, Current": "1.89",
"Liabilities": "-21.7",
"Assets": "6.34",
"Stockholders Equity": "-32.2",
"ECR before LimitedLiability": "-1.04",
"Other Liabilities": "-29.8",
"Liabilities, Non-Current": "4.53",
"Assets, Current": "4.31",
"Goodwill": "1.69",
"Assets, Non-Current": "1.14",
"Administrative and Marketing Exp.": "39.9",
"Expenses": "-19.8",
"Revenues": "191",
"Net Income": "-6.44",
"Costs of Goods Sold": "-225",
"Other Expenses": "124",
"Research and Development Exp.": "31.4",
"Other Revenues": "191",
"Other Net Income": "-312",
"Comprehensive Net Income": "-6.44",
"Economic Capital Ratio": "1.42"
},
"2011": {
"Liabilities, Current": "7.48",
"Liabilities": "-21.6",
"Assets": "2.15",
"Stockholders Equity": "-38.0",
"ECR before LimitedLiability": "100",
"Liabilities, Non-Current": "-21.0",
"Other Liabilities": "-8.56",
"Other Assets": "0.325",
"Assets, Current": "1.96",
"Costs of Goods Sold": "-213",
"Expenses": "14.7",
"Revenues": "196",
"Net Income": "105",
"Administrative and Marketing Exp.": "100",
"Research and Development Exp.": "80.1",
"Other Expenses": "85.1",
"Other Revenues": "196",
"Comprehensive Net Income": "103",
"Other Net Income": "-230",
"Other Compr. Net Income": "-16.9",
"Economic Capital Ratio": "51.4"
},
"2012": {
"Liabilities, Non-Current": "-17.1",
"Liabilities": "-19.5",
"Assets": "1.04",
"Stockholders Equity": "-30.0",
"ECR before LimitedLiability": "106",
"Liabilities, Current": "9.65",
"Other Liabilities": "-12.9",
"Assets, Non-Current": "-0.142",
"Assets, Current": "1.09",
"Administrative and Marketing Exp.": "97.5",
"Expenses": "49.0",
"Revenues": "189",
"Net Income": "108",
"Costs of Goods Sold": "-192",
"Other Expenses": "74.5",
"Research and Development Exp.": "93.2",
"Other Revenues": "189",
"Comprehensive Net Income": "103",
"Other Net Income": "-224",
"Other Compr. Net Income": "-22.8",
"Economic Capital Ratio": "60.4"
},
"2013": {
"Liabilities, Non-Current": "-31.5",
"Liabilities": "-24.8",
"Assets": "9.89",
"Stockholders Equity": "-28.3",
"ECR before LimitedLiability": "146",
"Other Liabilities": "-8.30",
"Liabilities, Current": "12.7",
"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",
"Research and Development Exp.": "88.3",
"Administrative and Marketing Exp.": "139",
"Other Revenues": "195",
"Other Net Income": "-184",
"Comprehensive Net Income": "145",
"Other Compr. Net Income": "23.1",
"Economic Capital Ratio": "93.6"
},
"2014": {
"Liabilities, Current": "3.13",
"Liabilities": "-21.7",
"Assets": "-8.64",
"Stockholders Equity": "-32.5",
"ECR before LimitedLiability": "73.5",
"Liabilities, Non-Current": "-23.9",
"Other Liabilities": "-1.60",
"Assets, Current": "-9.70",
"Assets, Non-Current": "1.90",
"Administrative and Marketing Exp.": "55.2",
"Expenses": "49.6",
"Revenues": "137",
"Net Income": "68.9",
"Costs of Goods Sold": "-171",
"Research and Development Exp.": "49.1",
"Other Expenses": "47.4",
"Other Revenues": "137",
"Comprehensive Net Income": "58.7",
"Other Net Income": "-234",
"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, Non-Current": "-31.1",
"Liabilities, Current": "6.42",
"Assets, Current": "0",
"Goodwill": "0",
"Costs of Goods Sold": "-158",
"Expenses": "60.1",
"Revenues": "165",
"Net Income": "93.5",
"Research and Development Exp.": "72.4",
"Administrative and Marketing Exp.": "94.8",
"Other Expenses": "39.1",
"Other Revenues": "165",
"Comprehensive Net Income": "93.2",
"Other Net Income": "-242",
"Other Compr. Net Income": "-2.44",
"Economic Capital Ratio": "47.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 2.695341012719119,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0000051143.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0000051143.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0000051143.svg"
},
{
"company_id": "0000854775",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0000854775.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0000854775_main_keyfigs.svg",
"name": "DIGI International INC",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/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 Net Income, increasing the Economic Capital Ratio by 102% points.The greatest weakness of DIGI International INC is the variable Other Revenues, reducing the Economic Capital Ratio by 145% points.
The company's Economic Capital Ratio, given in the ranking table, is 266%, being 44% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0000854775_2016_DIGI_International_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "19.6",
"Liabilities": "28.2",
"Assets": "-11.8",
"Stockholders Equity": "34.0",
"ECR before LimitedLiability": "128",
"Liabilities, Non-Current": "3.40",
"Other Liabilities": "7.00",
"Goodwill": "-6.75",
"Assets, Current": "-4.53",
"Costs of Goods Sold": "86.5",
"Expenses": "12.3",
"Revenues": "-169",
"Net Income": "91.9",
"Administrative and Marketing Exp.": "-57.5",
"Research and Development Exp.": "85.3",
"Other Expenses": "-77.5",
"Other Revenues": "-169",
"Comprehensive Net Income": "94.4",
"Other Net Income": "158",
"Other Compr. Net Income": "2.00",
"Economic Capital Ratio": "79.3"
},
"2012": {
"Liabilities, Non-Current": "4.42",
"Liabilities": "27.7",
"Assets": "-3.64",
"Stockholders Equity": "44.5",
"ECR before LimitedLiability": "109",
"Liabilities, Current": "20.3",
"Other Liabilities": "4.78",
"Goodwill": "-1.42",
"Assets, Current": "-1.54",
"Administrative and Marketing Exp.": "-52.4",
"Expenses": "33.8",
"Revenues": "-160",
"Net Income": "98.7",
"Costs of Goods Sold": "92.0",
"Other Expenses": "-78.7",
"Research and Development Exp.": "98.7",
"Other Revenues": "-160",
"Comprehensive Net Income": "84.9",
"Other Net Income": "128",
"Other Compr. Net Income": "-13.3",
"Economic Capital Ratio": "63.0"
},
"2013": {
"Liabilities, Non-Current": "3.60",
"Liabilities": "26.6",
"Assets": "-1.44",
"Stockholders Equity": "39.7",
"ECR before LimitedLiability": "102",
"Other Liabilities": "5.83",
"Liabilities, Current": "19.0",
"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",
"Research and Development Exp.": "95.2",
"Administrative and Marketing Exp.": "-38.5",
"Other Revenues": "-162",
"Other Net Income": "129",
"Comprehensive Net Income": "82.7",
"Other Compr. Net Income": "-7.99",
"Economic Capital Ratio": "49.5"
},
"2014": {
"Liabilities, Current": "12.4",
"Liabilities": "24.1",
"Assets": "3.11",
"Stockholders Equity": "46.4",
"ECR before LimitedLiability": "113",
"Liabilities, Non-Current": "3.72",
"Other Liabilities": "9.87",
"Assets, Current": "0.661",
"Goodwill": "1.73",
"Administrative and Marketing Exp.": "-62.7",
"Expenses": "33.5",
"Revenues": "-148",
"Net Income": "85.8",
"Costs of Goods Sold": "84.6",
"Research and Development Exp.": "85.9",
"Other Expenses": "-63.7",
"Other Revenues": "-148",
"Comprehensive Net Income": "85.8",
"Other Net Income": "111",
"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, Non-Current": "4.22",
"Liabilities, Current": "15.7",
"Assets, Current": "0.309",
"Goodwill": "0.990",
"Costs of Goods Sold": "87.4",
"Expenses": "42.0",
"Revenues": "-145",
"Net Income": "63.0",
"Research and Development Exp.": "88.0",
"Administrative and Marketing Exp.": "-19.7",
"Other Expenses": "-96.6",
"Other Revenues": "-145",
"Comprehensive Net Income": "50.8",
"Other Net Income": "102",
"Other Compr. Net Income": "-10.6",
"Economic Capital Ratio": "44.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 2.6622591453389703,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0000854775.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0000854775.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0000854775.svg"
},
{
"company_id": "0001177845",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001177845.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/graphs/IME_0001177845.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001177845.jpeg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001177845_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0001177845_main_keyfigs.svg",
"name": "Xplore Technologies CORP",
"rank": 17,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Xplore Technologies 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 Xplore Technologies CORP compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 98% points.The greatest weakness of Xplore Technologies CORP is the variable Other Revenues, reducing the Economic Capital Ratio by 161% points.
The company's Economic Capital Ratio, given in the ranking table, is 252%, being 29% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001177845_2016_Xplore_Technologies_CORP.pdf",
"shrinked_graph_json": {
"2012": {
"Goodwill": "-2.54",
"Assets": "-0.126",
"Liabilities, Non-Current": "0.102",
"Stockholders Equity": "-0.126",
"ECR before LimitedLiability": "9.84",
"Other Assets": "-0.109",
"Assets, Non-Current": "-0.0881",
"Assets, Current": "0.775",
"Administrative and Marketing Exp.": "-225",
"Expenses": "-26.6",
"Revenues": "-226",
"Net Income": "3.09",
"Costs of Goods Sold": "17.9",
"Other Expenses": "12.3",
"Research and Development Exp.": "0.495",
"Other Revenues": "-226",
"Liabilities, Current": "-0.115",
"Other Liabilities": "0.0823",
"Comprehensive Net Income": "3.21",
"Other Net Income": "97.2",
"Economic Capital Ratio": "-35.9"
},
"2013": {
"Liabilities, Non-Current": "5.25",
"Liabilities": "20.5",
"Stockholders Equity": "11.6",
"ECR before LimitedLiability": "84.1",
"Other Liabilities": "7.16",
"Liabilities, Current": "9.58",
"Costs of Goods Sold": "78.5",
"Expenses": "-13.9",
"Net Income": "77.7",
"Other Expenses": "25.2",
"Research and Development Exp.": "4.36",
"Administrative and Marketing Exp.": "-131",
"Other Revenues": "-209",
"Revenues": "-209",
"Assets, Current": "5.66",
"Other Assets": "-1.08",
"Assets, Non-Current": "-0.628",
"Goodwill": "-2.07",
"Other Net Income": "155",
"Comprehensive Net Income": "77.7",
"Economic Capital Ratio": "31.4"
},
"2015": {
"Other Liabilities": "8.28",
"Liabilities": "17.8",
"Stockholders Equity": "26.7",
"ECR before LimitedLiability": "76.3",
"Liabilities, Current": "10.5",
"Assets, Current": "11.1",
"Assets": "3.85",
"Other Assets": "-1.14",
"Goodwill": "-1.57",
"Costs of Goods Sold": "73.9",
"Expenses": "15.3",
"Revenues": "-161",
"Net Income": "45.2",
"Research and Development Exp.": "-22.7",
"Administrative and Marketing Exp.": "-88.4",
"Other Expenses": "48.0",
"Other Revenues": "-161",
"Comprehensive Net Income": "55.1",
"Other Net Income": "98.2",
"Other Compr. Net Income": "9.00",
"Economic Capital Ratio": "29.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0001177845_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "7,100",
"Assets, Current": "12,660",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "6,583",
"Liabilities, Non-Current": "0",
"Other Assets": "363",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "8,102",
"Other Revenues": "0",
"Research and Development Exp.": "1,525"
},
"output_variables": {
"Liabilities": "6,583",
"Assets": "13,023",
"Expenses": "8,625",
"Revenues": "0",
"Stockholders Equity": "6,440",
"Net Income": "-523",
"Comprehensive Net Income": "-523",
"BaseVar": "79,889",
"ECR before LimitedLiability": "-12%",
"Economic Capital Ratio": "178%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "7,765",
"Assets, Current": "19,514",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "4,459",
"Liabilities, Non-Current": "230",
"Other Assets": "697",
"Other Compr. Net Income": "0",
"Other Expenses": "35",
"Other Liabilities": "0",
"Other Net Income": "10,300",
"Other Revenues": "0",
"Research and Development Exp.": "2,194"
},
"output_variables": {
"Liabilities": "4,689",
"Assets": "20,211",
"Expenses": "9,994",
"Revenues": "0",
"Stockholders Equity": "15,522",
"Net Income": "306",
"Comprehensive Net Income": "306",
"BaseVar": "97,482",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "255%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "10,455",
"Assets, Current": "34,286",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "5,008",
"Liabilities, Non-Current": "1,517",
"Other Assets": "1,030",
"Other Compr. Net Income": "0",
"Other Expenses": "39",
"Other Liabilities": "0",
"Other Net Income": "14,280",
"Other Revenues": "0",
"Research and Development Exp.": "3,537"
},
"output_variables": {
"Liabilities": "6,525",
"Assets": "35,316",
"Expenses": "14,031",
"Revenues": "0",
"Stockholders Equity": "28,791",
"Net Income": "249",
"Comprehensive Net Income": "249",
"BaseVar": "139,544",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "252%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.5161264787594964,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001177845.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001177845.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001177845.svg"
},
{
"company_id": "0000867374",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0000867374.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0000867374_main_keyfigs.svg",
"name": "Electronics FOR Imaging INC",
"rank": 18,
"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 Net Income, increasing the Economic Capital Ratio by 62% points.The greatest weakness of Electronics FOR Imaging INC is the variable Other Revenues, reducing the Economic Capital Ratio by 119% points.
