{
"company_details": [
{
"company_id": "0001280452",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001280452.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001280452.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001280452.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001280452_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001280452_main_keyfigs.svg",
"name": "Monolithic Power Systems INC",
"rank": 1,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Monolithic Power 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 Monolithic Power Systems INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 368% points.The greatest weakness of Monolithic Power Systems INC is the variable Other Assets, reducing the Economic Capital Ratio by 74% points.
The company's Economic Capital Ratio, given in the ranking table, is 691%, being 457% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001280452_2025_Monolithic_Power_Systems_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "12.3",
"Liabilities": "94.2",
"Assets": "2.21",
"Stockholders Equity": "72.9",
"ECR before LimitedLiability": "153",
"Liabilities, Non-Current": "45.0",
"Liabilities, Current": "43.9",
"Assets, Current": "11.1",
"Intangible Assets": "-5.92",
"Property, Plant and Equipment": "2.10",
"Research and Development": "87.7",
"Expenses": "-5.42",
"Revenues": "21.9",
"Net Income": "14.7",
"Amortization of Intangible Assets": "3.11",
"Selling, General and Administrative Expense": "90.4",
"Other Expenses": "-188",
"Other Revenues": "21.9",
"Comprehensive Net Income": "14.8",
"Other Net Income": "-1.78",
"Economic Capital Ratio": "96.7"
},
"2018": {
"Other Liabilities": "36.2",
"Liabilities": "134",
"Stockholders Equity": "87.4",
"ECR before LimitedLiability": "296",
"Liabilities, Current": "99.5",
"Liabilities, Non-Current": "10.7",
"Research and Development": "6.11",
"Expenses": "41.3",
"Net Income": "154",
"Other Expenses": "21.5",
"Selling, General and Administrative Expense": "11.1",
"Amortization of Intangible Assets": "2.57",
"Other Revenues": "102",
"Revenues": "102",
"Intangible Assets": "-9.10",
"Other Assets": "-3.42",
"Assets, Current": "12.1",
"Comprehensive Net Income": "150",
"Other Net Income": "14.0",
"Other Compr. Net Income": "-4.44",
"Economic Capital Ratio": "171"
},
"2019": {
"Other Liabilities": "29.5",
"Liabilities": "97.6",
"Stockholders Equity": "74.8",
"ECR before LimitedLiability": "226",
"Liabilities, Non-Current": "30.1",
"Liabilities, Current": "46.7",
"Assets, Current": "11.8",
"Assets": "2.47",
"Intangible Assets": "-10.8",
"Property, Plant and Equipment": "6.17",
"Other Assets": "-2.42",
"Other Expenses": "25.8",
"Expenses": "38.7",
"Revenues": "74.6",
"Net Income": "122",
"Amortization of Intangible Assets": "2.85",
"Research and Development": "8.04",
"Other Revenues": "74.6",
"Other Net Income": "9.89",
"Comprehensive Net Income": "122",
"Economic Capital Ratio": "172"
},
"2020": {
"Liabilities, Non-Current": "59.0",
"Liabilities": "137",
"Stockholders Equity": "46.2",
"ECR before LimitedLiability": "204",
"Other Liabilities": "47.6",
"Liabilities, Current": "48.7",
"Other Assets": "-4.37",
"Assets": "-5.05",
"Assets, Current": "5.57",
"Property, Plant and Equipment": "3.14",
"Intangible Assets": "-8.63",
"Other Expenses": "14.5",
"Expenses": "28.3",
"Net Income": "118",
"Research and Development": "8.25",
"Other Revenues": "93.8",
"Revenues": "93.8",
"Other Net Income": "-3.82",
"Comprehensive Net Income": "124",
"Other Compr. Net Income": "6.93",
"Economic Capital Ratio": "173"
},
"2021": {
"Liabilities, Current": "58.8",
"Liabilities": "143",
"Stockholders Equity": "2.77",
"ECR before LimitedLiability": "221",
"Liabilities, Non-Current": "51.6",
"Other Liabilities": "53.3",
"Assets, Current": "2.68",
"Assets": "-11.1",
"Other Assets": "-6.79",
"Intangible Assets": "-10.5",
"Property, Plant and Equipment": "3.69",
"Expenses": "25.3",
"Revenues": "133",
"Net Income": "170",
"Research and Development": "17.1",
"Selling, General and Administrative Expense": "10.3",
"Other Expenses": "-4.75",
"Other Revenues": "133",
"Comprehensive Net Income": "171",
"Other Net Income": "15.9",
"Economic Capital Ratio": "187"
},
"2022": {
"Liabilities, Current": "63.7",
"Liabilities": "165",
"Assets": "-3.36",
"Stockholders Equity": "30.1",
"ECR before LimitedLiability": "280",
"Other Liabilities": "62.4",
"Liabilities, Non-Current": "63.3",
"Assets, Non-Current": "2.03",
"Intangible Assets": "-3.85",
"Other Expenses": "-12.9",
"Expenses": "44.6",
"Revenues": "160",
"Net Income": "194",
"Selling, General and Administrative Expense": "27.9",
"Amortization of Intangible Assets": "2.55",
"Research and Development": "27.0",
"Other Revenues": "160",
"Comprehensive Net Income": "186",
"Other Net Income": "-8.50",
"Other Compr. Net Income": "-8.72",
"Economic Capital Ratio": "209"
},
"2023": {
"Liabilities, Current": "71.9",
"Liabilities": "148",
"Assets": "-1.34",
"Stockholders Equity": "34.1",
"ECR before LimitedLiability": "279",
"Other Liabilities": "47.1",
"Liabilities, Non-Current": "47.1",
"Intangible Assets": "-2.15",
"Assets, Current": "2.33",
"Other Assets": "-0.894",
"Research and Development": "32.5",
"Expenses": "49.2",
"Revenues": "125",
"Net Income": "176",
"Selling, General and Administrative Expense": "26.0",
"Amortization of Intangible Assets": "1.66",
"Other Expenses": "-10.9",
"Other Revenues": "125",
"Comprehensive Net Income": "176",
"Other Net Income": "2.99",
"Economic Capital Ratio": "228"
},
"2024": {
"Other Liabilities": "42.4",
"Liabilities": "115",
"Stockholders Equity": "136",
"ECR before LimitedLiability": "489",
"Liabilities, Current": "23.3",
"Liabilities, Non-Current": "56.9",
"Assets, Current": "-8.82",
"Assets": "-48.9",
"Other Assets": "-74.3",
"Assets, Non-Current": "-6.58",
"Intangible Assets": "28.0",
"Other Expenses": "187",
"Expenses": "186",
"Revenues": "177",
"Net Income": "368",
"Research and Development": "5.13",
"Selling, General and Administrative Expense": "-8.03",
"Other Revenues": "177",
"Other Net Income": "5.68",
"Comprehensive Net Income": "364",
"Economic Capital Ratio": "457"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001280452_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "211,505",
"Assets, Non-Current": "654",
"Intangible Assets": "0",
"Liabilities, Current": "26,070",
"Liabilities, Non-Current": "0",
"Other Assets": "13,914",
"Other Compr. Net Income": "0",
"Other Expenses": "183,527",
"Other Liabilities": "4,920",
"Other Net Income": "0",
"Other Revenues": "196,828",
"Property, Plant and Equipment": "47,794",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "30,990",
"Assets": "273,867",
"Expenses": "183,527",
"Revenues": "196,828",
"Stockholders Equity": "242,877",
"Net Income": "13,301",
"Comprehensive Net Income": "13,301",
"BaseVar": "880,808",
"ECR before LimitedLiability": "406%",
"Economic Capital Ratio": "406%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "580,810",
"Assets, Non-Current": "35,868",
"Intangible Assets": "6,682",
"Liabilities, Current": "80,439",
"Liabilities, Non-Current": "72,900",
"Other Assets": "20,071",
"Other Compr. Net Income": "-7,356",
"Other Expenses": "274,850",
"Other Liabilities": "0",
"Other Net Income": "4,994",
"Other Revenues": "582,382",
"Property, Plant and Equipment": "150,001",
"Research and Development": "93,455",
"Selling, General and Administrative Expense": "113,803"
},
"output_variables": {
"Liabilities": "153,339",
"Assets": "793,432",
"Expenses": "482,108",
"Revenues": "582,382",
"Stockholders Equity": "640,093",
"Net Income": "105,268",
"Comprehensive Net Income": "97,912",
"BaseVar": "2,535,534",
"ECR before LimitedLiability": "396%",
"Economic Capital Ratio": "396%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "655,206",
"Assets, Non-Current": "45,952",
"Intangible Assets": "6,571",
"Liabilities, Current": "98,225",
"Liabilities, Non-Current": "84,659",
"Other Assets": "20,331",
"Other Compr. Net Income": "67",
"Other Expenses": "288,341",
"Other Liabilities": "0",
"Other Net Income": "10,558",
"Other Revenues": "627,921",
"Property, Plant and Equipment": "228,315",
"Research and Development": "107,757",
"Selling, General and Administrative Expense": "133,542"
},
"output_variables": {
"Liabilities": "182,884",
"Assets": "956,375",
"Expenses": "529,640",
"Revenues": "627,921",
"Stockholders Equity": "773,491",
"Net Income": "108,839",
"Comprehensive Net Income": "108,906",
"BaseVar": "2,806,706",
"ECR before LimitedLiability": "391%",
"Economic Capital Ratio": "391%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "841,998",
"Assets, Non-Current": "59,838",
"Intangible Assets": "6,571",
"Liabilities, Current": "146,969",
"Liabilities, Non-Current": "94,935",
"Other Assets": "18,556",
"Other Compr. Net Income": "15,616",
"Other Expenses": "391,269",
"Other Liabilities": "0",
"Other Net Income": "10,460",
"Other Revenues": "844,452",
"Property, Plant and Equipment": "281,528",
"Research and Development": "137,598",
"Selling, General and Administrative Expense": "161,670"
},
"output_variables": {
"Liabilities": "241,904",
"Assets": "1,208,491",
"Expenses": "690,537",
"Revenues": "844,452",
"Stockholders Equity": "966,587",
"Net Income": "164,375",
"Comprehensive Net Income": "179,991",
"BaseVar": "3,714,637",
"ECR before LimitedLiability": "407%",
"Economic Capital Ratio": "407%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,124,852",
"Assets, Non-Current": "69,523",
"Intangible Assets": "6,571",
"Liabilities, Current": "226,944",
"Liabilities, Non-Current": "114,896",
"Other Assets": "21,917",
"Other Compr. Net Income": "5,740",
"Other Expenses": "558,760",
"Other Liabilities": "0",
"Other Net Income": "9,802",
"Other Revenues": "1,207,798",
"Property, Plant and Equipment": "362,962",
"Research and Development": "190,627",
"Selling, General and Administrative Expense": "226,190"
},
"output_variables": {
"Liabilities": "341,840",
"Assets": "1,585,825",
"Expenses": "975,577",
"Revenues": "1,207,798",
"Stockholders Equity": "1,243,985",
"Net Income": "242,023",
"Comprehensive Net Income": "247,763",
"BaseVar": "5,174,759",
"ECR before LimitedLiability": "400%",
"Economic Capital Ratio": "401%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,410,619",
"Assets, Non-Current": "249,286",
"Intangible Assets": "6,571",
"Liabilities, Current": "263,400",
"Liabilities, Non-Current": "126,883",
"Other Assets": "35,252",
"Other Compr. Net Income": "-38,957",
"Other Expenses": "840,862",
"Other Liabilities": "0",
"Other Net Income": "-1,848",
"Other Revenues": "1,794,148",
"Property, Plant and Equipment": "357,157",
"Research and Development": "240,171",
"Selling, General and Administrative Expense": "273,595"
},
"output_variables": {
"Liabilities": "390,283",
"Assets": "2,058,885",
"Expenses": "1,354,628",
"Revenues": "1,794,148",
"Stockholders Equity": "1,668,602",
"Net Income": "437,672",
"Comprehensive Net Income": "398,715",
"BaseVar": "7,332,632",
"ECR before LimitedLiability": "444%",
"Economic Capital Ratio": "444%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,819,499",
"Assets, Non-Current": "211,277",
"Intangible Assets": "6,571",
"Liabilities, Current": "235,035",
"Liabilities, Non-Current": "149,379",
"Other Assets": "28,054",
"Other Compr. Net Income": "-3,985",
"Other Expenses": "878,420",
"Other Liabilities": "0",
"Other Net Income": "24,105",
"Other Revenues": "1,821,072",
"Property, Plant and Equipment": "368,952",
"Research and Development": "263,643",
"Selling, General and Administrative Expense": "275,740"
},
"output_variables": {
"Liabilities": "384,414",
"Assets": "2,434,353",
"Expenses": "1,417,803",
"Revenues": "1,821,072",
"Stockholders Equity": "2,049,939",
"Net Income": "427,374",
"Comprehensive Net Income": "423,389",
"BaseVar": "7,665,621",
"ECR before LimitedLiability": "455%",
"Economic Capital Ratio": "455%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,565,053",
"Assets, Non-Current": "194,377",
"Intangible Assets": "35,882",
"Liabilities, Current": "294,567",
"Liabilities, Non-Current": "176,763",
"Other Assets": "1,326,840",
"Other Compr. Net Income": "-21,449",
"Other Expenses": "-227,558",
"Other Liabilities": "0",
"Other Net Income": "33,554",
"Other Revenues": "2,207,100",
"Property, Plant and Equipment": "494,945",
"Research and Development": "324,748",
"Selling, General and Administrative Expense": "356,764"
},
"output_variables": {
"Liabilities": "471,330",
"Assets": "3,617,097",
"Expenses": "453,954",
"Revenues": "2,207,100",
"Stockholders Equity": "3,145,767",
"Net Income": "1,786,700",
"Comprehensive Net Income": "1,765,251",
"BaseVar": "7,245,463",
"ECR before LimitedLiability": "691%",
"Economic Capital Ratio": "691%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 6.908283362027689,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001280452.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001280452.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001280452.svg"
},
{
"company_id": "0000724910",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000724910.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000724910.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000724910_main_keyfigs.svg",
"name": "NVE CORP NEW",
"rank": 2,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of NVE CORP NEW 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 NVE CORP NEW compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 232% points.The greatest weakness of NVE CORP NEW is the variable Other Assets, reducing the Economic Capital Ratio by 130% points.