The company's Economic Capital Ratio, given in the ranking table, is 234%, being 11% points above the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0000867374_2016_Electronics_FOR_Imaging_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "7.19",
"Liabilities": "11.2",
"Assets": "-1.11",
"Stockholders Equity": "14.1",
"ECR before LimitedLiability": "102",
"Liabilities, Non-Current": "4.94",
"Other Liabilities": "-0.640",
"Goodwill": "-1.31",
"Other Assets": "-0.491",
"Costs of Goods Sold": "97.9",
"Expenses": "3.45",
"Revenues": "-182",
"Net Income": "90.8",
"Administrative and Marketing Exp.": "-52.0",
"Research and Development Exp.": "-78.4",
"Other Expenses": "59.1",
"Other Revenues": "-182",
"Comprehensive Net Income": "93.6",
"Other Net Income": "148",
"Other Compr. Net Income": "2.25",
"Economic Capital Ratio": "53.3"
},
"2012": {
"Liabilities, Non-Current": "4.88",
"Liabilities": "-19.1",
"Assets": "-11.2",
"Stockholders Equity": "14.8",
"ECR before LimitedLiability": "131",
"Liabilities, Current": "-22.0",
"Other Liabilities": "-2.53",
"Goodwill": "-3.81",
"Other Assets": "-1.26",
"Assets, Current": "-4.97",
"Administrative and Marketing Exp.": "-19.0",
"Expenses": "68.6",
"Revenues": "-116",
"Net Income": "121",
"Costs of Goods Sold": "61.8",
"Other Expenses": "73.1",
"Research and Development Exp.": "-40.5",
"Other Revenues": "-116",
"Comprehensive Net Income": "121",
"Other Net Income": "128",
"Economic Capital Ratio": "85.0"
},
"2013": {
"Other Assets": "-5.43",
"Assets": "-85.3",
"Liabilities, Non-Current": "7.76",
"Stockholders Equity": "20.5",
"ECR before LimitedLiability": "287",
"Assets, Current": "-37.1",
"Assets, Non-Current": "3.93",
"Goodwill": "-28.7",
"Costs of Goods Sold": "48.5",
"Expenses": "122",
"Revenues": "-123",
"Net Income": "276",
"Other Expenses": "153",
"Research and Development Exp.": "-52.9",
"Administrative and Marketing Exp.": "-25.4",
"Other Revenues": "-123",
"Other Liabilities": "-5.48",
"Liabilities, Current": "-4.21",
"Other Net Income": "267",
"Comprehensive Net Income": "274",
"Economic Capital Ratio": "234"
},
"2014": {
"Liabilities, Current": "2.55",
"Liabilities": "-12.5",
"Assets": "9.31",
"Stockholders Equity": "15.5",
"ECR before LimitedLiability": "91.7",
"Liabilities, Non-Current": "3.98",
"Other Liabilities": "-20.5",
"Assets, Current": "6.22",
"Goodwill": "2.84",
"Administrative and Marketing Exp.": "1.41",
"Expenses": "59.5",
"Revenues": "-129",
"Net Income": "65.9",
"Costs of Goods Sold": "64.7",
"Research and Development Exp.": "-30.0",
"Other Expenses": "19.1",
"Other Revenues": "-129",
"Comprehensive Net Income": "65.7",
"Other Net Income": "81.9",
"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, Non-Current": "3.42",
"Liabilities, Current": "2.30",
"Assets, Current": "3.75",
"Goodwill": "7.32",
"Costs of Goods Sold": "55.5",
"Expenses": "54.4",
"Revenues": "-119",
"Net Income": "51.4",
"Research and Development Exp.": "-30.2",
"Administrative and Marketing Exp.": "24.0",
"Other Expenses": "-5.05",
"Other Revenues": "-119",
"Comprehensive Net Income": "50.4",
"Other Net Income": "62.3",
"Other Compr. Net Income": "-0.892",
"Economic Capital Ratio": "11.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 2.3359794372077434,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0000867374.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0000867374.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0000867374.svg"
},
{
"company_id": "0001262039",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001262039.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0001262039_main_keyfigs.svg",
"name": "Fortinet Inc",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/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 48% points.The greatest weakness of Fortinet Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 141% points.
The company's Economic Capital Ratio, given in the ranking table, is 209%, being 14% points below the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001262039_2016_Fortinet_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-18.0",
"Liabilities": "-27.0",
"Stockholders Equity": "-2.29",
"ECR before LimitedLiability": "114",
"Other Liabilities": "-8.36",
"Goodwill": "1.85",
"Assets": "-2.46",
"Assets, Non-Current": "-2.44",
"Assets, Current": "-3.08",
"Costs of Goods Sold": "73.3",
"Expenses": "43.2",
"Revenues": "-144",
"Net Income": "113",
"Administrative and Marketing Exp.": "-42.6",
"Research and Development Exp.": "-8.98",
"Other Expenses": "27.9",
"Other Revenues": "-144",
"Comprehensive Net Income": "113",
"Other Net Income": "135",
"Other Compr. Net Income": "1.72",
"Economic Capital Ratio": "64.9"
},
"2012": {
"Liabilities, Non-Current": "1.84",
"Liabilities": "-20.8",
"Assets": "-2.90",
"Stockholders Equity": "5.82",
"ECR before LimitedLiability": "115",
"Liabilities, Current": "-11.8",
"Other Liabilities": "-10.0",
"Assets, Non-Current": "-3.26",
"Assets, Current": "-1.17",
"Administrative and Marketing Exp.": "-31.8",
"Expenses": "56.9",
"Revenues": "-134",
"Net Income": "105",
"Costs of Goods Sold": "74.3",
"Other Expenses": "20.2",
"Research and Development Exp.": "-1.90",
"Other Revenues": "-134",
"Comprehensive Net Income": "105",
"Other Net Income": "122",
"Other Compr. Net Income": "3.09",
"Economic Capital Ratio": "69.0"
},
"2013": {
"Liabilities, Non-Current": "1.56",
"Liabilities": "-20.1",
"Assets": "3.76",
"Stockholders Equity": "1.94",
"ECR before LimitedLiability": "76.3",
"Other Liabilities": "-7.76",
"Liabilities, Current": "-13.1",
"Assets, Current": "2.46",
"Assets, Non-Current": "4.85",
"Goodwill": "-2.07",
"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": {
"Liabilities, Current": "-14.4",
"Liabilities": "-19.4",
"Stockholders Equity": "3.14",
"ECR before LimitedLiability": "74.3",
"Other Liabilities": "-4.27",
"Other Assets": "-1.39",
"Assets": "8.92",
"Assets, Current": "9.12",
"Assets, Non-Current": "5.50",
"Goodwill": "-3.31",
"Administrative and Marketing Exp.": "-54.8",
"Expenses": "47.4",
"Revenues": "-140",
"Net Income": "49.6",
"Costs of Goods Sold": "48.2",
"Other Expenses": "33.4",
"Other Revenues": "-140",
"Comprehensive Net Income": "49.6",
"Other Net Income": "73.3",
"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",
"Research and Development Exp.": "-2.85",
"Administrative and Marketing Exp.": "-69.7",
"Other Expenses": "30.3",
"Other Revenues": "-141",
"Comprehensive Net Income": "30.4",
"Other Net Income": "48.2",
"Other Compr. Net Income": "7.44",
"Economic Capital Ratio": "-13.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 2.0854517414463154,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001262039.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001262039.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001262039.svg"
},
{
"company_id": "0001032975",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001032975.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/graphs/IME_0001032975.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001032975.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001032975_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0001032975_main_keyfigs.svg",
"name": "Logitech International S A",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/backtesting_correlation/regression_0001032975.svg",
"report_text": "The relative strengths and weaknesses of Logitech International S A 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 Logitech International S A compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 60% points.The greatest weakness of Logitech International S A is the variable Other Revenues, reducing the Economic Capital Ratio by 176% points.
The company's Economic Capital Ratio, given in the ranking table, is 200%, being 23% points below the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001032975_2016_Logitech_International_S_A.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-3.29",
"Assets": "-6.71",
"Liabilities, Non-Current": "0.692",
"Stockholders Equity": "-3.03",
"ECR before LimitedLiability": "-11.8",
"Assets, Current": "-4.51",
"Assets, Non-Current": "-0.474",
"Goodwill": "0.969",
"Costs of Goods Sold": "36.9",
"Expenses": "-18.1",
"Revenues": "-143",
"Net Income": "-16.4",
"Other Expenses": "-30.5",
"Research and Development Exp.": "6.09",
"Administrative and Marketing Exp.": "-17.2",
"Other Revenues": "-143",
"Other Liabilities": "-0.537",
"Other Net Income": "98.6",
"Comprehensive Net Income": "-16.3",
"Other Compr. Net Income": "0.205",
"Economic Capital Ratio": "-64.5"
},
"2014": {
"Liabilities, Current": "-8.15",
"Liabilities": "-4.67",
"Assets": "-0.234",
"Stockholders Equity": "2.13",
"ECR before LimitedLiability": "122",
"Liabilities, Non-Current": "-9.53",
"Other Liabilities": "11.7",
"Other Assets": "0.206",
"Goodwill": "-0.294",
"Administrative and Marketing Exp.": "-93.0",
"Expenses": "50.8",
"Revenues": "-164",
"Net Income": "98.4",
"Costs of Goods Sold": "94.9",
"Research and Development Exp.": "8.90",
"Other Expenses": "59.8",
"Other Revenues": "-164",
"Comprehensive Net Income": "99.5",
"Other Net Income": "137",
"Other Compr. Net Income": "7.99",
"Economic Capital Ratio": "79.5"
},
"2015": {
"Other Liabilities": "5.76",
"Liabilities": "-4.11",
"Stockholders Equity": "-2.67",
"ECR before LimitedLiability": "24.2",
"Liabilities, Non-Current": "-5.10",
"Liabilities, Current": "-5.30",
"Costs of Goods Sold": "27.3",
"Expenses": "32.9",
"Net Income": "37.3",
"Research and Development Exp.": "21.3",
"Administrative and Marketing Exp.": "-46.4",
"Other Expenses": "22.2",
"Other Revenues": "-176",
"Revenues": "-176",
"Other Assets": "-3.35",
"Assets, Current": "4.31",
"Assets, Non-Current": "-0.776",
"Comprehensive Net Income": "21.4",
"Other Net Income": "59.7",
"Other Compr. Net Income": "-106",
"Economic Capital Ratio": "-22.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0001032975_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "546,267",
"Assets, Current": "846,764",
"Assets, Non-Current": "74,467",
"Costs of Goods Sold": "0",
"Goodwill": "367,381",
"Liabilities, Current": "461,691",
"Liabilities, Non-Current": "198,689",
"Other Assets": "93,721",
"Other Compr. Net Income": "1,348",
"Other Expenses": "234,582",
"Other Liabilities": "0",
"Other Net Income": "708,343",
"Other Revenues": "0",
"Research and Development Exp.": "155,012"
},
"output_variables": {
"Liabilities": "660,380",
"Assets": "1,382,333",
"Expenses": "935,861",
"Revenues": "0",
"Stockholders Equity": "721,953",
"Net Income": "-227,518",
"Comprehensive Net Income": "-226,170",
"BaseVar": "7,916,219",
"ECR before LimitedLiability": "-150%",
"Economic Capital Ratio": "159%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "498,687",
"Assets, Current": "933,000",
"Assets, Non-Current": "74,460",
"Costs of Goods Sold": "0",
"Goodwill": "355,539",
"Liabilities, Current": "454,787",
"Liabilities, Non-Current": "192,475",
"Other Assets": "88,391",
"Other Compr. Net Income": "9,327",
"Other Expenses": "17,089",
"Other Liabilities": "0",
"Other Net Income": "729,465",
"Other Revenues": "0",
"Research and Development Exp.": "139,385"
},
"output_variables": {
"Liabilities": "647,262",
"Assets": "1,451,390",
"Expenses": "655,161",
"Revenues": "0",
"Stockholders Equity": "804,128",
"Net Income": "74,304",
"Comprehensive Net Income": "83,631",
"BaseVar": "6,889,989",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "274%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "447,744",
"Assets, Current": "1,052,020",
"Assets, Non-Current": "62,333",
"Costs of Goods Sold": "0",
"Goodwill": "218,213",
"Liabilities, Current": "494,907",
"Liabilities, Non-Current": "163,302",
"Other Assets": "94,114",
"Other Compr. Net Income": "-166,581",
"Other Expenses": "-123",
"Other Liabilities": "10,337",
"Other Net Income": "704,356",
"Other Revenues": "0",
"Research and Development Exp.": "108,306"
},
"output_variables": {
"Liabilities": "668,546",
"Assets": "1,426,680",
"Expenses": "555,927",
"Revenues": "0",
"Stockholders Equity": "758,134",
"Net Income": "148,429",
"Comprehensive Net Income": "-18,152",
"BaseVar": "7,026,173",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "200%"
}
}
},
"top_rated": false,
"trend": -9.0,
"value": 1.995292775095963,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001032975.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001032975.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001032975.svg"
},
{
"company_id": "0001001288",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001001288.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/graphs/IME_0001001288.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/2015/plot_over_time/0001001288_main_keyfigs.svg",
"name": "Lexmark International INC KY",
"rank": 21,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Lexmark International INC KY 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 Lexmark International INC KY compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 143% points.The greatest weakness of Lexmark International INC KY is the variable Other Net Income, reducing the Economic Capital Ratio by 357% points.
The company's Economic Capital Ratio, given in the ranking table, is 178%, being 44% points below the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001001288_2016_Lexmark_International_INC_KY.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Current": "14.8",
"Liabilities": "14.9",
"Assets": "5.58",
"Stockholders Equity": "-41.1",
"ECR before LimitedLiability": "-13.3",
"Other Liabilities": "-4.22",
"Liabilities, Non-Current": "4.17",
"Assets, Current": "2.77",
"Goodwill": "2.80",
"Assets, Non-Current": "1.02",
"Administrative and Marketing Exp.": "106",
"Expenses": "-86.7",
"Revenues": "242",
"Net Income": "-67.6",
"Costs of Goods Sold": "-430",
"Other Expenses": "136",
"Research and Development Exp.": "18.6",
"Other Revenues": "242",
"Other Net Income": "-470",
"Comprehensive Net Income": "-67.6",
"Economic Capital Ratio": "-10.9"
},
"2011": {
"Liabilities, Current": "21.8",
"Liabilities": "14.0",
"Assets": "-2.62",
"Stockholders Equity": "-46.4",
"ECR before LimitedLiability": "85.6",
"Liabilities, Non-Current": "8.32",
"Other Liabilities": "-19.9",
"Goodwill": "-0.907",
"Assets, Current": "-1.93",
"Costs of Goods Sold": "-393",
"Expenses": "-44.4",
"Revenues": "237",
"Net Income": "92.3",
"Administrative and Marketing Exp.": "103",
"Research and Development Exp.": "81.9",
"Other Expenses": "88.4",
"Other Revenues": "237",
"Comprehensive Net Income": "89.8",
"Other Net Income": "-337",
"Other Compr. Net Income": "-14.8",
"Economic Capital Ratio": "36.9"
},
"2012": {
"Liabilities, Non-Current": "9.59",
"Liabilities": "13.6",
"Assets": "-12.6",
"Stockholders Equity": "-37.0",
"ECR before LimitedLiability": "65.9",
"Liabilities, Current": "14.6",
"Other Liabilities": "-12.2",
"Goodwill": "-3.59",
"Assets, Current": "-10.2",
"Administrative and Marketing Exp.": "77.8",
"Expenses": "-37.6",
"Revenues": "207",
"Net Income": "66.0",
"Costs of Goods Sold": "-363",
"Other Expenses": "60.7",
"Research and Development Exp.": "57.7",
"Other Revenues": "207",
"Comprehensive Net Income": "67.4",
"Other Net Income": "-330",
"Other Compr. Net Income": "6.74",
"Economic Capital Ratio": "20.2"
},
"2013": {
"Liabilities, Non-Current": "9.49",
"Liabilities": "13.8",
"Assets": "-3.18",
"Stockholders Equity": "-37.6",
"ECR before LimitedLiability": "89.7",
"Other Liabilities": "-21.5",
"Liabilities, Current": "21.5",
"Assets, Current": "-2.47",
"Goodwill": "-0.914",
"Costs of Goods Sold": "-325",
"Expenses": "-22.3",
"Revenues": "219",
"Net Income": "94.3",
"Other Expenses": "27.5",
"Research and Development Exp.": "84.3",
"Administrative and Marketing Exp.": "107",
"Other Revenues": "219",
"Other Net Income": "-279",
"Comprehensive Net Income": "92.6",
"Other Compr. Net Income": "-7.52",
"Economic Capital Ratio": "37.0"
},
"2014": {
"Liabilities, Current": "10.3",
"Liabilities": "10.2",
"Stockholders Equity": "-37.2",
"ECR before LimitedLiability": "53.7",
"Liabilities, Non-Current": "7.45",
"Other Liabilities": "-8.53",
"Other Assets": "-2.06",
"Assets": "-22.4",
"Assets, Current": "-19.4",
"Goodwill": "-2.28",
"Other Revenues": "177",
"Revenues": "177",
"Net Income": "51.5",
"Administrative and Marketing Exp.": "58.0",
"Other Compr. Net Income": "-11.3",
"Comprehensive Net Income": "48.4",
"Other Expenses": "35.3",
"Costs of Goods Sold": "-338",
"Other Net Income": "-319",
"Research and Development Exp.": "32.9",
"Economic Capital Ratio": "10.7"
},
"2015": {
"Assets, Current": "-24.8",
"Assets": "-20.2",
"Stockholders Equity": "-27.5",
"Other Assets": "-0.0632",
"Goodwill": "0.708",
"Costs of Goods Sold": "-280",
"Expenses": "-2.46",
"Net Income": "3.39",
"Research and Development Exp.": "9.05",
"Administrative and Marketing Exp.": "38.2",
"Other Expenses": "5.94",
"Other Revenues": "143",
"Revenues": "143",
"ECR before LimitedLiability": "2.83",
"Other Liabilities": "-2.85",
"Liabilities, Non-Current": "0.124",
"Liabilities, Current": "0.281",
"Comprehensive Net Income": "2.91",
"Other Net Income": "-357",
"Other Compr. Net Income": "-0.0911",
"Economic Capital Ratio": "-44.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0001001288_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Administrative and Marketing Exp.": "701,200",
"Assets, Current": "2,269,600",
"Assets, Non-Current": "172,400",
"Costs of Goods Sold": "2,680,200",
"Goodwill": "340,400",
"Liabilities, Current": "1,246,300",
"Liabilities, Non-Current": "415,500",
"Other Assets": "922,800",
"Other Compr. Net Income": "0",
"Other Expenses": "110,500",
"Other Liabilities": "649,100",
"Other Net Income": "1,200",
"Other Revenues": "4,199,700",
"Research and Development Exp.": "369,000"
},
"output_variables": {
"Liabilities": "2,310,900",
"Assets": "3,705,200",
"Expenses": "3,860,900",
"Revenues": "4,199,700",
"Stockholders Equity": "1,394,300",
"Net Income": "340,000",
"Comprehensive Net Income": "340,000",
"BaseVar": "36,786,992",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "284%"
}
},
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "761,200",
"Assets, Current": "2,208,800",
"Assets, Non-Current": "160,300",
"Costs of Goods Sold": "2,592,400",
"Goodwill": "367,600",
"Liabilities, Current": "1,123,300",
"Liabilities, Non-Current": "0",
"Other Assets": "900,300",
"Other Compr. Net Income": "-80,200",
"Other Expenses": "94,700",
"Other Liabilities": "1,122,000",
"Other Net Income": "-29,300",
"Other Revenues": "4,173,000",
"Research and Development Exp.": "374,500"
},
"output_variables": {
"Liabilities": "2,245,300",
"Assets": "3,637,000",
"Expenses": "3,822,800",
"Revenues": "4,173,000",
"Stockholders Equity": "1,391,700",
"Net Income": "320,900",
"Comprehensive Net Income": "240,700",
"BaseVar": "36,902,357",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "263%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "804,100",
"Assets, Current": "1,921,600",
"Assets, Non-Current": "142,000",
"Costs of Goods Sold": "2,397,600",
"Goodwill": "608,200",
"Liabilities, Current": "1,443,100",
"Liabilities, Non-Current": "0",
"Other Assets": "851,600",
"Other Compr. Net Income": "20,200",
"Other Expenses": "87,800",
"Other Liabilities": "799,100",
"Other Net Income": "-29,100",
"Other Revenues": "3,797,600",
"Research and Development Exp.": "372,700"
},
"output_variables": {
"Liabilities": "2,242,200",
"Assets": "3,523,400",
"Expenses": "3,662,200",
"Revenues": "3,797,600",
"Stockholders Equity": "1,281,200",
"Net Income": "106,300",
"Comprehensive Net Income": "126,500",
"BaseVar": "34,345,929",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "234%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "810,100",
"Assets, Current": "1,971,700",
"Assets, Non-Current": "114,700",
"Costs of Goods Sold": "2,223,700",
"Goodwill": "714,000",
"Liabilities, Current": "1,146,900",
"Liabilities, Non-Current": "0",
"Other Assets": "819,100",
"Other Compr. Net Income": "-30,100",
"Other Expenses": "44,000",
"Other Liabilities": "1,104,300",
"Other Net Income": "-40,800",
"Other Revenues": "3,667,600",
"Research and Development Exp.": "287,200"
},
"output_variables": {
"Liabilities": "2,251,200",
"Assets": "3,619,500",
"Expenses": "3,365,000",
"Revenues": "3,667,600",
"Stockholders Equity": "1,368,300",
"Net Income": "261,800",
"Comprehensive Net Income": "231,700",
"BaseVar": "32,699,015",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "261%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "888,200",
"Assets, Current": "1,834,300",
"Assets, Non-Current": "142,600",
"Costs of Goods Sold": "2,300,700",
"Goodwill": "870,100",
"Liabilities, Current": "1,211,300",
"Liabilities, Non-Current": "0",
"Other Assets": "786,100",
"Other Compr. Net Income": "-56,400",
"Other Expenses": "52,200",
"Other Liabilities": "1,158,500",
"Other Net Income": "-35,800",
"Other Revenues": "3,710,500",
"Research and Development Exp.": "354,500"
},
"output_variables": {
"Liabilities": "2,369,800",
"Assets": "3,633,100",
"Expenses": "3,595,600",
"Revenues": "3,710,500",
"Stockholders Equity": "1,263,300",
"Net Income": "79,100",
"Comprehensive Net Income": "22,700",
"BaseVar": "34,000,327",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "205%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "1,014,100",
"Assets, Current": "1,029,300",
"Assets, Non-Current": "285,300",
"Costs of Goods Sold": "2,154,400",
"Goodwill": "1,857,600",
"Liabilities, Current": "1,171,500",
"Liabilities, Non-Current": "0",
"Other Assets": "740,200",
"Other Compr. Net Income": "-80,300",
"Other Expenses": "47,700",
"Other Liabilities": "1,622,900",
"Other Net Income": "-43,200",
"Other Revenues": "3,551,200",
"Research and Development Exp.": "332,200"
},
"output_variables": {
"Liabilities": "2,794,400",
"Assets": "3,912,400",
"Expenses": "3,548,400",
"Revenues": "3,551,200",
"Stockholders Equity": "1,118,000",
"Net Income": "-40,400",
"Comprehensive Net Income": "-120,700",
"BaseVar": "33,618,189",
"ECR before LimitedLiability": "-13%",
"Economic Capital Ratio": "178%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 1.7812146157412474,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001001288.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001001288.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001001288.svg"
},
{
"company_id": "0001434388",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001434388.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/graphs/IME_0001434388.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001434388.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001434388_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0001434388_main_keyfigs.svg",
"name": "Wonhe High Tech International Inc",
"rank": 22,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Wonhe High Tech 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 Wonhe High Tech International Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 129% points.The greatest weakness of Wonhe High Tech International Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 332% points.