The company's Economic Capital Ratio, given in the ranking table, is 649%, being 416% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000724910_2025_NVE_CORP_NEW.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "20.4",
"Liabilities": "113",
"Stockholders Equity": "249",
"ECR before LimitedLiability": "330",
"Liabilities, Non-Current": "36.0",
"Liabilities, Current": "63.9",
"Other Assets": "-238",
"Assets": "-81.0",
"Assets, Current": "12.4",
"Intangible Assets": "7.44",
"Property, Plant and Equipment": "6.50",
"Research and Development": "44.2",
"Expenses": "90.0",
"Revenues": "16.8",
"Net Income": "127",
"Selling, General and Administrative Expense": "33.5",
"Other Expenses": "10.3",
"Other Revenues": "16.8",
"Comprehensive Net Income": "127",
"Other Net Income": "19.9",
"Economic Capital Ratio": "274"
},
"2012": {
"Liabilities, Non-Current": "33.9",
"Liabilities": "108",
"Assets": "-81.2",
"Stockholders Equity": "282",
"ECR before LimitedLiability": "354",
"Other Liabilities": "21.6",
"Liabilities, Current": "59.7",
"Intangible Assets": "5.12",
"Other Assets": "-127",
"Property, Plant and Equipment": "4.07",
"Other Expenses": "28.3",
"Expenses": "94.3",
"Revenues": "7.00",
"Net Income": "125",
"Selling, General and Administrative Expense": "31.6",
"Research and Development": "33.1",
"Amortization of Intangible Assets": "1.37",
"Other Revenues": "7.00",
"Other Net Income": "24.2",
"Comprehensive Net Income": "126",
"Economic Capital Ratio": "296"
},
"2013": {
"Other Liabilities": "21.7",
"Liabilities": "107",
"Stockholders Equity": "303",
"ECR before LimitedLiability": "325",
"Liabilities, Current": "62.7",
"Liabilities, Non-Current": "29.5",
"Assets": "-93.4",
"Intangible Assets": "4.03",
"Assets, Current": "5.42",
"Other Assets": "-195",
"Property, Plant and Equipment": "2.67",
"Expenses": "98.1",
"Net Income": "115",
"Other Expenses": "38.6",
"Research and Development": "25.8",
"Selling, General and Administrative Expense": "32.8",
"Other Revenues": "-2.13",
"Revenues": "-2.13",
"Other Net Income": "18.6",
"Other Compr. Net Income": "3.13",
"Comprehensive Net Income": "118",
"Economic Capital Ratio": "294"
},
"2014": {
"Other Liabilities": "19.7",
"Liabilities": "97.9",
"Assets": "-86.2",
"Stockholders Equity": "311",
"ECR before LimitedLiability": "331",
"Liabilities, Non-Current": "28.0",
"Liabilities, Current": "56.2",
"Other Assets": "-168",
"Assets, Current": "3.39",
"Intangible Assets": "3.35",
"Research and Development": "16.8",
"Expenses": "94.4",
"Revenues": "-9.90",
"Net Income": "103",
"Other Expenses": "50.0",
"Selling, General and Administrative Expense": "26.7",
"Other Revenues": "-9.90",
"Other Net Income": "18.4",
"Comprehensive Net Income": "99.1",
"Other Compr. Net Income": "-3.79",
"Economic Capital Ratio": "284"
},
"2015": {
"Liabilities, Non-Current": "32.6",
"Liabilities": "96.0",
"Stockholders Equity": "304",
"ECR before LimitedLiability": "331",
"Liabilities, Current": "52.2",
"Other Liabilities": "17.1",
"Assets, Current": "-7.44",
"Assets": "-106",
"Property, Plant and Equipment": "3.93",
"Other Assets": "-129",
"Intangible Assets": "5.58",
"Assets, Non-Current": "0.772",
"Amortization of Intangible Assets": "1.40",
"Expenses": "97.4",
"Net Income": "113",
"Other Net Income": "15.8",
"Selling, General and Administrative Expense": "29.6",
"Research and Development": "26.6",
"Other Expenses": "39.9",
"Comprehensive Net Income": "113",
"Economic Capital Ratio": "295"
},
"2016": {
"Liabilities, Non-Current": "45.8",
"Liabilities": "114",
"Stockholders Equity": "292",
"ECR before LimitedLiability": "356",
"Liabilities, Current": "52.2",
"Other Liabilities": "25.2",
"Other Assets": "-104",
"Assets": "-76.7",
"Intangible Assets": "7.37",
"Property, Plant and Equipment": "3.14",
"Assets, Current": "-7.05",
"Other Expenses": "33.8",
"Expenses": "94.4",
"Revenues": "10.1",
"Net Income": "122",
"Research and Development": "25.2",
"Selling, General and Administrative Expense": "33.7",
"Other Revenues": "10.1",
"Comprehensive Net Income": "120",
"Other Net Income": "17.4",
"Economic Capital Ratio": "304"
},
"2022": {
"Liabilities, Current": "65.7",
"Liabilities": "154",
"Stockholders Equity": "267",
"ECR before LimitedLiability": "408",
"Other Liabilities": "41.2",
"Liabilities, Non-Current": "63.0",
"Property, Plant and Equipment": "8.55",
"Assets": "-68.9",
"Assets, Current": "-43.1",
"Intangible Assets": "9.96",
"Other Assets": "-47.9",
"Other Expenses": "23.3",
"Expenses": "114",
"Revenues": "70.0",
"Net Income": "192",
"Selling, General and Administrative Expense": "63.5",
"Research and Development": "25.4",
"Other Revenues": "70.0",
"Comprehensive Net Income": "178",
"Other Compr. Net Income": "-13.5",
"Economic Capital Ratio": "337"
},
"2023": {
"Liabilities, Current": "104",
"Liabilities": "203",
"Stockholders Equity": "209",
"ECR before LimitedLiability": "497",
"Other Liabilities": "44.4",
"Liabilities, Non-Current": "80.0",
"Property, Plant and Equipment": "23.6",
"Assets": "-61.5",
"Intangible Assets": "27.8",
"Assets, Current": "-13.8",
"Other Assets": "-185",
"Research and Development": "50.6",
"Expenses": "144",
"Revenues": "133",
"Net Income": "290",
"Selling, General and Administrative Expense": "75.9",
"Other Expenses": "16.6",
"Other Revenues": "133",
"Comprehensive Net Income": "281",
"Other Net Income": "12.9",
"Economic Capital Ratio": "446"
},
"2024": {
"Other Liabilities": "41.9",
"Liabilities": "197",
"Stockholders Equity": "221",
"ECR before LimitedLiability": "448",
"Liabilities, Current": "82.6",
"Liabilities, Non-Current": "96.8",
"Assets, Current": "-28.1",
"Assets": "-63.3",
"Other Assets": "-130",
"Intangible Assets": "24.5",
"Property, Plant and Equipment": "19.0",
"Other Expenses": "14.1",
"Expenses": "113",
"Revenues": "93.0",
"Net Income": "227",
"Research and Development": "36.9",
"Selling, General and Administrative Expense": "60.4",
"Other Revenues": "93.0",
"Other Net Income": "21.3",
"Comprehensive Net Income": "232",
"Economic Capital Ratio": "416"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000724910_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "17,048",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,866",
"Liabilities, Non-Current": "0",
"Other Assets": "53,257",
"Other Compr. Net Income": "0",
"Other Expenses": "16,114",
"Other Liabilities": "0",
"Other Net Income": "2,021",
"Other Revenues": "31,197",
"Property, Plant and Equipment": "1,531",
"Research and Development": "1,269",
"Selling, General and Administrative Expense": "2,474"
},
"output_variables": {
"Liabilities": "1,866",
"Assets": "71,836",
"Expenses": "19,858",
"Revenues": "31,197",
"Stockholders Equity": "69,971",
"Net Income": "13,361",
"Comprehensive Net Income": "13,361",
"BaseVar": "138,492",
"ECR before LimitedLiability": "583%",
"Economic Capital Ratio": "583%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "26,170",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,668",
"Liabilities, Non-Current": "0",
"Other Assets": "54,445",
"Other Compr. Net Income": "27",
"Other Expenses": "14,568",
"Other Liabilities": "0",
"Other Net Income": "2,350",
"Other Revenues": "28,579",
"Property, Plant and Equipment": "2,511",
"Research and Development": "2,600",
"Selling, General and Administrative Expense": "2,381"
},
"output_variables": {
"Liabilities": "1,668",
"Assets": "83,127",
"Expenses": "19,548",
"Revenues": "28,579",
"Stockholders Equity": "81,459",
"Net Income": "11,381",
"Comprehensive Net Income": "11,408",
"BaseVar": "139,114",
"ECR before LimitedLiability": "553%",
"Economic Capital Ratio": "553%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "19,037",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,781",
"Liabilities, Non-Current": "0",
"Other Assets": "73,040",
"Other Compr. Net Income": "470",
"Other Expenses": "12,753",
"Other Liabilities": "0",
"Other Net Income": "2,360",
"Other Revenues": "27,033",
"Property, Plant and Equipment": "3,688",
"Research and Development": "2,571",
"Selling, General and Administrative Expense": "2,241"
},
"output_variables": {
"Liabilities": "1,781",
"Assets": "95,765",
"Expenses": "17,564",
"Revenues": "27,033",
"Stockholders Equity": "93,985",
"Net Income": "11,829",
"Comprehensive Net Income": "12,299",
"BaseVar": "139,597",
"ECR before LimitedLiability": "547%",
"Economic Capital Ratio": "547%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "20,215",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,183",
"Liabilities, Non-Current": "0",
"Other Assets": "82,022",
"Other Compr. Net Income": "-680",
"Other Expenses": "11,100",
"Other Liabilities": "0",
"Other Net Income": "2,122",
"Other Revenues": "25,935",
"Property, Plant and Equipment": "3,005",
"Research and Development": "3,585",
"Selling, General and Administrative Expense": "2,235"
},
"output_variables": {
"Liabilities": "1,183",
"Assets": "105,242",
"Expenses": "16,921",
"Revenues": "25,935",
"Stockholders Equity": "104,059",
"Net Income": "11,136",
"Comprehensive Net Income": "10,456",
"BaseVar": "140,648",
"ECR before LimitedLiability": "533%",
"Economic Capital Ratio": "533%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "36,920",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,486",
"Liabilities, Non-Current": "0",
"Other Assets": "70,914",
"Other Compr. Net Income": "-131",
"Other Expenses": "13,091",
"Other Liabilities": "0",
"Other Net Income": "2,188",
"Other Revenues": "30,584",
"Property, Plant and Equipment": "2,255",
"Research and Development": "3,000",
"Selling, General and Administrative Expense": "2,312"
},
"output_variables": {
"Liabilities": "1,486",
"Assets": "110,089",
"Expenses": "18,403",
"Revenues": "30,584",
"Stockholders Equity": "108,603",
"Net Income": "14,368",
"Comprehensive Net Income": "14,237",
"BaseVar": "154,040",
"ECR before LimitedLiability": "553%",
"Economic Capital Ratio": "553%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "33,416",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,589",
"Liabilities, Non-Current": "0",
"Other Assets": "65,747",
"Other Compr. Net Income": "-295",
"Other Expenses": "12,502",
"Other Liabilities": "0",
"Other Net Income": "1,891",
"Other Revenues": "27,717",
"Property, Plant and Equipment": "1,692",
"Research and Development": "3,061",
"Selling, General and Administrative Expense": "1,753"
},
"output_variables": {
"Liabilities": "1,589",
"Assets": "100,854",
"Expenses": "17,316",
"Revenues": "27,717",
"Stockholders Equity": "99,265",
"Net Income": "12,292",
"Comprehensive Net Income": "11,997",
"BaseVar": "141,646",
"ECR before LimitedLiability": "543%",
"Economic Capital Ratio": "543%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "41,503",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,456",
"Liabilities, Non-Current": "446",
"Other Assets": "25,964",
"Other Compr. Net Income": "-1,419",
"Other Expenses": "10,725",
"Other Liabilities": "0",
"Other Net Income": "1,171",
"Other Revenues": "26,987",
"Property, Plant and Equipment": "0",
"Research and Development": "2,926",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "2,902",
"Assets": "67,467",
"Expenses": "13,651",
"Revenues": "26,987",
"Stockholders Equity": "64,565",
"Net Income": "14,508",
"Comprehensive Net Income": "13,088",
"BaseVar": "117,966",
"ECR before LimitedLiability": "572%",
"Economic Capital Ratio": "572%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "30,787",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,833",
"Liabilities, Non-Current": "343",
"Other Assets": "38,468",
"Other Compr. Net Income": "-896",
"Other Expenses": "14,424",
"Other Liabilities": "0",
"Other Net Income": "1,449",
"Other Revenues": "38,254",
"Property, Plant and Equipment": "0",
"Research and Development": "2,584",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "2,176",
"Assets": "69,255",
"Expenses": "17,008",
"Revenues": "38,254",
"Stockholders Equity": "67,080",
"Net Income": "22,694",
"Comprehensive Net Income": "21,799",
"BaseVar": "146,030",
"ECR before LimitedLiability": "673%",
"Economic Capital Ratio": "673%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "33,194",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,036",
"Liabilities, Non-Current": "176",
"Other Assets": "33,586",
"Other Compr. Net Income": "436",
"Other Expenses": "11,897",
"Other Liabilities": "0",
"Other Net Income": "1,949",
"Other Revenues": "29,804",
"Property, Plant and Equipment": "0",
"Research and Development": "2,731",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "1,212",
"Assets": "66,780",
"Expenses": "14,628",
"Revenues": "29,804",
"Stockholders Equity": "65,569",
"Net Income": "17,125",
"Comprehensive Net Income": "17,561",
"BaseVar": "123,651",
"ECR before LimitedLiability": "649%",
"Economic Capital Ratio": "649%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 6.4916495278229345,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000724910.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000724910.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000724910.svg"
},
{
"company_id": "0001045810",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001045810.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001045810.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001045810_main_keyfigs.svg",
"name": "Nvidia CORP",
"rank": 3,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Nvidia 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 Nvidia CORP compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 292% points.The greatest weakness of Nvidia CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 93% points.