The company's Economic Capital Ratio, given in the ranking table, is 178%, being 44% points below the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001434388_2016_Wonhe_High_Tech_International_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "101",
"Liabilities": "345",
"ECR before LimitedLiability": "638",
"Liabilities, Current": "296",
"Other Liabilities": "85.6",
"Goodwill": "183",
"Assets": "325",
"Other Assets": "124",
"Assets, Non-Current": "79.4",
"Assets, Current": "207",
"Administrative and Marketing Exp.": "509",
"Expenses": "138",
"Net Income": "664",
"Costs of Goods Sold": "-932",
"Other Expenses": "64.8",
"Research and Development Exp.": "298",
"Other Revenues": "804",
"Revenues": "804",
"Comprehensive Net Income": "655",
"Other Net Income": "-866",
"Economic Capital Ratio": "592"
},
"2013": {
"Liabilities, Non-Current": "32.1",
"Liabilities": "168",
"Assets": "-8.58",
"Stockholders Equity": "34.4",
"ECR before LimitedLiability": "512",
"Other Liabilities": "34.6",
"Liabilities, Current": "134",
"Other Assets": "51.2",
"Assets, Current": "-243",
"Goodwill": "76.9",
"Costs of Goods Sold": "-405",
"Expenses": "182",
"Revenues": "512",
"Net Income": "505",
"Other Expenses": "104",
"Research and Development Exp.": "140",
"Administrative and Marketing Exp.": "266",
"Other Revenues": "512",
"Other Net Income": "-297",
"Comprehensive Net Income": "505",
"Economic Capital Ratio": "459"
},
"2014": {
"Liabilities, Current": "13.0",
"Liabilities": "22.3",
"Assets": "-90.5",
"Stockholders Equity": "63.2",
"ECR before LimitedLiability": "169",
"Liabilities, Non-Current": "3.62",
"Other Liabilities": "6.95",
"Assets, Current": "-114",
"Goodwill": "2.35",
"Administrative and Marketing Exp.": "88.1",
"Expenses": "90.8",
"Revenues": "117",
"Net Income": "111",
"Costs of Goods Sold": "-57.7",
"Research and Development Exp.": "44.1",
"Other Expenses": "21.5",
"Other Revenues": "117",
"Comprehensive Net Income": "98.9",
"Other Net Income": "-81.5",
"Other Compr. Net Income": "-9.63",
"Economic Capital Ratio": "126"
},
"2015": {
"Other Liabilities": "0.238",
"Liabilities": "1.25",
"Stockholders Equity": "2.89",
"ECR before LimitedLiability": "2.68",
"Liabilities, Current": "0.830",
"Costs of Goods Sold": "-233",
"Expenses": "12.1",
"Net Income": "17.9",
"Research and Development Exp.": "26.8",
"Administrative and Marketing Exp.": "41.4",
"Other Expenses": "2.82",
"Other Revenues": "129",
"Revenues": "129",
"Other Assets": "-0.265",
"Goodwill": "-0.296",
"Assets, Current": "1.88",
"Assets, Non-Current": "0.244",
"Comprehensive Net Income": "-24.5",
"Other Net Income": "-332",
"Other Compr. Net Income": "-133",
"Economic Capital Ratio": "-44.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0001434388_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "2,239",
"Assets, Current": "14,871",
"Assets, Non-Current": "79",
"Costs of Goods Sold": "12,887",
"Goodwill": "25",
"Liabilities, Current": "1,008",
"Liabilities, Non-Current": "0",
"Other Assets": "325",
"Other Compr. Net Income": "-322",
"Other Expenses": "2,355",
"Other Liabilities": "0",
"Other Net Income": "113",
"Other Revenues": "25,182",
"Research and Development Exp.": "574"
},
"output_variables": {
"Liabilities": "1,008",
"Assets": "15,300",
"Expenses": "18,055",
"Revenues": "25,182",
"Stockholders Equity": "14,293",
"Net Income": "7,240",
"Comprehensive Net Income": "6,918",
"BaseVar": "191,137",
"ECR before LimitedLiability": "799%",
"Economic Capital Ratio": "806%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "1,211",
"Assets, Current": "35,377",
"Assets, Non-Current": "2,680",
"Costs of Goods Sold": "13,219",
"Goodwill": "17",
"Liabilities, Current": "388",
"Liabilities, Non-Current": "0",
"Other Assets": "263",
"Other Compr. Net Income": "14",
"Other Expenses": "-2,073",
"Other Liabilities": "0",
"Other Net Income": "88",
"Other Revenues": "25,474",
"Research and Development Exp.": "156"
},
"output_variables": {
"Liabilities": "388",
"Assets": "38,338",
"Expenses": "12,513",
"Revenues": "25,474",
"Stockholders Equity": "37,950",
"Net Income": "13,049",
"Comprehensive Net Income": "13,063",
"BaseVar": "178,953",
"ECR before LimitedLiability": "663%",
"Economic Capital Ratio": "683%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "667",
"Assets, Current": "37,715",
"Assets, Non-Current": "2,364",
"Costs of Goods Sold": "3,257",
"Goodwill": "8.7",
"Liabilities, Current": "591",
"Liabilities, Non-Current": "0",
"Other Assets": "189",
"Other Compr. Net Income": "-345",
"Other Expenses": "296",
"Other Liabilities": "0",
"Other Net Income": "111",
"Other Revenues": "6,195",
"Research and Development Exp.": "93"
},
"output_variables": {
"Liabilities": "591",
"Assets": "40,276",
"Expenses": "4,313",
"Revenues": "6,195",
"Stockholders Equity": "39,686",
"Net Income": "1,994",
"Comprehensive Net Income": "1,648",
"BaseVar": "66,377",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "320%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "9,036",
"Assets, Current": "55,721",
"Assets, Non-Current": "7,051",
"Costs of Goods Sold": "18,136",
"Goodwill": "17",
"Liabilities, Current": "753",
"Liabilities, Non-Current": "0",
"Other Assets": "1,728",
"Other Compr. Net Income": "-7,261",
"Other Expenses": "1,489",
"Other Liabilities": "0",
"Other Net Income": "105",
"Other Revenues": "31,425",
"Research and Development Exp.": "143"
},
"output_variables": {
"Liabilities": "753",
"Assets": "64,516",
"Expenses": "28,804",
"Revenues": "31,425",
"Stockholders Equity": "63,763",
"Net Income": "2,726",
"Comprehensive Net Income": "-4,535",
"BaseVar": "315,859",
"ECR before LimitedLiability": "-19%",
"Economic Capital Ratio": "178%"
}
}
},
"top_rated": false,
"trend": -17.0,
"value": 1.7796965420343784,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001434388.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001434388.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001434388.svg"
},
{
"company_id": "0001019034",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001019034.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0001019034_main_keyfigs.svg",
"name": "BIO KEY International INC",
"rank": 23,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/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 Other Revenues, increasing the Economic Capital Ratio by 49% points.The greatest weakness of BIO KEY International INC is the variable Other Net Income, reducing the Economic Capital Ratio by 186% points.
The company's Economic Capital Ratio, given in the ranking table, is 175%, being 47% points below the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001019034_2016_BIO_KEY_International_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-3.44",
"Stockholders Equity": "-4.61",
"ECR before LimitedLiability": "-177",
"Liabilities, Non-Current": "-1.19",
"Other Liabilities": "-2.01",
"Goodwill": "-11.8",
"Assets": "-128",
"Other Assets": "-16.0",
"Assets, Non-Current": "-0.882",
"Assets, Current": "-83.4",
"Costs of Goods Sold": "-0.415",
"Expenses": "-66.9",
"Net Income": "-139",
"Administrative and Marketing Exp.": "-103",
"Research and Development Exp.": "-4.89",
"Other Expenses": "0.848",
"Other Revenues": "0.860",
"Revenues": "0.860",
"Comprehensive Net Income": "-136",
"Other Net Income": "-266",
"Economic Capital Ratio": "-225"
},
"2012": {
"Liabilities, Non-Current": "0.453",
"Liabilities": "0.499",
"Stockholders Equity": "-98.6",
"ECR before LimitedLiability": "8.98",
"Other Liabilities": "0.374",
"Goodwill": "-0.979",
"Assets": "-46.5",
"Other Assets": "-0.969",
"Assets, Non-Current": "-0.368",
"Assets, Current": "-30.6",
"Administrative and Marketing Exp.": "-253",
"Expenses": "-118",
"Revenues": "177",
"Net Income": "49.1",
"Costs of Goods Sold": "4.36",
"Other Expenses": "60.8",
"Research and Development Exp.": "-72.3",
"Other Revenues": "177",
"Comprehensive Net Income": "50.0",
"Other Net Income": "-548",
"Economic Capital Ratio": "-36.7"
},
"2013": {
"Liabilities, Non-Current": "-1.25",
"Liabilities": "-4.37",
"Stockholders Equity": "-1.24",
"ECR before LimitedLiability": "-169",
"Other Liabilities": "-0.389",
"Liabilities, Current": "-1.74",
"Other Assets": "-7.41",
"Assets": "-51.9",
"Assets, Current": "-13.3",
"Goodwill": "-8.48",
"Costs of Goods Sold": "0.798",
"Expenses": "-86.3",
"Net Income": "-161",
"Other Expenses": "0.665",
"Research and Development Exp.": "-11.9",
"Administrative and Marketing Exp.": "-48.1",
"Other Revenues": "1.50",
"Revenues": "1.50",
"Other Net Income": "-55.4",
"Comprehensive Net Income": "-161",
"Economic Capital Ratio": "-222"
},
"2014": {
"Liabilities, Current": "-9.84",
"Liabilities": "-32.9",
"ECR before LimitedLiability": "-149",
"Liabilities, Non-Current": "-4.14",
"Other Liabilities": "-9.82",
"Other Assets": "-24.7",
"Assets": "-130",
"Stockholders Equity": "-4.97",
"Assets, Current": "-84.1",
"Assets, Non-Current": "-1.21",
"Goodwill": "-20.2",
"Administrative and Marketing Exp.": "-147",
"Expenses": "-129",
"Net Income": "-80.0",
"Research and Development Exp.": "-27.6",
"Other Expenses": "2.67",
"Other Revenues": "2.75",
"Revenues": "2.75",
"Comprehensive Net Income": "-77.1",
"Other Net Income": "-176",
"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",
"Research and Development Exp.": "-1.61",
"Administrative and Marketing Exp.": "-2.84",
"Other Expenses": "6.27",
"Other Revenues": "49.1",
"Revenues": "49.1",
"Other Compr. Net Income": "0.930",
"Comprehensive Net Income": "-39.6",
"Other Net Income": "-186"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": false,
"trend": 11.0,
"value": 1.7538501522578347,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001019034.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001019034.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001019034.svg"
},
{
"company_id": "0001327567",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001327567.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0001327567_main_keyfigs.svg",
"name": "Palo Alto Networks Inc",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/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 26% points.The greatest weakness of Palo Alto Networks Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 104% points.
The company's Economic Capital Ratio, given in the ranking table, is 175%, being 47% points below the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001327567_2016_Palo_Alto_Networks_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Non-Current": "0.0952",
"Liabilities": "0.129",
"ECR before LimitedLiability": "7.05",
"Other Liabilities": "0.104",
"Liabilities, Current": "-0.0623",
"Other Assets": "-0.0903",
"Assets": "-0.0854",
"Assets, Current": "1.34",
"Assets, Non-Current": "-0.0813",
"Goodwill": "-1.55",
"Costs of Goods Sold": "14.7",
"Expenses": "-35.3",
"Net Income": "1.19",
"Other Expenses": "0.209",
"Research and Development Exp.": "0.406",
"Administrative and Marketing Exp.": "-148",
"Other Revenues": "-211",
"Revenues": "-211",
"Other Net Income": "86.9",
"Comprehensive Net Income": "1.18",
"Economic Capital Ratio": "-45.7"
},
"2014": {
"Liabilities": "-0.673",
"Stockholders Equity": "7.33",
"ECR before LimitedLiability": "8.94",
"Other Liabilities": "-0.674",
"Other Assets": "3.22",
"Assets": "19.4",
"Assets, Current": "11.1",
"Assets, Non-Current": "0.486",
"Goodwill": "0.942",
"Administrative and Marketing Exp.": "-17.6",
"Expenses": "-13.3",
"Revenues": "-80.6",
"Net Income": "-17.1",
"Costs of Goods Sold": "27.2",
"Research and Development Exp.": "3.82",
"Other Expenses": "-11.6",
"Other Revenues": "-80.6",
"Comprehensive Net Income": "-17.0",
"Other Net Income": "52.7",
"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, Non-Current": "0.115",
"Liabilities, Current": "-0.926",
"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",
"Research and Development Exp.": "-1.30",
"Administrative and Marketing Exp.": "-48.7",
"Other Expenses": "3.20",
"Other Revenues": "-104",
"Revenues": "-104",
"Comprehensive Net Income": "-3.24",
"Other Net Income": "25.6",
"Other Compr. Net Income": "0.926",
"Economic Capital Ratio": "-47.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 1.7498060819296186,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001327567.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001327567.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001327567.svg"
},
{
"company_id": "0001114925",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001114925.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0001114925_main_keyfigs.svg",
"name": "Lantronix INC",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/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 Net Income, increasing the Economic Capital Ratio by 108% points.The greatest weakness of Lantronix INC is the variable Other Revenues, reducing the Economic Capital Ratio by 218% points.
The company's Economic Capital Ratio, given in the ranking table, is 174%, being 48% points below the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001114925_2016_Lantronix_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "0.181",
"Liabilities": "0.585",
"Stockholders Equity": "-0.536",
"ECR before LimitedLiability": "6.01",
"Liabilities, Current": "0.267",
"Other Liabilities": "0.186",
"Goodwill": "0.786",
"Assets": "-2.74",
"Other Assets": "-1.17",
"Assets, Non-Current": "-1.04",
"Assets, Current": "-1.88",
"Administrative and Marketing Exp.": "-193",
"Expenses": "-39.4",
"Revenues": "-241",
"Net Income": "-0.216",
"Costs of Goods Sold": "38.6",
"Other Expenses": "23.3",
"Research and Development Exp.": "-23.9",
"Other Revenues": "-241",
"Other Net Income": "132",
"Economic Capital Ratio": "-39.7"
},
"2013": {
"Liabilities, Non-Current": "0.202",
"Liabilities": "0.746",
"Assets": "-3.79",
"Stockholders Equity": "-1.89",
"ECR before LimitedLiability": "3.11",
"Other Liabilities": "0.238",
"Liabilities, Current": "0.389",
"Other Assets": "-1.59",
"Assets, Current": "-3.14",
"Assets, Non-Current": "-1.08",
"Costs of Goods Sold": "42.7",
"Expenses": "-71.6",
"Revenues": "-272",
"Net Income": "1.55",
"Other Expenses": "5.90",
"Research and Development Exp.": "-10.2",
"Administrative and Marketing Exp.": "-182",
"Other Revenues": "-272",
"Other Net Income": "151",
"Comprehensive Net Income": "1.50",
"Economic Capital Ratio": "-49.6"
},
"2014": {
"Liabilities": "10.9",
"Stockholders Equity": "-6.63",
"ECR before LimitedLiability": "37.9",
"Liabilities, Non-Current": "5.76",
"Other Liabilities": "10.9",
"Other Assets": "-7.91",
"Assets": "-17.3",
"Assets, Current": "-12.8",
"Assets, Non-Current": "-3.73",
"Goodwill": "6.43",
"Administrative and Marketing Exp.": "-191",
"Expenses": "-34.1",
"Revenues": "-272",
"Net Income": "21.8",
"Costs of Goods Sold": "30.4",
"Research and Development Exp.": "-76.3",
"Other Expenses": "21.9",
"Other Revenues": "-272",
"Comprehensive Net Income": "22.4",
"Other Net Income": "141",
"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",
"Research and Development Exp.": "-51.0",
"Administrative and Marketing Exp.": "-131",
"Other Expenses": "14.9",
"Other Revenues": "-218",
"Comprehensive Net Income": "-3.63",
"Other Net Income": "108",
"Other Compr. Net Income": "2.16",
"Economic Capital Ratio": "-48.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 1.7387860597032663,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001114925.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001114925.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001114925.svg"
},
{
"company_id": "0000873044",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0000873044.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/graphs/IME_0000873044.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000873044.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000873044_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0000873044_main_keyfigs.svg",
"name": "Radisys CORP",
"rank": 26,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Radisys 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 Radisys CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 166% points.The greatest weakness of Radisys CORP is the variable Other Net Income, reducing the Economic Capital Ratio by 411% points.
The company's Economic Capital Ratio, given in the ranking table, is 173%, being 49% points below the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0000873044_2016_Radisys_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "0.530",
"Liabilities": "0.604",
"Stockholders Equity": "-42.2",
"ECR before LimitedLiability": "0.669",
"Other Liabilities": "0.198",
"Assets": "-36.6",
"Other Assets": "-3.90",
"Assets, Non-Current": "-0.101",
"Assets, Current": "-28.3",
"Costs of Goods Sold": "-494",
"Expenses": "-144",
"Revenues": "169",
"Net Income": "4.08",
"Administrative and Marketing Exp.": "73.7",
"Research and Development Exp.": "3.12",
"Other Expenses": "14.4",
"Other Revenues": "169",
"Comprehensive Net Income": "4.80",
"Other Net Income": "-380",
"Other Compr. Net Income": "0.147",
"Economic Capital Ratio": "-48.0"
},
"2012": {
"Liabilities": "-5.45",
"Stockholders Equity": "-12.6",
"ECR before LimitedLiability": "-16.5",
"Liabilities, Current": "-4.14",
"Other Liabilities": "-1.58",
"Goodwill": "-5.68",
"Assets": "-24.4",
"Other Assets": "-6.40",
"Assets, Non-Current": "-5.37",
"Assets, Current": "-21.8",
"Administrative and Marketing Exp.": "118",
"Expenses": "-83.1",
"Revenues": "151",
"Net Income": "-7.46",
"Costs of Goods Sold": "-388",
"Other Expenses": "-6.32",
"Research and Development Exp.": "15.7",
"Other Revenues": "151",
"Comprehensive Net Income": "-7.31",
"Other Net Income": "-349",
"Economic Capital Ratio": "-62.3"
},
"2014": {
"Liabilities": "-3.55",
"Stockholders Equity": "-11.3",
"ECR before LimitedLiability": "5.34",
"Liabilities, Non-Current": "-1.08",
"Other Liabilities": "-2.20",
"Other Assets": "-8.86",
"Assets": "-20.0",
"Assets, Current": "-17.3",
"Assets, Non-Current": "-3.45",
"Goodwill": "-3.86",
"Administrative and Marketing Exp.": "118",
"Expenses": "-29.2",
"Revenues": "155",
"Net Income": "14.3",
"Costs of Goods Sold": "-401",
"Research and Development Exp.": "18.5",
"Other Expenses": "12.4",
"Other Revenues": "155",
"Comprehensive Net Income": "14.9",
"Other Net Income": "-327",
"Economic Capital Ratio": "-37.7"
},
"2015": {
"Other Liabilities": "0.325",
"Liabilities": "0.505",
"Stockholders Equity": "-4.51",
"ECR before LimitedLiability": "-2.01",
"Liabilities, Non-Current": "0.182",
"Assets, Current": "-4.46",
"Assets": "-4.99",
"Other Assets": "-2.59",
"Goodwill": "-1.43",
"Assets, Non-Current": "-1.37",
"Costs of Goods Sold": "-376",
"Expenses": "-42.4",
"Revenues": "166",
"Net Income": "-1.56",
"Research and Development Exp.": "12.1",
"Administrative and Marketing Exp.": "119",
"Other Expenses": "-2.18",
"Other Revenues": "166",
"Other Net Income": "-411",
"Economic Capital Ratio": "-48.9",
"Other Compr. Net Income": "1.70"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0000873044_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "52,722",
"Assets, Current": "147,427",
"Assets, Non-Current": "7,791",
"Costs of Goods Sold": "225,752",
"Goodwill": "111,642",
"Liabilities, Current": "76,390",
"Liabilities, Non-Current": "54,065",
"Other Assets": "27,632",
"Other Compr. Net Income": "0",
"Other Expenses": "23,120",
"Other Liabilities": "0",
"Other Net Income": "2,693",
"Other Revenues": "330,865",
"Research and Development Exp.": "44,625"
},
"output_variables": {
"Liabilities": "130,455",
"Assets": "294,492",
"Expenses": "346,219",
"Revenues": "330,865",
"Stockholders Equity": "164,037",
"Net Income": "-12,661",
"Comprehensive Net Income": "-12,661",
"BaseVar": "3,060,739",
"ECR before LimitedLiability": "-11%",
"Economic Capital Ratio": "178%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "45,200",
"Assets, Current": "125,988",
"Assets, Non-Current": "7,248",
"Costs of Goods Sold": "188,513",
"Goodwill": "70,284",
"Liabilities, Current": "84,101",
"Liabilities, Non-Current": "22,851",
"Other Assets": "28,874",
"Other Compr. Net Income": "-316",
"Other Expenses": "48,702",
"Other Liabilities": "0",
"Other Net Income": "584",
"Other Revenues": "286,096",
"Research and Development Exp.": "47,739"
},
"output_variables": {
"Liabilities": "106,952",
"Assets": "232,394",
"Expenses": "330,154",
"Revenues": "286,096",
"Stockholders Equity": "125,442",
"Net Income": "-43,474",
"Comprehensive Net Income": "-43,790",
"BaseVar": "2,755,532",
"ECR before LimitedLiability": "-179%",
"Economic Capital Ratio": "152%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "35,862",
"Assets, Current": "103,384",
"Assets, Non-Current": "3,468",
"Costs of Goods Sold": "132,730",
"Goodwill": "43,224",
"Liabilities, Current": "80,144",
"Liabilities, Non-Current": "2,800",
"Other Assets": "10,644",
"Other Compr. Net Income": "-433",
"Other Expenses": "21,226",
"Other Liabilities": "0",
"Other Net Income": "1,453",
"Other Revenues": "192,742",
"Research and Development Exp.": "31,958"
},
"output_variables": {
"Liabilities": "82,944",
"Assets": "160,720",
"Expenses": "221,776",
"Revenues": "192,742",
"Stockholders Equity": "77,776",
"Net Income": "-27,581",
"Comprehensive Net Income": "-28,014",
"BaseVar": "1,866,565",
"ECR before LimitedLiability": "-161%",
"Economic Capital Ratio": "157%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "30,628",
"Assets, Current": "126,729",
"Assets, Non-Current": "2,711",
"Costs of Goods Sold": "124,579",
"Goodwill": "30,322",
"Liabilities, Current": "98,167",
"Liabilities, Non-Current": "2,985",
"Other Assets": "7,307",
"Other Compr. Net Income": "-1,322",
"Other Expenses": "20,179",
"Other Liabilities": "0",
"Other Net Income": "1,644",
"Other Revenues": "184,593",
"Research and Development Exp.": "25,529"
},
"output_variables": {
"Liabilities": "101,152",
"Assets": "167,069",
"Expenses": "200,915",
"Revenues": "184,593",
"Stockholders Equity": "65,917",
"Net Income": "-14,678",
"Comprehensive Net Income": "-16,000",
"BaseVar": "1,761,817",
"ECR before LimitedLiability": "-75%",
"Economic Capital Ratio": "173%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.7328008076806762,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0000873044.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0000873044.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0000873044.svg"
},
{
"company_id": "0001316625",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001316625.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/graphs/IME_0001316625.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/2015/plot_over_time/0001316625_main_keyfigs.svg",
"name": "Silicon Graphics International Corp",
"rank": 27,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Silicon Graphics International 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 Silicon Graphics International Corp compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 167% points.The greatest weakness of Silicon Graphics International Corp is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 457% points.