The company's Economic Capital Ratio, given in the ranking table, is 486%, being 252% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001045810_2025_Nvidia_CORP.pdf",
"shrinked_graph_json": {
"2009": {
"Other Liabilities": "37.3",
"Liabilities": "75.8",
"Stockholders Equity": "-182",
"ECR before LimitedLiability": "-57.6",
"Liabilities, Non-Current": "46.0",
"Assets, Non-Current": "-7.01",
"Assets": "-60.8",
"Assets, Current": "-28.7",
"Other Assets": "-14.3",
"Property, Plant and Equipment": "-22.8",
"Intangible Assets": "-7.51",
"Selling, General and Administrative Expense": "19.5",
"Expenses": "-105",
"Revenues": "25.7",
"Net Income": "-78.5",
"Other Expenses": "-82.7",
"Research and Development": "-45.7",
"Other Revenues": "25.7",
"Comprehensive Net Income": "-83.5",
"Other Compr. Net Income": "-4.80",
"Economic Capital Ratio": "-59.5"
},
"2010": {
"Liabilities, Non-Current": "46.4",
"Liabilities": "63.3",
"Stockholders Equity": "-109",
"ECR before LimitedLiability": "-52.7",
"Liabilities, Current": "-3.48",
"Other Liabilities": "24.0",
"Assets, Non-Current": "-5.14",
"Assets": "-44.2",
"Property, Plant and Equipment": "-8.70",
"Assets, Current": "-13.1",
"Other Assets": "-17.4",
"Intangible Assets": "-9.96",
"Other Expenses": "-62.5",
"Expenses": "-93.4",
"Revenues": "-1.71",
"Net Income": "-94.4",
"Research and Development": "-60.6",
"Selling, General and Administrative Expense": "27.0",
"Amortization of Intangible Assets": "2.28",
"Comprehensive Net Income": "-93.0",
"Economic Capital Ratio": "-56.1"
},
"2011": {
"Other Liabilities": "23.9",
"Liabilities": "39.6",
"Stockholders Equity": "2.94",
"ECR before LimitedLiability": "88.8",
"Liabilities, Non-Current": "41.5",
"Liabilities, Current": "-27.8",
"Other Assets": "-8.87",
"Assets": "-5.53",
"Assets, Current": "6.12",
"Intangible Assets": "1.76",
"Property, Plant and Equipment": "-2.53",
"Research and Development": "-30.2",
"Expenses": "-5.54",
"Revenues": "21.2",
"Net Income": "16.5",
"Amortization of Intangible Assets": "3.12",
"Selling, General and Administrative Expense": "40.4",
"Other Expenses": "-19.3",
"Other Revenues": "21.2",
"Comprehensive Net Income": "16.6",
"Economic Capital Ratio": "32.1"
},
"2012": {
"Liabilities, Non-Current": "46.4",
"Liabilities": "66.7",
"Stockholders Equity": "61.5",
"ECR before LimitedLiability": "204",
"Other Liabilities": "29.8",
"Liabilities, Current": "-7.62",
"Intangible Assets": "2.95",
"Assets": "3.34",
"Other Assets": "-4.21",
"Assets, Current": "8.80",
"Property, Plant and Equipment": "-2.86",
"Other Expenses": "23.6",
"Expenses": "40.0",
"Revenues": "58.6",
"Net Income": "105",
"Selling, General and Administrative Expense": "39.3",
"Research and Development": "-25.2",
"Other Revenues": "58.6",
"Other Net Income": "7.00",
"Comprehensive Net Income": "106",
"Economic Capital Ratio": "146"
},
"2013": {
"Other Liabilities": "32.9",
"Liabilities": "87.8",
"Stockholders Equity": "85.6",
"ECR before LimitedLiability": "181",
"Liabilities, Current": "16.7",
"Liabilities, Non-Current": "44.5",
"Assets": "5.01",
"Intangible Assets": "2.22",
"Assets, Current": "12.7",
"Other Assets": "-4.24",
"Property, Plant and Equipment": "-3.28",
"Expenses": "38.5",
"Revenues": "56.7",
"Net Income": "96.5",
"Other Expenses": "26.7",
"Research and Development": "-36.0",
"Selling, General and Administrative Expense": "46.0",
"Other Revenues": "56.7",
"Other Net Income": "1.84",
"Comprehensive Net Income": "95.5",
"Economic Capital Ratio": "149"
},
"2014": {
"Other Liabilities": "29.7",
"Liabilities": "75.8",
"Assets": "11.3",
"Stockholders Equity": "111",
"ECR before LimitedLiability": "199",
"Liabilities, Non-Current": "42.0",
"Liabilities, Current": "8.32",
"Other Assets": "-5.34",
"Property, Plant and Equipment": "-2.47",
"Assets, Current": "22.7",
"Research and Development": "-49.4",
"Expenses": "35.5",
"Revenues": "37.9",
"Net Income": "80.8",
"Other Expenses": "48.2",
"Selling, General and Administrative Expense": "35.0",
"Amortization of Intangible Assets": "1.62",
"Other Revenues": "37.9",
"Other Net Income": "7.81",
"Comprehensive Net Income": "82.3",
"Economic Capital Ratio": "152"
},
"2015": {
"Liabilities, Non-Current": "2.21",
"Liabilities": "-71.5",
"Stockholders Equity": "-25.8",
"ECR before LimitedLiability": "36.7",
"Liabilities, Current": "11.0",
"Other Liabilities": "-89.4",
"Assets, Current": "40.0",
"Assets": "7.01",
"Property, Plant and Equipment": "-10.0",
"Other Assets": "-10.2",
"Intangible Assets": "-5.21",
"Expenses": "36.9",
"Net Income": "61.5",
"Selling, General and Administrative Expense": "31.8",
"Research and Development": "-27.9",
"Other Expenses": "29.9",
"Other Revenues": "23.0",
"Revenues": "23.0",
"Comprehensive Net Income": "63.5",
"Other Compr. Net Income": "2.45",
"Other Net Income": "4.17",
"Economic Capital Ratio": "0.613"
},
"2016": {
"Liabilities, Non-Current": "21.6",
"Liabilities": "-28.3",
"Stockholders Equity": "-48.8",
"ECR before LimitedLiability": "70.1",
"Liabilities, Current": "-91.1",
"Other Liabilities": "25.9",
"Other Assets": "-18.6",
"Assets": "-13.0",
"Intangible Assets": "-18.7",
"Property, Plant and Equipment": "-10.1",
"Assets, Current": "46.1",
"Other Expenses": "20.1",
"Expenses": "32.8",
"Revenues": "44.8",
"Net Income": "80.0",
"Research and Development": "-19.4",
"Selling, General and Administrative Expense": "29.0",
"Other Revenues": "44.8",
"Comprehensive Net Income": "79.5",
"Other Net Income": "7.91",
"Economic Capital Ratio": "18.6"
},
"2017": {
"Liabilities, Non-Current": "-70.5",
"Liabilities": "-24.4",
"Stockholders Equity": "-26.6",
"ECR before LimitedLiability": "92.7",
"Liabilities, Current": "9.75",
"Other Liabilities": "28.2",
"Other Assets": "-14.3",
"Assets": "-4.49",
"Assets, Current": "49.3",
"Intangible Assets": "-15.4",
"Property, Plant and Equipment": "-9.79",
"Other Expenses": "23.7",
"Expenses": "57.1",
"Revenues": "65.4",
"Net Income": "116",
"Research and Development": "-5.68",
"Selling, General and Administrative Expense": "37.5",
"Other Revenues": "65.4",
"Comprehensive Net Income": "115",
"Other Net Income": "2.83",
"Economic Capital Ratio": "53.3"
},
"2018": {
"Other Liabilities": "34.7",
"Liabilities": "68.4",
"Stockholders Equity": "12.2",
"ECR before LimitedLiability": "289",
"Liabilities, Current": "99.1",
"Liabilities, Non-Current": "-82.3",
"Intangible Assets": "-7.33",
"Assets": "-4.61",
"Other Assets": "-5.10",
"Property, Plant and Equipment": "-4.20",
"Assets, Current": "15.4",
"Research and Development": "-12.6",
"Expenses": "77.1",
"Revenues": "136",
"Net Income": "208",
"Other Expenses": "29.6",
"Selling, General and Administrative Expense": "57.9",
"Other Revenues": "136",
"Comprehensive Net Income": "209",
"Other Net Income": "8.94",
"Economic Capital Ratio": "164"
},
"2019": {
"Other Liabilities": "33.6",
"Liabilities": "70.8",
"Assets": "-2.82",
"Stockholders Equity": "-8.46",
"ECR before LimitedLiability": "272",
"Liabilities, Non-Current": "-30.2",
"Liabilities, Current": "65.9",
"Assets, Current": "4.67",
"Intangible Assets": "-3.81",
"Property, Plant and Equipment": "-1.57",
"Other Expenses": "46.5",
"Expenses": "86.2",
"Revenues": "144",
"Net Income": "229",
"Amortization of Intangible Assets": "3.08",
"Research and Development": "-18.5",
"Selling, General and Administrative Expense": "55.2",
"Other Revenues": "144",
"Other Net Income": "7.13",
"Comprehensive Net Income": "230",
"Economic Capital Ratio": "219"
},
"2020": {
"Liabilities, Non-Current": "-27.5",
"Liabilities": "53.2",
"Stockholders Equity": "31.6",
"ECR before LimitedLiability": "148",
"Other Liabilities": "37.3",
"Liabilities, Current": "42.1",
"Other Expenses": "37.4",
"Expenses": "47.3",
"Net Income": "117",
"Research and Development": "-28.6",
"Selling, General and Administrative Expense": "35.9",
"Amortization of Intangible Assets": "2.57",
"Other Revenues": "76.3",
"Revenues": "76.3",
"Other Assets": "-2.67",
"Assets, Current": "27.9",
"Property, Plant and Equipment": "-5.24",
"Intangible Assets": "-11.8",
"Other Net Income": "-3.59",
"Comprehensive Net Income": "117",
"Economic Capital Ratio": "117"
},
"2021": {
"Liabilities, Current": "24.4",
"Liabilities": "-21.1",
"Stockholders Equity": "-13.2",
"ECR before LimitedLiability": "98.9",
"Liabilities, Non-Current": "-90.6",
"Other Liabilities": "30.4",
"Expenses": "52.3",
"Net Income": "114",
"Research and Development": "-8.91",
"Selling, General and Administrative Expense": "31.0",
"Other Expenses": "29.4",
"Other Revenues": "66.6",
"Revenues": "66.6",
"Assets, Current": "2.86",
"Other Assets": "-8.50",
"Intangible Assets": "7.42",
"Assets, Non-Current": "6.62",
"Property, Plant and Equipment": "-7.40",
"Comprehensive Net Income": "114",
"Other Net Income": "5.73",
"Economic Capital Ratio": "64.1"
},
"2022": {
"Liabilities, Current": "32.4",
"Liabilities": "-37.4",
"Stockholders Equity": "21.1",
"ECR before LimitedLiability": "159",
"Other Liabilities": "33.8",
"Liabilities, Non-Current": "-123",
"Property, Plant and Equipment": "-7.48",
"Assets": "14.4",
"Assets, Current": "22.5",
"Assets, Non-Current": "6.98",
"Other Assets": "-3.68",
"Other Expenses": "35.7",
"Expenses": "76.8",
"Net Income": "142",
"Selling, General and Administrative Expense": "42.7",
"Other Revenues": "80.5",
"Revenues": "80.5",
"Comprehensive Net Income": "143",
"Other Compr. Net Income": "1.76",
"Other Net Income": "-6.10",
"Economic Capital Ratio": "87.7"
},
"2023": {
"Liabilities, Current": "11.4",
"Liabilities": "-45.1",
"Stockholders Equity": "-57.8",
"ECR before LimitedLiability": "56.0",
"Other Liabilities": "23.4",
"Liabilities, Non-Current": "-95.1",
"Property, Plant and Equipment": "-13.9",
"Assets": "-13.6",
"Intangible Assets": "-12.0",
"Assets, Current": "1.94",
"Assets, Non-Current": "9.64",
"Research and Development": "-12.3",
"Expenses": "37.5",
"Revenues": "49.6",
"Net Income": "78.9",
"Selling, General and Administrative Expense": "38.4",
"Other Expenses": "9.97",
"Other Revenues": "49.6",
"Comprehensive Net Income": "79.4",
"Other Net Income": "-2.89",
"Economic Capital Ratio": "4.83"
},
"2024": {
"Other Liabilities": "49.1",
"Liabilities": "58.2",
"Assets": "3.67",
"Stockholders Equity": "-93.0",
"ECR before LimitedLiability": "284",
"Liabilities, Current": "11.4",
"Liabilities, Non-Current": "-1.34",
"Assets, Non-Current": "-0.431",
"Intangible Assets": "2.36",
"Property, Plant and Equipment": "1.87",
"Other Expenses": "27.1",
"Expenses": "109",
"Revenues": "188",
"Net Income": "292",
"Amortization of Intangible Assets": "2.19",
"Research and Development": "19.1",
"Selling, General and Administrative Expense": "61.0",
"Other Revenues": "188",
"Other Net Income": "6.46",
"Comprehensive Net Income": "292",
"Economic Capital Ratio": "252"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001045810_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,167,958",
"Assets, Non-Current": "0",
"Intangible Assets": "516,945",
"Liabilities, Current": "778,591",
"Liabilities, Non-Current": "0",
"Other Assets": "40,026",
"Other Compr. Net Income": "0",
"Other Expenses": "2,264,951",
"Other Liabilities": "0",
"Other Net Income": "28,152",
"Other Revenues": "3,424,859",
"Property, Plant and Equipment": "625,798",
"Research and Development": "855,879",
"Selling, General and Administrative Expense": "362,222"
},
"output_variables": {
"Liabilities": "778,591",
"Assets": "3,350,727",
"Expenses": "3,483,052",
"Revenues": "3,424,859",
"Stockholders Equity": "2,572,136",
"Net Income": "-30,041",
"Comprehensive Net Income": "-30,041",
"BaseVar": "15,347,220",
"ECR before LimitedLiability": "286%",
"Economic Capital Ratio": "287%"
}
},
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,480,830",
"Assets, Non-Current": "0",
"Intangible Assets": "490,302",
"Liabilities, Current": "784,378",
"Liabilities, Non-Current": "0",
"Other Assets": "42,928",
"Other Compr. Net Income": "0",
"Other Expenses": "2,138,535",
"Other Liabilities": "0",
"Other Net Income": "19,971",
"Other Revenues": "3,326,445",
"Property, Plant and Equipment": "571,858",
"Research and Development": "908,851",
"Selling, General and Administrative Expense": "367,017"
},
"output_variables": {
"Liabilities": "784,378",
"Assets": "3,585,918",
"Expenses": "3,414,403",
"Revenues": "3,326,445",
"Stockholders Equity": "2,801,540",
"Net Income": "-67,987",
"Comprehensive Net Income": "-67,987",
"BaseVar": "15,132,116",
"ECR before LimitedLiability": "288%",
"Economic Capital Ratio": "289%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,226,950",
"Assets, Non-Current": "40,850",
"Intangible Assets": "658,589",
"Liabilities, Current": "942,682",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,098,369",
"Other Liabilities": "0",
"Other Net Income": "18,549",
"Other Revenues": "3,543,309",
"Property, Plant and Equipment": "568,857",
"Research and Development": "848,830",
"Selling, General and Administrative Expense": "361,513"
},
"output_variables": {
"Liabilities": "942,682",
"Assets": "4,495,246",
"Expenses": "3,308,712",
"Revenues": "3,543,309",
"Stockholders Equity": "3,552,564",
"Net Income": "253,146",
"Comprehensive Net Income": "253,146",
"BaseVar": "15,876,106",
"ECR before LimitedLiability": "341%",
"Economic Capital Ratio": "342%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,905,358",
"Assets, Non-Current": "120,332",