The company's Economic Capital Ratio, given in the ranking table, is 172%, being 51% points below the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001316625_2016_Silicon_Graphics_International_Corp.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "0.245",
"Liabilities": "0.787",
"Stockholders Equity": "-38.2",
"ECR before LimitedLiability": "8.95",
"Liabilities, Current": "0.594",
"Goodwill": "-0.995",
"Assets": "-30.8",
"Other Assets": "-0.680",
"Assets, Non-Current": "-0.321",
"Assets, Current": "-11.3",
"Administrative and Marketing Exp.": "77.5",
"Expenses": "-98.8",
"Revenues": "174",
"Net Income": "21.7",
"Costs of Goods Sold": "-604",
"Other Expenses": "41.7",
"Research and Development Exp.": "28.9",
"Other Revenues": "174",
"Comprehensive Net Income": "22.2",
"Other Net Income": "-417",
"Economic Capital Ratio": "-36.8"
},
"2013": {
"Liabilities, Non-Current": "9.04",
"Liabilities": "10.9",
"Stockholders Equity": "-93.4",
"ECR before LimitedLiability": "17.6",
"Liabilities, Current": "10.6",
"Other Assets": "-15.0",
"Assets": "-50.0",
"Assets, Current": "-37.5",
"Assets, Non-Current": "-5.40",
"Goodwill": "-25.3",
"Costs of Goods Sold": "-919",
"Expenses": "-178",
"Revenues": "188",
"Net Income": "47.7",
"Other Expenses": "15.5",
"Research and Development Exp.": "51.1",
"Administrative and Marketing Exp.": "148",
"Other Revenues": "188",
"Other Net Income": "-525",
"Comprehensive Net Income": "47.0",
"Economic Capital Ratio": "-35.1"
},
"2014": {
"Liabilities, Current": "-0.461",
"Liabilities": "-1.09",
"Assets": "-13.9",
"Stockholders Equity": "-11.3",
"ECR before LimitedLiability": "12.8",
"Liabilities, Non-Current": "-0.336",
"Other Liabilities": "-0.457",
"Other Assets": "-5.12",
"Assets, Current": "-12.2",
"Goodwill": "-8.02",
"Administrative and Marketing Exp.": "96.5",
"Expenses": "-28.3",
"Revenues": "162",
"Net Income": "29.0",
"Costs of Goods Sold": "-497",
"Research and Development Exp.": "34.3",
"Other Expenses": "56.7",
"Other Revenues": "162",
"Comprehensive Net Income": "29.2",
"Other Net Income": "-349",
"Economic Capital Ratio": "-30.2"
},
"2015": {
"Liabilities": "0.204",
"Stockholders Equity": "-6.38",
"ECR before LimitedLiability": "-3.59",
"Liabilities, Current": "0.204",
"Assets, Current": "-6.02",
"Assets": "-6.58",
"Other Assets": "-2.30",
"Goodwill": "-3.74",
"Assets, Non-Current": "-1.16",
"Costs of Goods Sold": "-457",
"Expenses": "-30.6",
"Revenues": "167",
"Net Income": "-1.36",
"Research and Development Exp.": "24.8",
"Administrative and Marketing Exp.": "104",
"Other Expenses": "24.7",
"Other Revenues": "167",
"Comprehensive Net Income": "1.28",
"Other Net Income": "-437",
"Other Compr. Net Income": "2.90",
"Economic Capital Ratio": "-50.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0001316625_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "150,435",
"Assets, Current": "395,365",
"Assets, Non-Current": "44,882",
"Costs of Goods Sold": "559,170",
"Goodwill": "8,675",
"Liabilities, Current": "282,405",
"Liabilities, Non-Current": "27,382",
"Other Assets": "47,958",
"Other Compr. Net Income": "0",
"Other Expenses": "3,470",
"Other Liabilities": "76,201",
"Other Net Income": "-2,017",
"Other Revenues": "752,987",
"Research and Development Exp.": "62,356"
},
"output_variables": {
"Liabilities": "385,988",
"Assets": "496,880",
"Expenses": "775,431",
"Revenues": "752,987",
"Stockholders Equity": "110,892",
"Net Income": "-24,461",
"Comprehensive Net Income": "-24,461",
"BaseVar": "6,853,957",
"ECR before LimitedLiability": "-34%",
"Economic Capital Ratio": "177%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "133,047",
"Assets, Current": "332,622",
"Assets, Non-Current": "32,753",
"Costs of Goods Sold": "578,175",
"Goodwill": "0",
"Liabilities, Current": "201,756",
"Liabilities, Non-Current": "13,939",
"Other Assets": "42,478",
"Other Compr. Net Income": "-671",
"Other Expenses": "-3,575",
"Other Liabilities": "61,904",
"Other Net Income": "-1,789",
"Other Revenues": "767,227",
"Research and Development Exp.": "60,611"
},
"output_variables": {
"Liabilities": "277,599",
"Assets": "407,853",
"Expenses": "768,258",
"Revenues": "767,227",
"Stockholders Equity": "130,254",
"Net Income": "-2,820",
"Comprehensive Net Income": "-3,491",
"BaseVar": "6,786,716",
"ECR before LimitedLiability": "10%",
"Economic Capital Ratio": "189%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "128,477",
"Assets, Current": "262,982",
"Assets, Non-Current": "44,396",
"Costs of Goods Sold": "391,539",
"Goodwill": "0",
"Liabilities, Current": "205,512",
"Liabilities, Non-Current": "18,921",
"Other Assets": "57,560",
"Other Compr. Net Income": "-1,737",
"Other Expenses": "1,263",
"Other Liabilities": "58,353",
"Other Net Income": "2,045",
"Other Revenues": "529,946",
"Research and Development Exp.": "63,526"
},
"output_variables": {
"Liabilities": "282,786",
"Assets": "364,938",
"Expenses": "584,805",
"Revenues": "529,946",
"Stockholders Equity": "82,152",
"Net Income": "-52,814",
"Comprehensive Net Income": "-54,551",
"BaseVar": "5,010,515",
"ECR before LimitedLiability": "-128%",
"Economic Capital Ratio": "164%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "115,405",
"Assets, Current": "300,006",
"Assets, Non-Current": "25,896",
"Costs of Goods Sold": "386,621",
"Goodwill": "0",
"Liabilities, Current": "199,223",
"Liabilities, Non-Current": "16,291",
"Other Assets": "61,682",
"Other Compr. Net Income": "-1,381",
"Other Expenses": "556",
"Other Liabilities": "118,692",
"Other Net Income": "-4,616",
"Other Revenues": "521,259",
"Research and Development Exp.": "53,206"
},
"output_variables": {
"Liabilities": "334,206",
"Assets": "387,584",
"Expenses": "555,788",
"Revenues": "521,259",
"Stockholders Equity": "53,378",
"Net Income": "-39,145",
"Comprehensive Net Income": "-40,526",
"BaseVar": "4,898,849",
"ECR before LimitedLiability": "-87%",
"Economic Capital Ratio": "172%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 1.7169731119098257,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001316625.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001316625.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001316625.svg"
},
{
"company_id": "0001078271",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001078271.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0001078271_main_keyfigs.svg",
"name": "Extreme Networks INC",
"rank": 28,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/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 Net Income, increasing the Economic Capital Ratio by 87% points.The greatest weakness of Extreme Networks INC is the variable Other Revenues, reducing the Economic Capital Ratio by 144% points.
The company's Economic Capital Ratio, given in the ranking table, is 158%, being 64% points below the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001078271_2016_Extreme_Networks_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Assets, Current": "-10.4",
"Assets": "-10.8",
"Stockholders Equity": "-5.27",
"Other Liabilities": "-0.912",
"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",
"Research and Development Exp.": "-15.3",
"Administrative and Marketing Exp.": "-19.1",
"Other Expenses": "-9.23",
"Other Revenues": "-144",
"Liabilities, Current": "1.44",
"Comprehensive Net Income": "-18.6",
"Other Net Income": "87.3",
"Other Compr. Net Income": "2.94",
"Economic Capital Ratio": "-63.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.5835479633589535,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001078271.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001078271.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001078271.svg"
},
{
"company_id": "0001580808",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001580808.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0001580808_main_keyfigs.svg",
"name": "A10 Networks Inc",
"rank": 29,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/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 Other Net Income, increasing the Economic Capital Ratio by 102% points.The greatest weakness of A10 Networks Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 158% points.
The company's Economic Capital Ratio, given in the ranking table, is 148%, being 74% points below the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001580808_2016_A10_Networks_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities": "-1.93",
"Stockholders Equity": "-5.21",
"ECR before LimitedLiability": "1.65",
"Liabilities, Non-Current": "-0.981",
"Other Liabilities": "-0.922",
"Other Assets": "-6.66",
"Assets": "-14.9",
"Assets, Current": "-1.08",
"Assets, Non-Current": "-2.10",
"Goodwill": "-9.34",
"Administrative and Marketing Exp.": "-139",
"Expenses": "-22.7",
"Revenues": "-180",
"Net Income": "-12.1",
"Costs of Goods Sold": "51.7",
"Research and Development Exp.": "-22.0",
"Other Expenses": "42.4",
"Other Revenues": "-180",
"Comprehensive Net Income": "-11.4",
"Other Net Income": "124",
"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",
"Research and Development Exp.": "-26.3",
"Administrative and Marketing Exp.": "-84.3",
"Other Expenses": "21.2",
"Other Revenues": "-158",
"Comprehensive Net Income": "-28.2",
"Other Net Income": "102",
"Other Compr. Net Income": "4.68",
"Economic Capital Ratio": "-74.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.4774323480328198,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001580808.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001580808.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001580808.svg"
},
{
"company_id": "0001370880",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001370880.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0001370880_main_keyfigs.svg",
"name": "Mandiant Inc",
"rank": 30,
"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 33% points.The greatest weakness of Mandiant Inc is the variable Net Income, reducing the Economic Capital Ratio by 38% points.
The company's Economic Capital Ratio, given in the ranking table, is 143%, being 79% points below the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001370880_2016_Mandiant_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities": "-0.361",
"Stockholders Equity": "6.18",
"ECR before LimitedLiability": "4.33",
"Other Liabilities": "-0.248",
"Liabilities, Current": "-0.165",
"Other Assets": "0.109",
"Assets": "39.8",
"Assets, Current": "0.232",
"Assets, Non-Current": "-0.231",
"Goodwill": "38.5",
"Costs of Goods Sold": "5.71",
"Expenses": "-0.204",
"Revenues": "-43.2",
"Net Income": "-32.3",
"Other Expenses": "10.6",
"Research and Development Exp.": "-1.19",
"Administrative and Marketing Exp.": "-43.3",
"Other Revenues": "-43.2",
"Other Net Income": "1.54",
"Comprehensive Net Income": "-32.4",
"Economic Capital Ratio": "-48.4"
},
"2014": {
"Liabilities, Current": "1.68",
"Liabilities": "1.92",
"Assets": "62.3",
"Stockholders Equity": "10.4",
"ECR before LimitedLiability": "-28.6",
"Liabilities, Non-Current": "-1.28",
"Other Liabilities": "1.58",
"Other Assets": "-2.98",
"Assets, Non-Current": "-2.56",
"Goodwill": "71.1",
"Administrative and Marketing Exp.": "-50.8",
"Expenses": "-34.6",
"Revenues": "-44.2",
"Net Income": "-55.4",
"Costs of Goods Sold": "24.3",
"Research and Development Exp.": "-21.4",
"Other Expenses": "27.1",
"Other Revenues": "-44.2",
"Comprehensive Net Income": "-55.4",
"Other Net Income": "5.36",
"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",
"Research and Development Exp.": "-15.1",
"Administrative and Marketing Exp.": "-23.2",
"Other Expenses": "5.53",
"Other Revenues": "-29.2",
"Comprehensive Net Income": "-35.0",
"Other Net Income": "-4.72",
"Other Compr. Net Income": "1.58",
"Economic Capital Ratio": "-78.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 1.4325826479329475,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001370880.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001370880.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001370880.svg"
},
{
"company_id": "0001093207",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001093207.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/graphs/IME_0001093207.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/2015/plot_over_time/0001093207_main_keyfigs.svg",
"name": "Crossroads Systems INC",
"rank": 31,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Crossroads 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 Crossroads Systems INC compared to the market average is the variable Costs of Goods Sold, increasing the Economic Capital Ratio by 24% points.The greatest weakness of Crossroads Systems INC is the variable Net Income, reducing the Economic Capital Ratio by 138% points.
The company's Economic Capital Ratio, given in the ranking table, is 38%, being 184% points below the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001093207_2016_Crossroads_Systems_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-15.4",
"Stockholders Equity": "-12.6",
"ECR before LimitedLiability": "-131",
"Liabilities, Non-Current": "-5.44",
"Other Liabilities": "-7.96",
"Goodwill": "-32.0",
"Assets": "-75.5",
"Other Assets": "-20.5",
"Assets, Non-Current": "-11.4",
"Assets, Current": "-29.5",
"Costs of Goods Sold": "33.4",
"Expenses": "-120",
"Revenues": "-131",
"Net Income": "-128",
"Administrative and Marketing Exp.": "-44.3",
"Research and Development Exp.": "-198",
"Other Expenses": "25.2",
"Other Revenues": "-131",
"Comprehensive Net Income": "-128",
"Other Net Income": "44.7",
"Economic Capital Ratio": "-180"
},
"2012": {
"Liabilities": "-4.60",
"Stockholders Equity": "-4.54",
"ECR before LimitedLiability": "-161",
"Liabilities, Current": "-1.22",
"Other Liabilities": "-2.87",
"Goodwill": "-17.8",
"Assets": "-67.6",
"Other Assets": "-4.88",
"Assets, Non-Current": "-4.75",
"Assets, Current": "-27.6",
"Administrative and Marketing Exp.": "-30.2",
"Expenses": "-105",
"Revenues": "-102",
"Net Income": "-153",
"Costs of Goods Sold": "6.09",
"Other Expenses": "5.16",
"Research and Development Exp.": "-146",
"Other Revenues": "-102",
"Comprehensive Net Income": "-153",
"Other Net Income": "6.73",
"Economic Capital Ratio": "-207"
},
"2013": {
"Liabilities, Non-Current": "-0.762",
"Liabilities": "-6.72",
"ECR before LimitedLiability": "-170",
"Other Liabilities": "-0.850",
"Liabilities, Current": "-2.20",
"Other Assets": "-2.53",
"Assets": "-59.7",
"Assets, Current": "-14.9",
"Assets, Non-Current": "-0.838",
"Goodwill": "-8.84",
"Costs of Goods Sold": "0.544",
"Expenses": "-96.5",
"Net Income": "-156",
"Research and Development Exp.": "-68.8",
"Administrative and Marketing Exp.": "-11.1",
"Other Revenues": "-64.7",
"Revenues": "-64.7",
"Stockholders Equity": "-0.585",
"Other Net Income": "0.565",
"Comprehensive Net Income": "-156",
"Economic Capital Ratio": "-223"
},
"2014": {
"Liabilities, Current": "0.982",
"Liabilities": "-2.85",
"Stockholders Equity": "-1.37",
"ECR before LimitedLiability": "-150",
"Liabilities, Non-Current": "-1.37",
"Other Liabilities": "-3.13",
"Other Assets": "-4.92",
"Assets": "-49.1",
"Assets, Current": "-13.5",
"Assets, Non-Current": "-1.29",
"Goodwill": "-7.15",
"Administrative and Marketing Exp.": "-29.4",
"Expenses": "-71.7",
"Net Income": "-143",
"Costs of Goods Sold": "1.55",
"Research and Development Exp.": "-24.7",
"Other Revenues": "-54.2",
"Revenues": "-54.2",
"Comprehensive Net Income": "-142",
"Other Net Income": "1.62",
"Economic Capital Ratio": "-193"
},
"2015": {
"Assets, Current": "-17.9",
"Assets": "-56.1",
"Stockholders Equity": "-10.5",
"Other Liabilities": "-5.77",
"ECR before LimitedLiability": "-138",
"Other Assets": "-16.1",
"Goodwill": "-19.4",
"Assets, Non-Current": "-7.34",
"Costs of Goods Sold": "23.6",
"Expenses": "-94.2",
"Revenues": "-21.0",
"Net Income": "-138",
"Research and Development Exp.": "-33.9",
"Administrative and Marketing Exp.": "-99.9",
"Other Revenues": "-21.0",
"Liabilities, Non-Current": "-5.04",
"Liabilities, Current": "13.3",
"Comprehensive Net Income": "-137",
"Other Net Income": "-27.8",
"Other Compr. Net Income": "2.74",
"Economic Capital Ratio": "-184"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0001093207_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "8,376",
"Assets, Current": "13,865",
"Assets, Non-Current": "56",
"Costs of Goods Sold": "0",
"Goodwill": "110",
"Liabilities, Current": "7,366",
"Liabilities, Non-Current": "0",
"Other Assets": "1,320",
"Other Compr. Net Income": "0",
"Other Expenses": "733",
"Other Liabilities": "0",
"Other Net Income": "12,316",
"Other Revenues": "0",
"Research and Development Exp.": "10,702"
},
"output_variables": {
"Liabilities": "7,366",
"Assets": "15,351",
"Expenses": "19,811",
"Revenues": "0",
"Stockholders Equity": "7,985",
"Net Income": "-7,495",
"Comprehensive Net Income": "-7,495",
"BaseVar": "145,971",
"ECR before LimitedLiability": "-518%",
"Economic Capital Ratio": "47%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "9,976",
"Assets, Current": "10,427",
"Assets, Non-Current": "76",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "8,393",
"Liabilities, Non-Current": "1,634",
"Other Assets": "1,521",
"Other Compr. Net Income": "0",
"Other Expenses": "368",
"Other Liabilities": "0",
"Other Net Income": "11,056",
"Other Revenues": "0",
"Research and Development Exp.": "11,408"
},
"output_variables": {
"Liabilities": "10,027",
"Assets": "12,024",
"Expenses": "21,752",
"Revenues": "0",
"Stockholders Equity": "1,997",
"Net Income": "-10,696",
"Comprehensive Net Income": "-10,696",
"BaseVar": "148,491",
"ECR before LimitedLiability": "-804%",
"Economic Capital Ratio": "7.0%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "11,669",
"Assets, Current": "11,103",
"Assets, Non-Current": "256",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "5,856",
"Liabilities, Non-Current": "0",
"Other Assets": "1,031",
"Other Compr. Net Income": "0",
"Other Expenses": "907",
"Other Liabilities": "0",
"Other Net Income": "10,994",
"Other Revenues": "0",
"Research and Development Exp.": "10,475"
},
"output_variables": {
"Liabilities": "5,856",
"Assets": "12,390",
"Expenses": "23,051",
"Revenues": "0",
"Stockholders Equity": "6,534",
"Net Income": "-12,057",
"Comprehensive Net Income": "-12,057",
"BaseVar": "151,772",
"ECR before LimitedLiability": "-1,072%",
"Economic Capital Ratio": "0.57%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "8,915",
"Assets, Current": "8,353",
"Assets, Non-Current": "63",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "7,032",
"Liabilities, Non-Current": "0",
"Other Assets": "440",
"Other Compr. Net Income": "-9.0",
"Other Expenses": "2,006",
"Other Liabilities": "0",
"Other Net Income": "7,369",
"Other Revenues": "0",
"Research and Development Exp.": "5,675"
},
"output_variables": {
"Liabilities": "7,032",
"Assets": "8,856",
"Expenses": "16,596",
"Revenues": "0",
"Stockholders Equity": "1,824",
"Net Income": "-9,227",
"Comprehensive Net Income": "-9,236",
"BaseVar": "108,395",
"ECR before LimitedLiability": "-963%",
"Economic Capital Ratio": "1.7%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "12,482",
"Assets, Current": "14,209",
"Assets, Non-Current": "171",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "11,257",
"Liabilities, Non-Current": "0",
"Other Assets": "533",
"Other Compr. Net Income": "-30",
"Other Expenses": "1,385",
"Other Liabilities": "595",
"Other Net Income": "5,796",
"Other Revenues": "3,811",
"Research and Development Exp.": "4,784"
},
"output_variables": {
"Liabilities": "11,852",
"Assets": "14,913",
"Expenses": "18,651",
"Revenues": "3,811",
"Stockholders Equity": "3,061",
"Net Income": "-9,044",
"Comprehensive Net Income": "-9,074",
"BaseVar": "131,909",
"ECR before LimitedLiability": "-557%",
"Economic Capital Ratio": "38%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 0.377574632287237,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001093207.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001093207.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001093207.svg"
},
{
"company_id": "0001383154",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001383154.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/graphs/IME_0001383154.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/2015/plot_over_time/0001383154_main_keyfigs.svg",
"name": "Copsync Inc",
"rank": 32,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Copsync 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 Copsync Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 19% points.The greatest weakness of Copsync Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 263% points.