"Intangible Assets": "967,166",
"Liabilities, Current": "929,958",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "342",
"Other Expenses": "2,026,808",
"Other Liabilities": "0",
"Other Net Income": "18,186",
"Other Revenues": "3,997,930",
"Property, Plant and Equipment": "560,072",
"Research and Development": "1,002,605",
"Selling, General and Administrative Expense": "405,613"
},
"output_variables": {
"Liabilities": "929,958",
"Assets": "5,552,928",
"Expenses": "3,435,026",
"Revenues": "3,997,930",
"Stockholders Equity": "4,622,970",
"Net Income": "581,090",
"Comprehensive Net Income": "581,432",
"BaseVar": "17,511,035",
"ECR before LimitedLiability": "402%",
"Economic Capital Ratio": "402%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "4,775,258",
"Assets, Non-Current": "107,481",
"Intangible Assets": "953,362",
"Liabilities, Current": "976,223",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-633",
"Other Expenses": "2,156,613",
"Other Liabilities": "0",
"Other Net Income": "17,094",
"Other Revenues": "4,280,159",
"Property, Plant and Equipment": "576,144",
"Research and Development": "1,147,282",
"Selling, General and Administrative Expense": "430,822"
},
"output_variables": {
"Liabilities": "976,223",
"Assets": "6,412,245",
"Expenses": "3,734,717",
"Revenues": "4,280,159",
"Stockholders Equity": "5,436,022",
"Net Income": "562,536",
"Comprehensive Net Income": "561,903",
"BaseVar": "19,076,669",
"ECR before LimitedLiability": "403%",
"Economic Capital Ratio": "403%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,624,711",
"Assets, Non-Current": "104,252",
"Intangible Assets": "939,191",
"Liabilities, Current": "945,496",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-5,104",
"Other Expenses": "1,943,106",
"Other Liabilities": "0",
"Other Net Income": "24,470",
"Other Revenues": "4,130,162",
"Property, Plant and Equipment": "582,740",
"Research and Development": "1,335,834",
"Selling, General and Administrative Expense": "435,702"
},
"output_variables": {
"Liabilities": "945,496",
"Assets": "7,250,894",
"Expenses": "3,714,642",
"Revenues": "4,130,162",
"Stockholders Equity": "6,305,398",
"Net Income": "439,990",
"Comprehensive Net Income": "434,886",
"BaseVar": "19,177,629",
"ECR before LimitedLiability": "401%",
"Economic Capital Ratio": "401%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,713,000",
"Assets, Non-Current": "91,000",
"Intangible Assets": "840,000",
"Liabilities, Current": "896,000",
"Liabilities, Non-Current": "489,000",
"Other Assets": "0",
"Other Compr. Net Income": "3,000",
"Other Expenses": "2,253,000",
"Other Liabilities": "1,398,000",
"Other Net Income": "42,000",
"Other Revenues": "4,682,000",
"Property, Plant and Equipment": "557,000",
"Research and Development": "1,360,000",
"Selling, General and Administrative Expense": "480,000"
},
"output_variables": {
"Liabilities": "2,783,000",
"Assets": "7,201,000",
"Expenses": "4,093,000",
"Revenues": "4,682,000",
"Stockholders Equity": "4,418,000",
"Net Income": "631,000",
"Comprehensive Net Income": "634,000",
"BaseVar": "21,882,300",
"ECR before LimitedLiability": "256%",
"Economic Capital Ratio": "259%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "6,053,000",
"Assets, Non-Current": "67,000",
"Intangible Assets": "784,000",
"Liabilities, Current": "2,351,000",
"Liabilities, Non-Current": "453,000",
"Other Assets": "0",
"Other Compr. Net Income": "-12,000",
"Other Expenses": "2,506,000",
"Other Liabilities": "10,000",
"Other Net Income": "43,000",
"Other Revenues": "5,010,000",
"Property, Plant and Equipment": "466,000",
"Research and Development": "1,331,000",
"Selling, General and Administrative Expense": "602,000"
},
"output_variables": {
"Liabilities": "2,814,000",
"Assets": "7,370,000",
"Expenses": "4,439,000",
"Revenues": "5,010,000",
"Stockholders Equity": "4,556,000",
"Net Income": "614,000",
"Comprehensive Net Income": "602,000",
"BaseVar": "23,292,160",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "258%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,536,000",
"Assets, Non-Current": "62,000",
"Intangible Assets": "722,000",
"Liabilities, Current": "1,788,000",
"Liabilities, Non-Current": "2,260,000",
"Other Assets": "0",
"Other Compr. Net Income": "-12,000",
"Other Expenses": "3,089,000",
"Other Liabilities": "0",
"Other Net Income": "-29,000",
"Other Revenues": "6,910,000",
"Property, Plant and Equipment": "521,000",
"Research and Development": "1,463,000",
"Selling, General and Administrative Expense": "663,000"
},
"output_variables": {
"Liabilities": "4,048,000",
"Assets": "9,841,000",
"Expenses": "5,215,000",
"Revenues": "6,910,000",
"Stockholders Equity": "5,793,000",
"Net Income": "1,666,000",
"Comprehensive Net Income": "1,654,000",
"BaseVar": "30,242,390",
"ECR before LimitedLiability": "286%",
"Economic Capital Ratio": "288%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "9,255,000",
"Assets, Non-Current": "319,000",
"Intangible Assets": "670,000",
"Liabilities, Current": "1,153,000",
"Liabilities, Non-Current": "2,617,000",
"Other Assets": "0",
"Other Compr. Net Income": "-2,000",
"Other Expenses": "4,041,000",
"Other Liabilities": "0",
"Other Net Income": "-14,000",
"Other Revenues": "9,714,000",
"Property, Plant and Equipment": "997,000",
"Research and Development": "1,797,000",
"Selling, General and Administrative Expense": "815,000"
},
"output_variables": {
"Liabilities": "3,770,000",
"Assets": "11,241,000",
"Expenses": "6,653,000",
"Revenues": "9,714,000",
"Stockholders Equity": "7,471,000",
"Net Income": "3,047,000",
"Comprehensive Net Income": "3,045,000",
"BaseVar": "38,878,945",
"ECR before LimitedLiability": "388%",
"Economic Capital Ratio": "388%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,557,000",
"Assets, Non-Current": "108,000",
"Intangible Assets": "663,000",
"Liabilities, Current": "1,329,000",
"Liabilities, Non-Current": "2,621,000",
"Other Assets": "560,000",
"Other Compr. Net Income": "6,000",
"Other Expenses": "4,300,000",
"Other Liabilities": "0",
"Other Net Income": "92,000",
"Other Revenues": "11,716,000",
"Property, Plant and Equipment": "1,404,000",
"Research and Development": "2,376,000",
"Selling, General and Administrative Expense": "991,000"
},
"output_variables": {
"Liabilities": "3,950,000",
"Assets": "13,292,000",
"Expenses": "7,667,000",
"Revenues": "11,716,000",
"Stockholders Equity": "9,342,000",
"Net Income": "4,141,000",
"Comprehensive Net Income": "4,147,000",
"BaseVar": "45,927,115",
"ECR before LimitedLiability": "438%",
"Economic Capital Ratio": "438%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "13,690,000",
"Assets, Non-Current": "118,000",
"Intangible Assets": "667,000",
"Liabilities, Current": "1,784,000",
"Liabilities, Non-Current": "3,327,000",
"Other Assets": "1,166,000",
"Other Compr. Net Income": "13,000",
"Other Expenses": "4,324,000",
"Other Liabilities": "0",
"Other Net Income": "124,000",
"Other Revenues": "10,918,000",
"Property, Plant and Equipment": "1,674,000",
"Research and Development": "2,829,000",
"Selling, General and Administrative Expense": "1,093,000"
},
"output_variables": {
"Liabilities": "5,111,000",
"Assets": "17,315,000",
"Expenses": "8,246,000",
"Revenues": "10,918,000",
"Stockholders Equity": "12,204,000",
"Net Income": "2,796,000",
"Comprehensive Net Income": "2,809,000",
"BaseVar": "48,174,415",
"ECR before LimitedLiability": "351%",
"Economic Capital Ratio": "351%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "16,055,000",
"Assets, Non-Current": "2,144,000",
"Intangible Assets": "6,930,000",
"Liabilities, Current": "3,925,000",
"Liabilities, Non-Current": "7,973,000",
"Other Assets": "1,513,000",
"Other Compr. Net Income": "18,000",
"Other Expenses": "6,356,000",
"Other Liabilities": "0",
"Other Net Income": "-123,000",
"Other Revenues": "16,675,000",
"Property, Plant and Equipment": "2,149,000",
"Research and Development": "3,924,000",
"Selling, General and Administrative Expense": "1,940,000"
},
"output_variables": {
"Liabilities": "11,898,000",
"Assets": "28,791,000",
"Expenses": "12,220,000",
"Revenues": "16,675,000",
"Stockholders Equity": "16,893,000",
"Net Income": "4,332,000",
"Comprehensive Net Income": "4,350,000",
"BaseVar": "75,948,440",
"ECR before LimitedLiability": "276%",
"Economic Capital Ratio": "278%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "28,829,000",
"Assets, Non-Current": "3,841,000",
"Intangible Assets": "6,688,000",
"Liabilities, Current": "4,335,000",
"Liabilities, Non-Current": "13,240,000",
"Other Assets": "2,051,000",
"Other Compr. Net Income": "-30,000",
"Other Expenses": "9,628,000",
"Other Liabilities": "0",
"Other Net Income": "-100,000",
"Other Revenues": "26,914,000",
"Property, Plant and Equipment": "2,778,000",
"Research and Development": "5,268,000",
"Selling, General and Administrative Expense": "2,166,000"
},
"output_variables": {
"Liabilities": "17,575,000",
"Assets": "44,187,000",
"Expenses": "17,062,000",
"Revenues": "26,914,000",
"Stockholders Equity": "26,612,000",
"Net Income": "9,752,000",
"Comprehensive Net Income": "9,722,000",
"BaseVar": "115,343,990",
"ECR before LimitedLiability": "322%",
"Economic Capital Ratio": "323%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "23,073,000",
"Assets, Non-Current": "3,820,000",
"Intangible Assets": "6,048,000",
"Liabilities, Current": "6,563,000",
"Liabilities, Non-Current": "12,518,000",
"Other Assets": "4,434,000",
"Other Compr. Net Income": "-32,000",
"Other Expenses": "12,784,000",
"Other Liabilities": "0",
"Other Net Income": "-43,000",
"Other Revenues": "26,974,000",
"Property, Plant and Equipment": "3,807,000",
"Research and Development": "7,339,000",
"Selling, General and Administrative Expense": "2,440,000"
},
"output_variables": {
"Liabilities": "19,081,000",
"Assets": "41,182,000",
"Expenses": "22,563,000",
"Revenues": "26,974,000",
"Stockholders Equity": "22,101,000",
"Net Income": "4,368,000",
"Comprehensive Net Income": "4,336,000",
"BaseVar": "125,138,480",
"ECR before LimitedLiability": "227%",
"Economic Capital Ratio": "233%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "44,345,000",
"Assets, Non-Current": "4,500,000",
"Intangible Assets": "5,542,000",
"Liabilities, Current": "10,631,000",
"Liabilities, Non-Current": "12,119,000",
"Other Assets": "7,427,000",
"Other Compr. Net Income": "70,000",
"Other Expenses": "20,679,000",
"Other Liabilities": "0",
"Other Net Income": "846,000",
"Other Revenues": "60,922,000",
"Property, Plant and Equipment": "3,914,000",
"Research and Development": "8,675,000",
"Selling, General and Administrative Expense": "2,654,000"
},
"output_variables": {
"Liabilities": "22,750,000",
"Assets": "65,728,000",
"Expenses": "32,008,000",
"Revenues": "60,922,000",
"Stockholders Equity": "42,978,000",
"Net Income": "29,760,000",
"Comprehensive Net Income": "29,830,000",
"BaseVar": "223,954,090",
"ECR before LimitedLiability": "486%",
"Economic Capital Ratio": "486%"
}
}
},
"top_rated": true,
"trend": 27.0,
"value": 4.855851504158974,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001045810.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001045810.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001045810.svg"
},
{
"company_id": "0000917273",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000917273.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000917273.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000917273.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000917273_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000917273_main_keyfigs.svg",
"name": "Rambus INC",
"rank": 4,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Rambus 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 Rambus INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 121% points.The greatest weakness of Rambus INC is the variable Research and Development, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 423%, being 189% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000917273_2025_Rambus_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "-111",
"Liabilities": "-111",
"Assets": "28.5",
"Stockholders Equity": "51.0",
"ECR before LimitedLiability": "28.6",
"Liabilities, Current": "13.3",
"Other Liabilities": "-13.6",
"Assets, Non-Current": "-0.752",
"Assets, Current": "42.4",
"Intangible Assets": "-5.35",
"Other Expenses": "179",
"Expenses": "94.2",
"Revenues": "14.9",
"Net Income": "91.7",
"Research and Development": "-36.3",
"Selling, General and Administrative Expense": "-61.8",
"Amortization of Intangible Assets": "1.08",
"Other Revenues": "14.9",
"Other Net Income": "-17.6",
"Comprehensive Net Income": "92.3",
"Economic Capital Ratio": "25.1"
},
"2011": {
"Other Liabilities": "-13.7",
"Liabilities": "-86.6",
"Assets": "43.9",
"Stockholders Equity": "14.7",
"ECR before LimitedLiability": "-62.6",
"Liabilities, Non-Current": "-81.2",
"Liabilities, Current": "9.39",
"Other Assets": "36.8",
"Assets, Current": "-6.41",
"Intangible Assets": "12.2",
"Research and Development": "-29.6",
"Expenses": "18.2",
"Revenues": "-41.6",
"Net Income": "-38.1",
"Amortization of Intangible Assets": "1.51",
"Selling, General and Administrative Expense": "-62.4",
"Other Expenses": "92.7",
"Other Revenues": "-41.6",
"Comprehensive Net Income": "-38.0",
"Other Net Income": "-16.3",
"Economic Capital Ratio": "-119"