The company's Economic Capital Ratio, given in the ranking table, is 22%, being 201% points below the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001383154_2016_Copsync_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Goodwill": "-17.1",
"Assets": "-77.3",
"Liabilities, Current": "-2.37",
"Stockholders Equity": "-6.88",
"ECR before LimitedLiability": "-170",
"Other Assets": "2.69",
"Assets, Non-Current": "-4.88",
"Assets, Current": "-53.7",
"Costs of Goods Sold": "-77.5",
"Expenses": "-115",
"Revenues": "6.82",
"Net Income": "-162",
"Administrative and Marketing Exp.": "7.27",
"Research and Development Exp.": "6.14",
"Other Expenses": "-171",
"Other Revenues": "6.82",
"Liabilities, Non-Current": "5.07",
"Other Liabilities": "-3.70",
"Comprehensive Net Income": "-161",
"Other Net Income": "-91.9",
"Economic Capital Ratio": "-219"
},
"2012": {
"Liabilities, Non-Current": "0.0191",
"Liabilities": "-0.0207",
"Stockholders Equity": "-0.101",
"ECR before LimitedLiability": "-168",
"Liabilities, Current": "-0.0248",
"Other Liabilities": "-0.0588",
"Goodwill": "-1.25",
"Assets": "-49.2",
"Assets, Non-Current": "-0.115",
"Assets, Current": "-22.7",
"Administrative and Marketing Exp.": "-0.274",
"Expenses": "-40.1",
"Net Income": "-134",
"Costs of Goods Sold": "-3.14",
"Other Expenses": "0.0222",
"Research and Development Exp.": "-1.75",
"Other Revenues": "0.0229",
"Revenues": "0.0229",
"Comprehensive Net Income": "-134",
"Other Net Income": "-19.3",
"Economic Capital Ratio": "-214"
},
"2013": {
"Liabilities, Non-Current": "4.04",
"Liabilities": "4.89",
"Stockholders Equity": "-13.5",
"ECR before LimitedLiability": "-165",
"Other Liabilities": "-3.74",
"Liabilities, Current": "3.98",
"Other Assets": "-7.90",
"Assets": "-111",
"Assets, Current": "-72.9",
"Assets, Non-Current": "-4.75",
"Goodwill": "-23.3",
"Costs of Goods Sold": "-98.5",
"Expenses": "-105",
"Revenues": "6.38",
"Net Income": "-129",
"Research and Development Exp.": "-15.1",
"Administrative and Marketing Exp.": "3.43",
"Other Revenues": "6.38",
"Other Net Income": "-106",
"Comprehensive Net Income": "-129",
"Economic Capital Ratio": "-217"
},
"2014": {
"Other Assets": "-9.82",
"Assets": "-108",
"Liabilities, Current": "1.99",
"Stockholders Equity": "-7.36",
"ECR before LimitedLiability": "-149",
"Assets, Current": "-67.5",
"Assets, Non-Current": "-2.56",
"Goodwill": "-12.9",
"Administrative and Marketing Exp.": "-8.12",
"Expenses": "-69.2",
"Revenues": "2.74",
"Net Income": "-99.8",
"Costs of Goods Sold": "-61.3",
"Research and Development Exp.": "-2.52",
"Other Expenses": "2.43",
"Other Revenues": "2.74",
"Liabilities, Non-Current": "1.91",
"Other Liabilities": "-5.58",
"Comprehensive Net Income": "-97.8",
"Other Net Income": "-132",
"Economic Capital Ratio": "-192"
},
"2015": {
"Other Liabilities": "-7.18",
"Liabilities": "-5.99",
"Stockholders Equity": "-6.07",
"ECR before LimitedLiability": "-154",
"Liabilities, Non-Current": "2.39",
"Assets, Current": "-12.6",
"Assets": "-55.1",
"Other Assets": "-16.0",
"Goodwill": "-17.6",
"Assets, Non-Current": "-7.14",
"Costs of Goods Sold": "-53.7",
"Expenses": "-24.1",
"Revenues": "19.5",
"Net Income": "-155",
"Research and Development Exp.": "2.19",
"Other Expenses": "9.90",
"Other Revenues": "19.5",
"Comprehensive Net Income": "-154",
"Other Net Income": "-263",
"Other Compr. Net Income": "2.26",
"Economic Capital Ratio": "-201"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/plot_over_time/0001383154_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "0",
"Assets, Current": "1,242",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "2,033",
"Goodwill": "0",
"Liabilities, Current": "1,647",
"Liabilities, Non-Current": "1,202",
"Other Assets": "1,421",
"Other Compr. Net Income": "0",
"Other Expenses": "3,201",
"Other Liabilities": "0",
"Other Net Income": "70",
"Other Revenues": "2,549",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "2,849",
"Assets": "2,662",
"Expenses": "5,234",
"Revenues": "2,549",
"Stockholders Equity": "-187",
"Net Income": "-2,614",
"Comprehensive Net Income": "-2,614",
"BaseVar": "35,663",
"ECR before LimitedLiability": "-798%",
"Economic Capital Ratio": "7.3%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "2,816",
"Assets, Current": "671",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "2,342",
"Goodwill": "0",
"Liabilities, Current": "2,622",
"Liabilities, Non-Current": "1,065",
"Other Assets": "1,032",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-31",
"Other Revenues": "3,225",
"Research and Development Exp.": "2,218"
},
"output_variables": {
"Liabilities": "3,687",
"Assets": "1,703",
"Expenses": "7,377",
"Revenues": "3,225",
"Stockholders Equity": "-1,984",
"Net Income": "-4,183",
"Comprehensive Net Income": "-4,183",
"BaseVar": "47,245",
"ECR before LimitedLiability": "-1,337%",
"Economic Capital Ratio": "0.023%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "2,687",
"Assets, Current": "990",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "3,469",
"Goodwill": "0",
"Liabilities, Current": "4,730",
"Liabilities, Non-Current": "1,754",
"Other Assets": "572",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-27",
"Other Revenues": "4,726",
"Research and Development Exp.": "2,158"
},
"output_variables": {
"Liabilities": "6,484",
"Assets": "1,562",
"Expenses": "8,313",
"Revenues": "4,726",
"Stockholders Equity": "-4,922",
"Net Income": "-3,615",
"Comprehensive Net Income": "-3,615",
"BaseVar": "58,770",
"ECR before LimitedLiability": "-814%",
"Economic Capital Ratio": "6.5%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "4,369",
"Assets, Current": "1,377",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "3,644",
"Goodwill": "0",
"Liabilities, Current": "4,862",
"Liabilities, Non-Current": "1,907",
"Other Assets": "176",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-168",
"Other Revenues": "5,910",
"Research and Development Exp.": "1,953"
},
"output_variables": {
"Liabilities": "6,769",
"Assets": "1,553",
"Expenses": "9,966",
"Revenues": "5,910",
"Stockholders Equity": "-5,216",
"Net Income": "-4,223",
"Comprehensive Net Income": "-4,223",
"BaseVar": "71,386",
"ECR before LimitedLiability": "-913%",
"Economic Capital Ratio": "2.7%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "4,697",
"Assets, Current": "9,750",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "3,846",
"Goodwill": "0",
"Liabilities, Current": "4,690",
"Liabilities, Non-Current": "1,427",
"Other Assets": "124",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,388",
"Other Revenues": "6,133",
"Research and Development Exp.": "1,617"
},
"output_variables": {
"Liabilities": "6,117",
"Assets": "9,874",
"Expenses": "10,160",
"Revenues": "6,133",
"Stockholders Equity": "3,757",
"Net Income": "-6,414",
"Comprehensive Net Income": "-6,414",
"BaseVar": "86,269",
"ECR before LimitedLiability": "-649%",
"Economic Capital Ratio": "22%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.21671568866892127,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001383154.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001383154.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001383154.svg"
},
{
"company_id": "0001036044",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001036044.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0001036044_main_keyfigs.svg",
"name": "Identiv Inc",
"rank": 33,
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/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 18% points.The greatest weakness of Identiv Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 268% points.
The company's Economic Capital Ratio, given in the ranking table, is 18%, being 204% points below the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001036044_2016_Identiv_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "0.597",
"Liabilities": "0.602",
"Stockholders Equity": "-0.846",
"ECR before LimitedLiability": "-0.402",
"Goodwill": "7.08",
"Assets": "-1.18",
"Other Assets": "-0.785",
"Assets, Non-Current": "-0.461",
"Assets, Current": "-6.45",
"Costs of Goods Sold": "-252",
"Expenses": "-76.5",
"Revenues": "136",
"Net Income": "-0.535",
"Administrative and Marketing Exp.": "-1.05",
"Research and Development Exp.": "15.1",
"Other Expenses": "31.7",
"Other Revenues": "136",
"Comprehensive Net Income": "-0.318",
"Other Net Income": "-276",
"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",
"Goodwill": "16.5",
"Assets": "-76.7",
"Other Assets": "-15.0",
"Assets, Non-Current": "-11.4",
"Assets, Current": "-71.7",
"Administrative and Marketing Exp.": "19.2",
"Expenses": "-108",
"Revenues": "49.6",
"Net Income": "-119",
"Costs of Goods Sold": "-111",
"Other Expenses": "-73.2",
"Research and Development Exp.": "30.3",
"Other Revenues": "49.6",
"Comprehensive Net Income": "-113",
"Other Net Income": "-164",
"Other Compr. Net Income": "7.66",
"Economic Capital Ratio": "-163"
},
"2013": {
"Liabilities, Non-Current": "-5.00",
"Liabilities": "-33.1",
"Stockholders Equity": "-17.6",
"ECR before LimitedLiability": "-143",
"Liabilities, Current": "-25.1",
"Other Assets": "-23.5",
"Assets": "-114",
"Assets, Current": "-88.4",
"Assets, Non-Current": "-11.8",
"Goodwill": "-22.3",
"Costs of Goods Sold": "-134",
"Expenses": "-77.2",
"Revenues": "28.3",
"Net Income": "-125",
"Other Expenses": "-64.9",
"Research and Development Exp.": "23.3",
"Administrative and Marketing Exp.": "21.3",
"Other Revenues": "28.3",
"Other Net Income": "-344",
"Comprehensive Net Income": "-122",
"Economic Capital Ratio": "-195"
},
"2014": {
"Liabilities, Current": "-4.08",
"Liabilities": "-5.15",
"Stockholders Equity": "-9.29",
"ECR before LimitedLiability": "-3.74",
"Other Assets": "-9.97",
"Assets": "-24.3",
"Assets, Current": "-17.9",
"Assets, Non-Current": "-3.94",
"Goodwill": "-5.13",
"Administrative and Marketing Exp.": "31.6",
"Expenses": "-24.0",
"Revenues": "141",
"Net Income": "-9.01",
"Costs of Goods Sold": "-223",
"Research and Development Exp.": "49.4",
"Other Expenses": "23.0",
"Other Revenues": "141",
"Comprehensive Net Income": "-5.87",
"Other Net Income": "-302",
"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",
"Research and Development Exp.": "9.46",
"Other Expenses": "-8.18",
"Other Revenues": "18.0",
"Comprehensive Net Income": "-151",
"Other Net Income": "-268",
"Other Compr. Net Income": "3.87",
"Economic Capital Ratio": "-204"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 0.1805694584335224,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001036044.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001036044.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001036044.svg"
},
{
"company_id": "0001528760",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution_0001528760.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2015/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/2015/plot_over_time/0001528760_main_keyfigs.svg",
"name": "Exeo Entertainment Inc",
"rank": 34,
"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 Research and Development Exp., increasing the Economic Capital Ratio by 0.000068% points.The greatest weakness of Exeo Entertainment Inc is the variable Net Income, reducing the Economic Capital Ratio by 177% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.000071%, being 222% points below the market average of 222%.",
"report_url": "https://www.realrate-archive.com/us_computers/2015/report/0001528760_2016_Exeo_Entertainment_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities, Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-151",
"Liabilities, Non-Current": "0",
"Other Liabilities": "0",
"Other Assets": "0",
"Assets": "0",
"Assets, Current": "0",
"Assets, Non-Current": "0",
"Goodwill": "0",
"Administrative and Marketing Exp.": "0",
"Expenses": "-0.0110",
"Net Income": "-142",
"Costs of Goods Sold": "0",
"Other Expenses": "-54.8",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-140",
"Other Net Income": "0",
"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",
"Research and Development Exp.": "0",
"Administrative and Marketing Exp.": "-0.304",
"Other Expenses": "-0.535",
"Other Revenues": "-0.0116",
"Revenues": "-0.0116",
"Stockholders Equity": "0",
"Other Liabilities": "0",
"Liabilities, Non-Current": "0",
"Liabilities, Current": "0",
"Comprehensive Net Income": "-175",
"Other Net Income": "-0.0572",
"Economic Capital Ratio": "-222"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2015/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%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 7.118364257678388e-07,
"company_index": "https://www.realrate-archive.com/us_computers/2015/industry_indexes/0001528760.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2015/analytics/equity/0001528760.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2015/analytics/profit_loss/0001528760.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2015/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"88.8 B"
],
[
"Assets",
"436 B"
],
[
"Expenses",
"127 B"
],
[
"Stockholders Equity",
"152 B"
]
],
"industry_id": "us_computers",
"industry_label": "Computers",
"num_companies": 34,
"num_top_companies": 8,
"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"
}
}
},
"rating_box": [
[
"Top rated",
"8 of 34"
],
[
"Best, worst rating",
"361 %, < 0.001 %"
],
[
"New companies",
"3"
]
],
"regression_plot": "https://www.realrate-archive.com/us_computers/2015/backtesting_correlation/regression_2015.svg",
"scentences": [
"Mitek Systems INC climbed 22 positions from 28 to 6 due to its excellent Revenues.",
"Wonhe High Tech International Inc lost 17 positions from 5 to 22 due to its bad Costs of Goods Sold.",
"Fitbit INC entered the 2016 ranking at rank 4, making it the best newcomer."
],
"url_segment": "2016-us-computers",
"year": 2016,
"feature_importance": "https://www.realrate-archive.com/us_computers/2015/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
}
}
}
}