},
"2012": {
"Liabilities, Non-Current": "-65.9",
"Liabilities": "-66.1",
"Stockholders Equity": "-7.36",
"ECR before LimitedLiability": "-91.6",
"Other Liabilities": "-11.4",
"Liabilities, Current": "11.3",
"Intangible Assets": "26.4",
"Assets": "48.2",
"Other Assets": "48.3",
"Assets, Current": "-21.3",
"Property, Plant and Equipment": "3.52",
"Assets, Non-Current": "-2.47",
"Other Revenues": "-49.8",
"Revenues": "-49.8",
"Net Income": "-64.6",
"Other Net Income": "-15.1",
"Comprehensive Net Income": "-64.3",
"Other Expenses": "53.4",
"Selling, General and Administrative Expense": "-28.4",
"Research and Development": "-42.2",
"Economic Capital Ratio": "-149"
},
"2013": {
"Other Liabilities": "-5.27",
"Liabilities": "-119",
"Stockholders Equity": "-3.39",
"ECR before LimitedLiability": "-69.3",
"Liabilities, Current": "-51.6",
"Liabilities, Non-Current": "-36.2",
"Assets, Non-Current": "-1.44",
"Assets": "55.6",
"Intangible Assets": "12.3",
"Assets, Current": "20.5",
"Other Assets": "17.5",
"Property, Plant and Equipment": "-2.29",
"Amortization of Intangible Assets": "0.682",
"Expenses": "39.8",
"Revenues": "-24.8",
"Comprehensive Net Income": "-0.986",
"Other Expenses": "66.2",
"Research and Development": "-23.9",
"Other Revenues": "-24.8",
"Other Net Income": "-16.6",
"Economic Capital Ratio": "-101"
},
"2014": {
"Other Liabilities": "-14.8",
"Liabilities": "-61.1",
"Stockholders Equity": "31.1",
"ECR before LimitedLiability": "60.0",
"Liabilities, Non-Current": "-92.3",
"Liabilities, Current": "35.1",
"Other Assets": "9.15",
"Assets": "34.3",
"Assets, Non-Current": "-1.66",
"Assets, Current": "10.6",
"Intangible Assets": "14.8",
"Research and Development": "-44.7",
"Expenses": "60.1",
"Revenues": "8.60",
"Net Income": "51.3",
"Other Expenses": "102",
"Selling, General and Administrative Expense": "-11.3",
"Other Revenues": "8.60",
"Other Net Income": "-18.9",
"Comprehensive Net Income": "52.5",
"Economic Capital Ratio": "13.0"
},
"2015": {
"Liabilities, Non-Current": "-110",
"Liabilities": "-103",
"Assets": "12.2",
"Stockholders Equity": "130",
"ECR before LimitedLiability": "226",
"Liabilities, Current": "28.6",
"Other Liabilities": "-24.7",
"Assets, Current": "2.44",
"Other Assets": "5.47",
"Amortization of Intangible Assets": "1.32",
"Expenses": "148",
"Revenues": "50.4",
"Net Income": "188",
"Selling, General and Administrative Expense": "-16.4",
"Research and Development": "-48.8",
"Other Expenses": "208",
"Other Revenues": "50.4",
"Comprehensive Net Income": "190",
"Other Net Income": "-8.63",
"Other Compr. Net Income": "2.09",
"Economic Capital Ratio": "190"
},
"2016": {
"Liabilities, Non-Current": "-48.8",
"Liabilities": "-30.3",
"Stockholders Equity": "45.4",
"ECR before LimitedLiability": "65.6",
"Liabilities, Current": "24.6",
"Other Liabilities": "-10.8",
"Other Assets": "18.7",
"Assets": "35.2",
"Intangible Assets": "45.4",
"Property, Plant and Equipment": "-3.93",
"Assets, Current": "-17.9",
"Other Expenses": "77.4",
"Expenses": "42.3",
"Net Income": "38.7",
"Other Net Income": "-3.82",
"Research and Development": "-34.0",
"Amortization of Intangible Assets": "2.06",
"Selling, General and Administrative Expense": "-10.6",
"Comprehensive Net Income": "29.9",
"Other Compr. Net Income": "-9.61",
"Economic Capital Ratio": "14.0"
},
"2017": {
"Liabilities, Non-Current": "-33.7",
"Liabilities": "-32.0",
"Assets": "31.1",
"Stockholders Equity": "30.5",
"ECR before LimitedLiability": "24.4",
"Liabilities, Current": "4.30",
"Other Liabilities": "-2.97",
"Other Assets": "13.3",
"Intangible Assets": "30.2",
"Property, Plant and Equipment": "-7.39",
"Other Expenses": "54.4",
"Expenses": "26.8",
"Revenues": "-5.52",
"Net Income": "18.0",
"Research and Development": "-29.0",
"Selling, General and Administrative Expense": "-6.30",
"Other Revenues": "-5.52",
"Comprehensive Net Income": "21.9",
"Other Net Income": "-4.07",
"Other Compr. Net Income": "4.14",
"Economic Capital Ratio": "-15.0"
},
"2024": {
"Other Liabilities": "31.0",
"Liabilities": "59.8",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "221",
"Liabilities, Current": "30.7",
"Assets, Current": "5.75",
"Assets": "10.4",
"Other Assets": "5.02",
"Intangible Assets": "2.33",
"Property, Plant and Equipment": "-2.56",
"Other Expenses": "74.8",
"Expenses": "64.3",
"Revenues": "47.6",
"Net Income": "119",
"Amortization of Intangible Assets": "1.45",
"Research and Development": "-17.0",
"Selling, General and Administrative Expense": "4.93",
"Other Revenues": "47.6",
"Other Net Income": "7.75",
"Comprehensive Net Income": "119",
"Economic Capital Ratio": "189"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000917273_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "527,927",
"Assets, Non-Current": "5,361",
"Intangible Assets": "18,154",
"Liabilities, Current": "55,811",
"Liabilities, Non-Current": "131,179",
"Other Assets": "43,960",
"Other Compr. Net Income": "0",
"Other Expenses": "-58,546",
"Other Liabilities": "27,899",
"Other Net Income": "-18,838",
"Other Revenues": "323,390",
"Property, Plant and Equipment": "67,770",
"Research and Development": "92,706",
"Selling, General and Administrative Expense": "119,475"
},
"output_variables": {
"Liabilities": "214,889",
"Assets": "663,172",
"Expenses": "153,635",
"Revenues": "323,390",
"Stockholders Equity": "448,283",
"Net Income": "150,917",
"Comprehensive Net Income": "150,917",
"BaseVar": "1,388,608",
"ECR before LimitedLiability": "371%",
"Economic Capital Ratio": "371%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "301,376",
"Assets, Non-Current": "6,539",
"Intangible Assets": "115,148",
"Liabilities, Current": "65,311",
"Liabilities, Non-Current": "154,756",
"Other Assets": "189,486",
"Other Compr. Net Income": "-27",
"Other Expenses": "51,324",
"Other Liabilities": "43,793",
"Other Net Income": "-24,265",
"Other Revenues": "312,363",
"Property, Plant and Equipment": "81,105",
"Research and Development": "115,696",
"Selling, General and Administrative Expense": "164,131"
},
"output_variables": {
"Liabilities": "263,860",
"Assets": "693,654",
"Expenses": "331,151",
"Revenues": "312,363",
"Stockholders Equity": "429,794",
"Net Income": "-43,053",
"Comprehensive Net Income": "-43,080",
"BaseVar": "1,757,605",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "190%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "215,176",
"Assets, Non-Current": "3,131",
"Intangible Assets": "124,969",
"Liabilities, Current": "54,134",
"Liabilities, Non-Current": "166,165",
"Other Assets": "157,631",
"Other Compr. Net Income": "89",
"Other Expenses": "87,839",
"Other Liabilities": "45,919",
"Other Net Income": "-27,451",
"Other Revenues": "234,051",
"Property, Plant and Equipment": "86,905",
"Research and Development": "140,503",
"Selling, General and Administrative Expense": "112,594"
},
"output_variables": {
"Liabilities": "266,218",
"Assets": "587,812",
"Expenses": "340,936",
"Revenues": "234,051",
"Stockholders Equity": "321,594",
"Net Income": "-134,336",
"Comprehensive Net Income": "-134,247",
"BaseVar": "1,580,854",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "107%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "398,371",
"Assets, Non-Current": "3,498",
"Intangible Assets": "116,899",
"Liabilities, Current": "212,842",
"Liabilities, Non-Current": "120,959",
"Other Assets": "121,969",
"Other Compr. Net Income": "-5.0",
"Other Expenses": "76,339",
"Other Liabilities": "39,349",
"Other Net Income": "-34,481",
"Other Revenues": "271,501",
"Property, Plant and Equipment": "72,642",
"Research and Development": "117,981",
"Selling, General and Administrative Expense": "76,448"
},
"output_variables": {
"Liabilities": "373,150",
"Assets": "713,379",
"Expenses": "270,768",
"Revenues": "271,501",
"Stockholders Equity": "340,229",
"Net Income": "-33,748",
"Comprehensive Net Income": "-33,753",
"BaseVar": "1,647,750",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "153%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "314,838",
"Assets, Non-Current": "2,612",
"Intangible Assets": "116,899",
"Liabilities, Current": "34,658",
"Liabilities, Non-Current": "122,936",
"Other Assets": "89,907",
"Other Compr. Net Income": "-97",
"Other Expenses": "60,466",
"Other Liabilities": "39,063",
"Other Net Income": "-25,096",
"Other Revenues": "296,558",
"Property, Plant and Equipment": "64,023",
"Research and Development": "110,025",
"Selling, General and Administrative Expense": "74,770"
},
"output_variables": {
"Liabilities": "196,657",
"Assets": "588,279",
"Expenses": "245,261",
"Revenues": "296,558",
"Stockholders Equity": "391,622",
"Net Income": "26,201",
"Comprehensive Net Income": "26,104",
"BaseVar": "1,478,296",
"ECR before LimitedLiability": "259%",
"Economic Capital Ratio": "262%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "315,590",
"Assets, Non-Current": "3,648",
"Intangible Assets": "116,899",
"Liabilities, Current": "28,366",
"Liabilities, Non-Current": "125,980",
"Other Assets": "226,751",
"Other Compr. Net Income": "775",
"Other Expenses": "-107,963",
"Other Liabilities": "38,625",
"Other Net Income": "-11,189",
"Other Revenues": "296,278",
"Property, Plant and Equipment": "56,616",
"Research and Development": "111,110",
"Selling, General and Administrative Expense": "70,554"
},
"output_variables": {
"Liabilities": "192,971",
"Assets": "719,504",
"Expenses": "73,701",
"Revenues": "296,278",
"Stockholders Equity": "526,533",
"Net Income": "211,388",
"Comprehensive Net Income": "212,163",
"BaseVar": "1,187,658",
"ECR before LimitedLiability": "448%",
"Economic Capital Ratio": "448%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "216,781",
"Assets, Non-Current": "2,749",
"Intangible Assets": "337,182",
"Liabilities, Current": "51,301",
"Liabilities, Non-Current": "129,784",
"Other Assets": "168,342",
"Other Compr. Net Income": "-13,881",
"Other Expenses": "93,783",
"Other Liabilities": "49,629",
"Other Net Income": "-11,005",
"Other Revenues": "336,597",
"Property, Plant and Equipment": "58,442",
"Research and Development": "129,844",
"Selling, General and Administrative Expense": "95,145"
},
"output_variables": {
"Liabilities": "230,714",
"Assets": "783,496",
"Expenses": "318,772",
"Revenues": "336,597",
"Stockholders Equity": "552,782",
"Net Income": "6,820",
"Comprehensive Net Income": "-7,061",
"BaseVar": "1,809,793",
"ECR before LimitedLiability": "250%",
"Economic Capital Ratio": "253%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "371,744",
"Assets, Non-Current": "4,543",
"Intangible Assets": "301,383",
"Liabilities, Current": "132,842",
"Liabilities, Non-Current": "139,554",
"Other Assets": "159,099",
"Other Compr. Net Income": "8,411",
"Other Expenses": "142,465",
"Other Liabilities": "47,092",
"Other Net Income": "-13,418",
"Other Revenues": "393,096",
"Property, Plant and Equipment": "54,303",
"Research and Development": "149,135",
"Selling, General and Administrative Expense": "110,940"
},
"output_variables": {
"Liabilities": "319,488",
"Assets": "891,072",
"Expenses": "402,540",
"Revenues": "393,096",
"Stockholders Equity": "571,584",
"Net Income": "-22,862",
"Comprehensive Net Income": "-14,451",
"BaseVar": "2,170,725",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "220%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "690,257",
"Assets, Non-Current": "5,632",
"Intangible Assets": "303,871",
"Liabilities, Current": "81,812",
"Liabilities, Non-Current": "140,632",
"Other Assets": "267,867",
"Other Compr. Net Income": "9.0",
"Other Expenses": "126,862",
"Other Liabilities": "0",
"Other Net Income": "17,034",
"Other Revenues": "556,624",
"Property, Plant and Equipment": "75,509",
"Research and Development": "162,881",
"Selling, General and Administrative Expense": "104,094"
},
"output_variables": {
"Liabilities": "222,444",
"Assets": "1,343,136",
"Expenses": "393,837",
"Revenues": "556,624",
"Stockholders Equity": "1,120,692",
"Net Income": "179,821",
"Comprehensive Net Income": "179,830",
"BaseVar": "2,635,560",
"ECR before LimitedLiability": "423%",
"Economic Capital Ratio": "423%"
}
}
},
"top_rated": true,
"trend": null,
"value": 4.230134401342643,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000917273.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000917273.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000917273.svg"
},
{
"company_id": "0000827054",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000827054.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000827054.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000827054_main_keyfigs.svg",
"name": "Microchip Technology INC",
"rank": 5,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Microchip Technology 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 Microchip Technology INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 114% points.The greatest weakness of Microchip Technology INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 419%, being 186% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000827054_2025_Microchip_Technology_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Other Liabilities": "23.7",
"Liabilities": "73.2",
"Assets": "-8.11",
"Stockholders Equity": "192",
"ECR before LimitedLiability": "140",
"Liabilities, Current": "23.8",
"Liabilities, Non-Current": "29.7",
"Assets, Current": "-8.92",
"Property, Plant and Equipment": "-1.24",
"Selling, General and Administrative Expense": "-7.91",
"Expenses": "43.0",
"Revenues": "-9.59",
"Net Income": "39.3",
"Other Expenses": "32.2",
"Amortization of Intangible Assets": "1.74",
"Research and Development": "17.0",
"Other Revenues": "-9.59",
"Other Net Income": "5.84",
"Comprehensive Net Income": "37.0",
"Other Compr. Net Income": "-2.29",
"Economic Capital Ratio": "138"
},
"2010": {
"Liabilities, Non-Current": "31.7",
"Liabilities": "56.5",
"Assets": "-4.71",
"Stockholders Equity": "193",
"ECR before LimitedLiability": "135",
"Liabilities, Current": "11.0",
"Other Liabilities": "15.9",
"Property, Plant and Equipment": "-0.861",
"Assets, Current": "2.11",
"Other Assets": "-16.0",
"Other Expenses": "31.5",
"Expenses": "45.8",
"Revenues": "-22.8",
"Net Income": "37.2",
"Research and Development": "14.3",
"Selling, General and Administrative Expense": "-1.17",
"Amortization of Intangible Assets": "1.17",
"Other Revenues": "-22.8",
"Other Net Income": "14.2",
"Comprehensive Net Income": "37.9",
"Economic Capital Ratio": "131"
},
"2011": {
"Other Liabilities": "19.2",
"Liabilities": "45.3",
"Assets": "-0.312",
"Stockholders Equity": "165",
"ECR before LimitedLiability": "216",
"Liabilities, Non-Current": "33.8",
"Liabilities, Current": "-7.14",
"Other Assets": "-0.0700",
"Assets, Current": "-0.141",
"Property, Plant and Equipment": "-0.0609",
"Research and Development": "21.2",
"Expenses": "64.4",
"Revenues": "19.1",
"Net Income": "84.0",
"Amortization of Intangible Assets": "2.15",
"Selling, General and Administrative Expense": "9.92",
"Other Expenses": "31.2",
"Other Revenues": "19.1",
"Comprehensive Net Income": "84.1",
"Other Net Income": "0.586",
"Economic Capital Ratio": "159"
},
"2012": {
"Liabilities, Non-Current": "36.4",
"Liabilities": "75.1",
"Assets": "-4.20",
"Stockholders Equity": "203",
"ECR before LimitedLiability": "277",
"Other Liabilities": "23.2",
"Liabilities, Current": "19.6",
"Other Assets": "-0.405",
"Assets, Current": "-2.73",
"Property, Plant and Equipment": "-0.505",
"Other Expenses": "32.0",
"Expenses": "71.8",
"Revenues": "24.6",
"Net Income": "104",
"Selling, General and Administrative Expense": "14.1",
"Research and Development": "24.1",
"Amortization of Intangible Assets": "1.60",
"Other Revenues": "24.6",
"Other Net Income": "7.46",
"Comprehensive Net Income": "104",
"Economic Capital Ratio": "219"
},
"2013": {
"Other Liabilities": "24.6",
"Liabilities": "78.2",
"Assets": "26.5",
"Stockholders Equity": "196",
"ECR before LimitedLiability": "194",
"Liabilities, Current": "25.1",
"Liabilities, Non-Current": "33.5",
"Intangible Assets": "7.18",
"Assets, Current": "11.5",
"Property, Plant and Equipment": "1.46",
"Amortization of Intangible Assets": "1.27",
"Expenses": "54.4",
"Revenues": "6.54",
"Net Income": "60.9",
"Other Expenses": "20.7",
"Research and Development": "14.0",
"Selling, General and Administrative Expense": "18.5",
"Other Revenues": "6.54",
"Comprehensive Net Income": "51.6",
"Other Compr. Net Income": "-9.38",
"Economic Capital Ratio": "162"
},
"2018": {
"Other Liabilities": "22.9",
"Liabilities": "39.8",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "204",
"Liabilities, Current": "-31.2",
"Liabilities, Non-Current": "44.8",
"Intangible Assets": "59.5",
"Assets": "39.0",
"Other Assets": "-6.07",
"Property, Plant and Equipment": "-2.64",
"Assets, Current": "-2.05",
"Research and Development": "19.0",
"Expenses": "33.0",
"Revenues": "29.4",
"Net Income": "67.7",
"Other Expenses": "-27.6",
"Selling, General and Administrative Expense": "39.2",
"Other Revenues": "29.4",
"Comprehensive Net Income": "68.5",
"Other Net Income": "7.04",
"Economic Capital Ratio": "79.5"
},
"2019": {
"Other Liabilities": "17.3",
"Liabilities": "45.1",
"Stockholders Equity": "198",
"ECR before LimitedLiability": "209",
"Liabilities, Non-Current": "51.3",
"Liabilities, Current": "-25.5",
"Assets, Current": "-12.6",
"Assets": "64.1",
"Intangible Assets": "110",
"Property, Plant and Equipment": "-2.41",
"Other Assets": "5.06",
"Expenses": "48.7",
"Revenues": "-7.34",
"Net Income": "42.8",
"Amortization of Intangible Assets": "1.68",
"Research and Development": "17.0",
"Selling, General and Administrative Expense": "28.9",
"Other Revenues": "-7.34",
"Other Net Income": "1.40",
"Comprehensive Net Income": "43.0",
"Economic Capital Ratio": "155"
},
"2020": {
"Liabilities, Non-Current": "65.6",
"Liabilities": "95.6",
"Stockholders Equity": "218",
"ECR before LimitedLiability": "208",
"Other Liabilities": "28.7",
"Liabilities, Current": "7.15",
"Other Assets": "2.33",
"Assets": "34.0",
"Assets, Current": "-8.55",
"Property, Plant and Equipment": "-2.16",
"Intangible Assets": "69.8",
"Other Expenses": "3.20",
"Expenses": "41.5",
"Revenues": "5.70",
"Net Income": "41.7",
"Research and Development": "12.2",
"Selling, General and Administrative Expense": "24.3",
"Other Revenues": "5.70",
"Other Net Income": "-5.46",
"Comprehensive Net Income": "40.9",
"Economic Capital Ratio": "176"
},
"2021": {
"Liabilities, Current": "-13.6",
"Liabilities": "70.3",
"Stockholders Equity": "162",
"ECR before LimitedLiability": "184",
"Liabilities, Non-Current": "55.0",
"Other Liabilities": "30.4",
"Assets, Current": "-17.9",
"Assets": "40.1",
"Other Assets": "2.21",
"Intangible Assets": "101",
"Property, Plant and Equipment": "-3.49",
"Expenses": "46.6",
"Revenues": "18.9",
"Net Income": "60.1",
"Research and Development": "20.2",
"Selling, General and Administrative Expense": "33.5",
"Other Expenses": "-8.54",
"Other Revenues": "18.9",
"Comprehensive Net Income": "59.0",
"Other Net Income": "-5.20",
"Economic Capital Ratio": "149"
},
"2022": {
"Liabilities, Current": "29.5",
"Liabilities": "124",
"Assets": "7.96",
"Stockholders Equity": "211",
"ECR before LimitedLiability": "286",
"Other Liabilities": "39.8",
"Liabilities, Non-Current": "66.3",
"Assets, Current": "-2.87",
"Intangible Assets": "17.6",
"Other Expenses": "-7.67",
"Expenses": "52.4",
"Revenues": "50.6",
"Net Income": "93.2",
"Selling, General and Administrative Expense": "38.6",
"Amortization of Intangible Assets": "1.57",
"Research and Development": "19.9",
"Other Revenues": "50.6",
"Comprehensive Net Income": "95.6",
"Other Net Income": "-9.68",
"Other Compr. Net Income": "2.38",
"Economic Capital Ratio": "215"
},
"2023": {
"Liabilities, Current": "-36.6",
"Liabilities": "60.3",
"Assets": "9.84",
"Stockholders Equity": "98.9",
"ECR before LimitedLiability": "230",
"Other Liabilities": "32.3",
"Liabilities, Non-Current": "61.7",
"Property, Plant and Equipment": "-3.62",
"Intangible Assets": "35.3",
"Assets, Current": "-9.83",
"Research and Development": "30.3",
"Expenses": "66.1",
"Revenues": "67.9",
"Net Income": "130",
"Selling, General and Administrative Expense": "40.6",
"Other Expenses": "-5.79",
"Other Revenues": "67.9",
"Comprehensive Net Income": "132",
"Other Net Income": "-2.63",
"Other Compr. Net Income": "1.61",
"Economic Capital Ratio": "179"
},
"2024": {
"Other Liabilities": "34.5",
"Liabilities": "83.0",
"Assets": "6.08",
"Stockholders Equity": "99.9",
"ECR before LimitedLiability": "218",
"Liabilities, Current": "-35.2",
"Liabilities, Non-Current": "81.3",
"Assets, Current": "-8.26",
"Intangible Assets": "26.4",
"Property, Plant and Equipment": "-2.63",
"Other Expenses": "-7.92",
"Expenses": "50.5",
"Revenues": "65.3",
"Net Income": "114",
"Amortization of Intangible Assets": "1.63",
"Research and Development": "24.7",
"Selling, General and Administrative Expense": "32.1",
"Other Revenues": "65.3",
"Other Net Income": "-0.929",
"Comprehensive Net Income": "114",
"Economic Capital Ratio": "186"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000827054_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,742,789",
"Assets, Non-Current": "18,526",
"Intangible Assets": "61,883",
"Liabilities, Current": "155,645",
"Liabilities, Non-Current": "0",
"Other Assets": "50,826",
"Other Compr. Net Income": "0",
"Other Expenses": "409,159",
"Other Liabilities": "0",
"Other Net Income": "28,191",
"Other Revenues": "903,297",
"Property, Plant and Equipment": "531,687",
"Research and Development": "115,524",
"Selling, General and Administrative Expense": "161,218"
},
"output_variables": {
"Liabilities": "155,645",
"Assets": "2,405,711",
"Expenses": "685,901",
"Revenues": "903,297",
"Stockholders Equity": "2,250,066",
"Net Income": "245,587",
"Comprehensive Net Income": "245,587",
"BaseVar": "4,377,978",
"ECR before LimitedLiability": "485%",
"Economic Capital Ratio": "485%"
}
},
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "0",
"Assets, Non-Current": "19,225",
"Intangible Assets": "75,865",
"Liabilities, Current": "203,390",
"Liabilities, Non-Current": "0",
"Other Assets": "1,928,184",
"Other Compr. Net Income": "0",
"Other Expenses": "435,533",
"Other Liabilities": "0",
"Other Net Income": "55,154",
"Other Revenues": "947,729",
"Property, Plant and Equipment": "493,039",
"Research and Development": "120,823",
"Selling, General and Administrative Expense": "167,222"
},
"output_variables": {
"Liabilities": "203,390",
"Assets": "2,516,313",
"Expenses": "723,578",
"Revenues": "947,729",
"Stockholders Equity": "2,312,923",
"Net Income": "279,305",
"Comprehensive Net Income": "279,305",
"BaseVar": "4,666,024",
"ECR before LimitedLiability": "477%",
"Economic Capital Ratio": "477%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,774,983",
"Assets, Non-Current": "33,777",
"Intangible Assets": "153,947",
"Liabilities, Current": "340,316",
"Liabilities, Non-Current": "0",
"Other Assets": "464,838",
"Other Compr. Net Income": "0",
"Other Expenses": "677,686",
"Other Liabilities": "0",
"Other Net Income": "7,819",
"Other Revenues": "1,487,205",
"Property, Plant and Equipment": "540,513",
"Research and Development": "170,607",
"Selling, General and Administrative Expense": "227,781"
},
"output_variables": {
"Liabilities": "340,316",
"Assets": "2,968,058",
"Expenses": "1,076,074",
"Revenues": "1,487,205",
"Stockholders Equity": "2,627,742",
"Net Income": "418,950",
"Comprehensive Net Income": "418,950",
"BaseVar": "6,577,840",
"ECR before LimitedLiability": "469%",
"Economic Capital Ratio": "469%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,015,861",
"Assets, Non-Current": "38,769",
"Intangible Assets": "183,949",
"Liabilities, Current": "247,873",
"Liabilities, Non-Current": "0",
"Other Assets": "328,586",
"Other Compr. Net Income": "-256",
"Other Expenses": "672,938",
"Other Liabilities": "0",
"Other Net Income": "17,445",
"Other Revenues": "1,383,176",
"Property, Plant and Equipment": "516,611",
"Research and Development": "182,650",
"Selling, General and Administrative Expense": "208,328"
},
"output_variables": {
"Liabilities": "247,873",
"Assets": "3,083,776",
"Expenses": "1,063,916",
"Revenues": "1,383,176",
"Stockholders Equity": "2,835,903",
"Net Income": "336,705",
"Comprehensive Net Income": "336,449",
"BaseVar": "6,385,903",
"ECR before LimitedLiability": "476%",
"Economic Capital Ratio": "476%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,236,370",
"Assets, Non-Current": "41,557",
"Intangible Assets": "801,484",
"Liabilities, Current": "341,611",
"Liabilities, Non-Current": "0",
"Other Assets": "257,450",
"Other Compr. Net Income": "-47,330",
"Other Expenses": "886,876",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,581,623",
"Property, Plant and Equipment": "514,544",
"Research and Development": "254,723",
"Selling, General and Administrative Expense": "261,471"
},
"output_variables": {
"Liabilities": "341,611",
"Assets": "3,851,405",
"Expenses": "1,403,070",
"Revenues": "1,581,623",
"Stockholders Equity": "3,509,794",
"Net Income": "178,553",
"Comprehensive Net Income": "131,223",
"BaseVar": "7,902,832",
"ECR before LimitedLiability": "416%",
"Economic Capital Ratio": "416%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,356,300",
"Assets, Non-Current": "47,700",
"Intangible Assets": "3,961,000",
"Liabilities, Current": "2,017,400",
"Liabilities, Non-Current": "0",
"Other Assets": "124,300",
"Other Compr. Net Income": "-3,200",
"Other Expenses": "2,744,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "3,980,800",
"Property, Plant and Equipment": "767,900",
"Research and Development": "529,300",
"Selling, General and Administrative Expense": "452,100"
},
"output_variables": {
"Liabilities": "2,017,400",
"Assets": "8,257,200",
"Expenses": "3,725,400",
"Revenues": "3,980,800",
"Stockholders Equity": "6,239,800",
"Net Income": "255,400",
"Comprehensive Net Income": "252,200",
"BaseVar": "19,900,801",
"ECR before LimitedLiability": "303%",
"Economic Capital Ratio": "304%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,214,800",
"Assets, Non-Current": "111,800",
"Intangible Assets": "13,349,500",
"Liabilities, Current": "2,374,500",
"Liabilities, Non-Current": "0",
"Other Assets": "1,677,200",
"Other Compr. Net Income": "-1,400",
"Other Expenses": "3,477,500",
"Other Liabilities": "0",
"Other Net Income": "-6,900",
"Other Revenues": "5,349,500",
"Property, Plant and Equipment": "996,700",
"Research and Development": "826,300",
"Selling, General and Administrative Expense": "682,900"
},
"output_variables": {
"Liabilities": "2,374,500",
"Assets": "18,350,000",
"Expenses": "4,986,700",
"Revenues": "5,349,500",
"Stockholders Equity": "15,975,500",
"Net Income": "355,900",
"Comprehensive Net Income": "354,500",
"BaseVar": "30,171,968",
"ECR before LimitedLiability": "374%",
"Economic Capital Ratio": "374%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,217,200",
"Assets, Non-Current": "217,200",
"Intangible Assets": "12,367,100",
"Liabilities, Current": "1,637,400",
"Liabilities, Non-Current": "0",
"Other Assets": "1,748,500",
"Other Compr. Net Income": "400",
"Other Expenses": "3,149,800",
"Other Liabilities": "0",
"Other Net Income": "600",
"Other Revenues": "5,274,200",
"Property, Plant and Equipment": "876,100",
"Research and Development": "877,800",
"Selling, General and Administrative Expense": "676,600"
},
"output_variables": {
"Liabilities": "1,637,400",
"Assets": "17,426,100",
"Expenses": "4,704,200",
"Revenues": "5,274,200",
"Stockholders Equity": "15,788,700",
"Net Income": "570,600",
"Comprehensive Net Income": "571,000",
"BaseVar": "28,642,301",
"ECR before LimitedLiability": "411%",
"Economic Capital Ratio": "411%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,145,200",
"Assets, Non-Current": "264,300",
"Intangible Assets": "11,465,400",
"Liabilities, Current": "2,409,600",
"Liabilities, Non-Current": "0",
"Other Assets": "1,749,200",
"Other Compr. Net Income": "-4,600",
"Other Expenses": "3,340,600",
"Other Liabilities": "0",
"Other Net Income": "-301,700",
"Other Revenues": "5,438,400",
"Property, Plant and Equipment": "854,700",
"Research and Development": "836,400",
"Selling, General and Administrative Expense": "610,300"
},
"output_variables": {
"Liabilities": "2,409,600",
"Assets": "16,478,800",
"Expenses": "4,787,300",
"Revenues": "5,438,400",
"Stockholders Equity": "14,069,200",
"Net Income": "349,400",
"Comprehensive Net Income": "344,800",
"BaseVar": "29,612,980",
"ECR before LimitedLiability": "363%",
"Economic Capital Ratio": "363%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,452,600",
"Assets, Non-Current": "265,200",
"Intangible Assets": "10,716,700",
"Liabilities, Current": "1,399,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,797,100",
"Other Compr. Net Income": "5,600",
"Other Expenses": "3,717,300",
"Other Liabilities": "0",
"Other Net Income": "-110,100",
"Other Revenues": "6,820,900",
"Property, Plant and Equipment": "967,900",
"Research and Development": "989,100",
"Selling, General and Administrative Expense": "718,900"
},
"output_variables": {
"Liabilities": "1,399,000",
"Assets": "16,199,500",
"Expenses": "5,425,300",
"Revenues": "6,820,900",
"Stockholders Equity": "14,800,500",
"Net Income": "1,285,500",
"Comprehensive Net Income": "1,291,100",
"BaseVar": "32,472,288",
"ECR before LimitedLiability": "450%",
"Economic Capital Ratio": "450%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,069,300",
"Assets, Non-Current": "457,200",
"Intangible Assets": "10,042,600",
"Liabilities, Current": "3,118,600",
"Liabilities, Non-Current": "0",
"Other Assets": "1,623,300",
"Other Compr. Net Income": "16,500",
"Other Expenses": "4,282,600",
"Other Liabilities": "0",
"Other Net Income": "-2,400",
"Other Revenues": "8,438,700",
"Property, Plant and Equipment": "1,177,900",
"Research and Development": "1,118,300",
"Selling, General and Administrative Expense": "797,700"
},
"output_variables": {
"Liabilities": "3,118,600",
"Assets": "16,370,300",
"Expenses": "6,198,600",
"Revenues": "8,438,700",
"Stockholders Equity": "13,251,700",
"Net Income": "2,237,700",
"Comprehensive Net Income": "2,254,200",
"BaseVar": "37,811,073",
"ECR before LimitedLiability": "407%",
"Economic Capital Ratio": "407%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,013,000",
"Assets, Non-Current": "611,900",
"Intangible Assets": "9,457,200",
"Liabilities, Current": "2,519,400",
"Liabilities, Non-Current": "0",
"Other Assets": "1,596,500",
"Other Compr. Net Income": "600",
"Other Expenses": "3,889,100",
"Other Liabilities": "0",
"Other Net Income": "-6,800",
"Other Revenues": "7,634,400",
"Property, Plant and Equipment": "1,194,600",
"Research and Development": "1,097,400",
"Selling, General and Administrative Expense": "734,200"
},
"output_variables": {
"Liabilities": "2,519,400",
"Assets": "15,873,200",
"Expenses": "5,720,700",
"Revenues": "7,634,400",
"Stockholders Equity": "13,353,800",
"Net Income": "1,906,900",
"Comprehensive Net Income": "1,907,500",
"BaseVar": "34,785,488",
"ECR before LimitedLiability": "419%",
"Economic Capital Ratio": "419%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 4.192501216391571,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000827054.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000827054.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000827054.svg"
},
{
"company_id": "0000833640",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000833640.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000833640.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000833640.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000833640_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000833640_main_keyfigs.svg",
"name": "Power Integrations INC",
"rank": 6,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Power Integrations 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 Power Integrations INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 144% points.The greatest weakness of Power Integrations INC is the variable Selling, General and Administrative Expense, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 412%, being 179% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000833640_2025_Power_Integrations_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "-5.02",
"Liabilities": "43.5",
"Assets": "-0.900",
"Stockholders Equity": "18.7",
"ECR before LimitedLiability": "55.4",
"Liabilities, Current": "27.7",
"Other Liabilities": "21.6",
"Property, Plant and Equipment": "2.08",
"Assets, Current": "2.10",
"Intangible Assets": "-5.23",
"Other Expenses": "-7.61",
"Expenses": "-3.15",
"Revenues": "14.1",
"Net Income": "11.8",
"Research and Development": "18.7",
"Selling, General and Administrative Expense": "-16.0",
"Amortization of Intangible Assets": "1.76",
"Other Revenues": "14.1",
"Comprehensive Net Income": "12.8",
"Other Compr. Net Income": "1.03",
"Economic Capital Ratio": "52.0"
},
"2011": {
"Other Liabilities": "23.6",
"Liabilities": "58.1",
"Stockholders Equity": "65.1",
"ECR before LimitedLiability": "142",
"Liabilities, Non-Current": "-16.1",
"Liabilities, Current": "50.8",
"Other Assets": "1.43",
"Assets": "5.25",
"Intangible Assets": "-3.52",
"Assets, Non-Current": "2.81",
"Property, Plant and Equipment": "4.80",
"Research and Development": "19.8",
"Expenses": "13.3",
"Revenues": "20.6",
"Net Income": "35.1",
"Amortization of Intangible Assets": "2.88",
"Selling, General and Administrative Expense": "-3.34",
"Other Expenses": "-6.04",
"Other Revenues": "20.6",
"Comprehensive Net Income": "35.2",
"Economic Capital Ratio": "85.5"
},
"2012": {
"Liabilities, Non-Current": "34.1",
"Liabilities": "85.4",
"Stockholders Equity": "25.3",
"ECR before LimitedLiability": "93.3",
"Other Liabilities": "15.1",
"Liabilities, Current": "47.3",
"Intangible Assets": "30.9",
"Assets": "-13.5",
"Other Assets": "-9.14",
"Assets, Current": "-30.4",
"Property, Plant and Equipment": "7.05",
"Other Expenses": "-12.0",
"Expenses": "13.0",
"Revenues": "20.2",
"Net Income": "-13.0",
"Selling, General and Administrative Expense": "-10.4",
"Research and Development": "32.3",
"Other Revenues": "20.2",
"Other Net Income": "-47.1",
"Comprehensive Net Income": "-12.9",
"Economic Capital Ratio": "35.5"
},
"2013": {
"Other Liabilities": "24.2",
"Liabilities": "110",
"Assets": "2.02",
"Stockholders Equity": "94.4",
"ECR before LimitedLiability": "216",
"Liabilities, Current": "57.3",
"Liabilities, Non-Current": "37.8",
"Intangible Assets": "3.84",
"Other Assets": "-1.55",
"Amortization of Intangible Assets": "1.80",
"Expenses": "45.3",
"Revenues": "70.3",
"Net Income": "117",
"Other Expenses": "39.0",
"Research and Development": "15.6",
"Selling, General and Administrative Expense": "-11.1",
"Other Revenues": "70.3",
"Other Net Income": "1.91",
"Comprehensive Net Income": "116",
"Other Compr. Net Income": "-1.29",
"Economic Capital Ratio": "185"
},
"2014": {
"Other Liabilities": "25.1",
"Liabilities": "105",
"Stockholders Equity": "75.9",
"ECR before LimitedLiability": "241",
"Liabilities, Non-Current": "49.6",
"Liabilities, Current": "39.6",
"Research and Development": "11.5",
"Expenses": "42.9",
"Net Income": "128",
"Other Expenses": "50.4",
"Selling, General and Administrative Expense": "-20.8",
"Amortization of Intangible Assets": "1.87",
"Other Revenues": "77.6",
"Revenues": "77.6",
"Other Assets": "-1.82",
"Property, Plant and Equipment": "1.20",
"Intangible Assets": "2.68",
"Other Net Income": "7.80",
"Comprehensive Net Income": "129",
"Other Compr. Net Income": "1.33",
"Economic Capital Ratio": "194"
},
"2015": {
"Liabilities, Non-Current": "51.6",
"Liabilities": "100",
"Stockholders Equity": "69.6",
"ECR before LimitedLiability": "199",
"Liabilities, Current": "34.1",
"Other Liabilities": "22.6",
"Amortization of Intangible Assets": "2.82",
"Expenses": "22.5",
"Net Income": "83.2",
"Selling, General and Administrative Expense": "-16.3",
"Research and Development": "14.3",
"Other Expenses": "21.6",
"Other Revenues": "58.7",
"Revenues": "58.7",
"Assets, Current": "-2.86",
"Property, Plant and Equipment": "2.16",
"Other Assets": "-2.12",
"Intangible Assets": "5.05",
"Comprehensive Net Income": "85.2",
"Other Net Income": "2.22",
"Economic Capital Ratio": "163"
},
"2016": {
"Liabilities, Non-Current": "73.5",
"Liabilities": "132",
"Assets": "-2.44",
"Stockholders Equity": "54.3",
"ECR before LimitedLiability": "237",
"Liabilities, Current": "36.6",
"Other Liabilities": "36.9",
"Other Assets": "-4.04",
"Property, Plant and Equipment": "1.51",
"Assets, Current": "1.53",
"Other Expenses": "10.0",
"Expenses": "25.5",
"Revenues": "84.9",
"Net Income": "118",
"Research and Development": "18.8",
"Amortization of Intangible Assets": "3.45",
"Selling, General and Administrative Expense": "-6.74",
"Other Revenues": "84.9",
"Comprehensive Net Income": "117",
"Other Net Income": "7.74",
"Economic Capital Ratio": "186"
},
"2017": {
"Liabilities, Non-Current": "58.0",
"Liabilities": "158",
"Assets": "-3.70",
"Stockholders Equity": "80.2",
"ECR before LimitedLiability": "205",
"Liabilities, Current": "86.1",
"Other Liabilities": "39.1",
"Other Assets": "-6.78",
"Intangible Assets": "-1.49",
"Property, Plant and Equipment": "2.51",
"Other Expenses": "-23.5",
"Expenses": "3.82",
"Revenues": "74.3",
"Net Income": "86.7",
"Research and Development": "21.3",
"Amortization of Intangible Assets": "3.66",
"Selling, General and Administrative Expense": "2.36",
"Other Revenues": "74.3",
"Comprehensive Net Income": "86.7",
"Other Net Income": "8.80",
"Economic Capital Ratio": "166"
},
"2018": {
"Other Liabilities": "40.1",
"Liabilities": "194",
"Assets": "0.232",
"Stockholders Equity": "143",
"ECR before LimitedLiability": "363",
"Liabilities, Current": "121",
"Liabilities, Non-Current": "62.9",
"Other Assets": "-0.338",
"Property, Plant and Equipment": "0.269",
"Research and Development": "1.38",
"Expenses": "33.8",
"Revenues": "109",
"Net Income": "157",
"Other Expenses": "27.3",
"Selling, General and Administrative Expense": "2.42",
"Amortization of Intangible Assets": "2.66",
"Other Revenues": "109",
"Comprehensive Net Income": "159",
"Other Net Income": "15.2",
"Other Compr. Net Income": "2.09",
"Economic Capital Ratio": "238"
},
"2019": {
"Other Liabilities": "27.5",
"Liabilities": "123",
"Stockholders Equity": "194",
"ECR before LimitedLiability": "385",
"Liabilities, Non-Current": "52.5",
"Liabilities, Current": "53.8",
"Assets, Current": "-29.9",
"Assets": "-31.5",
"Property, Plant and Equipment": "-2.83",
"Other Assets": "2.88",
"Assets, Non-Current": "-1.93",
"Other Expenses": "114",
"Expenses": "108",
"Revenues": "92.8",
"Net Income": "207",
"Amortization of Intangible Assets": "2.24",
"Selling, General and Administrative Expense": "-7.70",
"Other Revenues": "92.8",
"Other Net Income": "6.88",
"Comprehensive Net Income": "206",
"Economic Capital Ratio": "332"
},
"2020": {
"Liabilities, Non-Current": "75.5",
"Liabilities": "162",
"Assets": "3.21",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "233",
"Other Liabilities": "43.7",
"Liabilities, Current": "66.0",
"Other Assets": "-2.25",
"Assets, Current": "6.29",
"Intangible Assets": "-1.36",
"Other Expenses": "3.94",
"Expenses": "22.5",
"Revenues": "65.1",
"Net Income": "82.9",
"Research and Development": "8.60",
"Selling, General and Administrative Expense": "7.24",
"Amortization of Intangible Assets": "2.73",
"Other Revenues": "65.1",
"Other Net Income": "-4.59",
"Comprehensive Net Income": "82.5",
"Economic Capital Ratio": "202"
},
"2021": {
"Liabilities, Current": "105",
"Liabilities": "209",
"Stockholders Equity": "88.3",
"ECR before LimitedLiability": "315",
"Liabilities, Non-Current": "82.5",
"Other Liabilities": "58.3",
"Amortization of Intangible Assets": "2.61",
"Expenses": "35.3",
"Net Income": "190",
"Research and Development": "32.9",
"Selling, General and Administrative Expense": "29.4",
"Other Expenses": "-29.7",
"Other Revenues": "143",
"Revenues": "143",
"Assets, Current": "-2.23",
"Other Assets": "2.48",
"Intangible Assets": "2.24",
"Comprehensive Net Income": "188",
"Other Net Income": "12.5",
"Other Compr. Net Income": "-2.69",
"Economic Capital Ratio": "280"
},
"2022": {
"Liabilities, Current": "99.3",
"Liabilities": "212",
"Assets": "2.40",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "357",
"Other Liabilities": "65.0",
"Liabilities, Non-Current": "83.6",
"Assets, Current": "-3.44",
"Intangible Assets": "3.65",
"Other Assets": "3.47",
"Other Expenses": "-7.63",
"Expenses": "47.5",
"Revenues": "157",
"Net Income": "199",
"Selling, General and Administrative Expense": "32.7",
"Amortization of Intangible Assets": "2.44",
"Research and Development": "19.9",
"Other Revenues": "157",
"Comprehensive Net Income": "199",
"Other Net Income": "-5.08",
"Economic Capital Ratio": "286"
},
"2023": {
"Liabilities, Current": "76.1",
"Liabilities": "157",
"Assets": "1.40",
"Stockholders Equity": "131",
"ECR before LimitedLiability": "273",
"Other Liabilities": "40.9",
"Liabilities, Non-Current": "61.1",
"Intangible Assets": "-1.22",
"Assets, Current": "3.25",
"Research and Development": "7.35",
"Expenses": "31.8",
"Revenues": "63.5",
"Net Income": "101",
"Selling, General and Administrative Expense": "3.09",
"Amortization of Intangible Assets": "1.44",
"Other Expenses": "19.9",
"Other Revenues": "63.5",
"Comprehensive Net Income": "108",
"Other Net Income": "6.28",
"Other Compr. Net Income": "6.25",
"Economic Capital Ratio": "222"
},
"2024": {
"Other Liabilities": "40.6",
"Liabilities": "144",
"Stockholders Equity": "100",
"ECR before LimitedLiability": "211",
"Liabilities, Current": "47.4",
"Liabilities, Non-Current": "75.9",
"Other Expenses": "21.2",
"Expenses": "7.56",
"Net Income": "69.6",
"Amortization of Intangible Assets": "1.95",
"Selling, General and Administrative Expense": "-14.6",
"Other Revenues": "52.1",
"Revenues": "52.1",
"Assets, Current": "8.10",
"Other Assets": "-2.88",
"Intangible Assets": "-4.13",
"Property, Plant and Equipment": "1.08",
"Other Net Income": "10.0",
"Comprehensive Net Income": "68.0",
"Other Compr. Net Income": "-1.65",
"Economic Capital Ratio": "179"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000833640_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "261,510",
"Assets, Non-Current": "17,288",
"Intangible Assets": "24,621",
"Liabilities, Current": "49,455",
"Liabilities, Non-Current": "29,580",
"Other Assets": "45,181",
"Other Compr. Net Income": "0",
"Other Expenses": "159,603",
"Other Liabilities": "0",
"Other Net Income": "1,879",
"Other Revenues": "299,803",
"Property, Plant and Equipment": "84,470",
"Research and Development": "35,886",
"Selling, General and Administrative Expense": "56,729"
},
"output_variables": {
"Liabilities": "79,035",
"Assets": "433,070",
"Expenses": "252,218",
"Revenues": "299,803",
"Stockholders Equity": "354,035",
"Net Income": "49,464",
"Comprehensive Net Income": "49,464",
"BaseVar": "1,316,771",
"ECR before LimitedLiability": "398%",
"Economic Capital Ratio": "398%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "250,101",
"Assets, Non-Current": "26,511",
"Intangible Assets": "23,638",
"Liabilities, Current": "32,631",
"Liabilities, Non-Current": "34,368",
"Other Assets": "44,428",
"Other Compr. Net Income": "0",
"Other Expenses": "168,897",
"Other Liabilities": "0",
"Other Net Income": "1,876",
"Other Revenues": "298,739",
"Property, Plant and Equipment": "88,241",
"Research and Development": "40,295",
"Selling, General and Administrative Expense": "57,132"
},
"output_variables": {
"Liabilities": "66,999",
"Assets": "432,919",
"Expenses": "266,324",
"Revenues": "298,739",
"Stockholders Equity": "365,920",
"Net Income": "34,291",
"Comprehensive Net Income": "34,291",
"BaseVar": "1,335,647",
"ECR before LimitedLiability": "395%",
"Economic Capital Ratio": "395%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "164,864",
"Assets, Non-Current": "4,673",
"Intangible Assets": "128,337",
"Liabilities, Current": "40,567",
"Liabilities, Non-Current": "7,937",
"Other Assets": "11,532",
"Other Compr. Net Income": "-343",
"Other Expenses": "193,690",
"Other Liabilities": "9,577",
"Other Net Income": "-32,134",
"Other Revenues": "305,370",
"Property, Plant and Equipment": "89,724",
"Research and Development": "45,709",
"Selling, General and Administrative Expense": "68,241"
},
"output_variables": {
"Liabilities": "58,081",
"Assets": "399,130",
"Expenses": "307,640",
"Revenues": "305,370",
"Stockholders Equity": "341,049",
"Net Income": "-34,404",
"Comprehensive Net Income": "-34,747",
"BaseVar": "1,464,713",
"ECR before LimitedLiability": "291%",
"Economic Capital Ratio": "292%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "277,422",
"Assets, Non-Current": "3,476",
"Intangible Assets": "120,933",
"Liabilities, Current": "50,418",
"Liabilities, Non-Current": "6,885",
"Other Assets": "9,449",
"Other Compr. Net Income": "-177",
"Other Expenses": "162,014",
"Other Liabilities": "7,432",
"Other Net Income": "1,361",
"Other Revenues": "347,089",
"Property, Plant and Equipment": "90,141",
"Research and Development": "51,654",
"Selling, General and Administrative Expense": "77,516"
},
"output_variables": {
"Liabilities": "64,735",
"Assets": "501,421",
"Expenses": "291,184",
"Revenues": "347,089",
"Stockholders Equity": "436,686",
"Net Income": "57,266",
"Comprehensive Net Income": "57,089",
"BaseVar": "1,508,316",
"ECR before LimitedLiability": "438%",
"Economic Capital Ratio": "438%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "265,912",
"Assets, Non-Current": "4,243",
"Intangible Assets": "116,123",
"Liabilities, Current": "55,160",
"Liabilities, Non-Current": "743",
"Other Assets": "11,562",
"Other Compr. Net Income": "-666",
"Other Expenses": "156,497",
"Other Liabilities": "7,084",
"Other Net Income": "1,018",
"Other Revenues": "348,797",
"Property, Plant and Equipment": "95,823",
"Research and Development": "54,981",
"Selling, General and Administrative Expense": "78,793"
},
"output_variables": {
"Liabilities": "62,987",
"Assets": "493,663",
"Expenses": "290,271",
"Revenues": "348,797",
"Stockholders Equity": "430,676",
"Net Income": "59,544",
"Comprehensive Net Income": "58,878",
"BaseVar": "1,505,365",
"ECR before LimitedLiability": "443%",
"Economic Capital Ratio": "443%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "240,403",
"Assets, Non-Current": "5,896",
"Intangible Assets": "130,014",
"Liabilities, Current": "51,993",
"Liabilities, Non-Current": "2,511",
"Other Assets": "11,843",
"Other Compr. Net Income": "-715",
"Other Expenses": "170,873",
"Other Liabilities": "4,414",
"Other Net Income": "425",
"Other Revenues": "343,989",
"Property, Plant and Equipment": "99,381",
"Research and Development": "57,549",
"Selling, General and Administrative Expense": "76,845"
},
"output_variables": {
"Liabilities": "58,918",
"Assets": "487,537",
"Expenses": "305,267",
"Revenues": "343,989",
"Stockholders Equity": "428,619",
"Net Income": "39,147",
"Comprehensive Net Income": "38,432",
"BaseVar": "1,518,736",
"ECR before LimitedLiability": "421%",
"Economic Capital Ratio": "421%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "318,502",
"Assets, Non-Current": "6,157",
"Intangible Assets": "123,351",
"Liabilities, Current": "59,853",
"Liabilities, Non-Current": "2,639",
"Other Assets": "12,032",
"Other Compr. Net Income": "-859",
"Other Expenses": "197,264",
"Other Liabilities": "4,741",
"Other Net Income": "1,078",
"Other Revenues": "387,393",
"Property, Plant and Equipment": "95,296",
"Research and Development": "62,310",
"Selling, General and Administrative Expense": "81,007"
},
"output_variables": {
"Liabilities": "67,233",
"Assets": "555,338",
"Expenses": "340,581",
"Revenues": "387,393",
"Stockholders Equity": "488,105",
"Net Income": "47,890",
"Comprehensive Net Income": "47,031",
"BaseVar": "1,709,065",
"ECR before LimitedLiability": "425%",
"Economic Capital Ratio": "425%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "364,534",
"Assets, Non-Current": "25,203",
"Intangible Assets": "117,268",
"Liabilities, Current": "51,051",
"Liabilities, Non-Current": "18,259",
"Other Assets": "2,364",
"Other Compr. Net Income": "571",
"Other Expenses": "250,781",
"Other Liabilities": "4,082",
"Other Net Income": "2,662",
"Other Revenues": "431,755",
"Property, Plant and Equipment": "111,705",
"Research and Development": "68,501",
"Selling, General and Administrative Expense": "87,526"
},
"output_variables": {
"Liabilities": "73,392",
"Assets": "621,074",
"Expenses": "406,808",
"Revenues": "431,755",
"Stockholders Equity": "547,682",
"Net Income": "27,609",
"Comprehensive Net Income": "28,180",
"BaseVar": "1,959,272",
"ECR before LimitedLiability": "400%",
"Economic Capital Ratio": "400%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "332,432",
"Assets, Non-Current": "22,241",
"Intangible Assets": "113,001",
"Liabilities, Current": "48,366",
"Liabilities, Non-Current": "13,043",
"Other Assets": "6,906",
"Other Compr. Net Income": "450",
"Other Expenses": "190,947",
"Other Liabilities": "216",
"Other Net Income": "4,116",
"Other Revenues": "415,955",
"Property, Plant and Equipment": "114,117",
"Research and Development": "70,580",
"Selling, General and Administrative Expense": "88,560"
},
"output_variables": {
"Liabilities": "61,625",
"Assets": "588,697",
"Expenses": "350,087",
"Revenues": "415,955",
"Stockholders Equity": "527,072",
"Net Income": "69,984",
"Comprehensive Net Income": "70,434",
"BaseVar": "1,800,875",
"ECR before LimitedLiability": "462%",
"Economic Capital Ratio": "462%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "541,339",
"Assets, Non-Current": "34,388",
"Intangible Assets": "108,714",
"Liabilities, Current": "50,476",
"Liabilities, Non-Current": "28,710",
"Other Assets": "2,836",
"Other Compr. Net Income": "-1,441",
"Other Expenses": "67,244",
"Other Liabilities": "164",
"Other Net Income": "5,392",
"Other Revenues": "420,669",
"Property, Plant and Equipment": "116,619",
"Research and Development": "73,470",
"Selling, General and Administrative Expense": "91,879"
},
"output_variables": {
"Liabilities": "79,350",
"Assets": "803,896",
"Expenses": "232,593",
"Revenues": "420,669",
"Stockholders Equity": "724,546",
"Net Income": "193,468",
"Comprehensive Net Income": "192,027",
"BaseVar": "1,705,705",
"ECR before LimitedLiability": "550%",
"Economic Capital Ratio": "550%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "601,232",
"Assets, Non-Current": "28,225",
"Intangible Assets": "104,355",
"Liabilities, Current": "62,526",
"Liabilities, Non-Current": "30,327",
"Other Assets": "3,339",
"Other Compr. Net Income": "967",
"Other Expenses": "248,803",
"Other Liabilities": "75",
"Other Net Income": "4,764",
"Other Revenues": "488,318",
"Property, Plant and Equipment": "166,188",
"Research and Development": "81,711",
"Selling, General and Administrative Expense": "91,392"
},
"output_variables": {
"Liabilities": "92,928",
"Assets": "903,339",
"Expenses": "421,906",
"Revenues": "488,318",
"Stockholders Equity": "810,411",
"Net Income": "71,176",
"Comprehensive Net Income": "72,143",
"BaseVar": "2,252,187",
"ECR before LimitedLiability": "436%",
"Economic Capital Ratio": "436%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "686,815",
"Assets, Non-Current": "30,554",
"Intangible Assets": "100,861",
"Liabilities, Current": "72,321",
"Liabilities, Non-Current": "30,134",
"Other Assets": "16,433",
"Other Compr. Net Income": "-1,574",
"Other Expenses": "354,360",
"Other Liabilities": "0",
"Other Net Income": "1,077",
"Other Revenues": "703,277",
"Property, Plant and Equipment": "179,824",
"Research and Development": "84,933",
"Selling, General and Administrative Expense": "100,648"
},
"output_variables": {
"Liabilities": "102,455",
"Assets": "1,014,487",
"Expenses": "539,941",
"Revenues": "703,277",
"Stockholders Equity": "912,032",
"Net Income": "164,413",
"Comprehensive Net Income": "162,839",
"BaseVar": "2,944,310",
"ECR before LimitedLiability": "494%",
"Economic Capital Ratio": "494%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "525,073",
"Assets, Non-Current": "20,862",
"Intangible Assets": "98,446",
"Liabilities, Current": "58,376",
"Liabilities, Non-Current": "26,504",
"Other Assets": "19,034",
"Other Compr. Net Income": "-3,607",
"Other Expenses": "297,936",
"Other Liabilities": "0",
"Other Net Income": "3,014",
"Other Revenues": "651,138",
"Property, Plant and Equipment": "176,681",
"Research and Development": "93,894",
"Selling, General and Administrative Expense": "91,471"
},
"output_variables": {
"Liabilities": "84,880",
"Assets": "840,096",
"Expenses": "483,301",
"Revenues": "651,138",
"Stockholders Equity": "755,216",
"Net Income": "170,851",
"Comprehensive Net Income": "167,244",
"BaseVar": "2,647,618",
"ECR before LimitedLiability": "521%",
"Economic Capital Ratio": "521%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "511,600",
"Assets, Non-Current": "19,457",
"Intangible Assets": "96,273",
"Liabilities, Current": "48,867",
"Liabilities, Non-Current": "18,760",
"Other Assets": "28,325",
"Other Compr. Net Income": "5,882",
"Other Expenses": "205,754",
"Other Liabilities": "0",
"Other Net Income": "10,848",
"Other Revenues": "444,538",
"Property, Plant and Equipment": "164,213",
"Research and Development": "96,067",
"Selling, General and Administrative Expense": "97,830"
},
"output_variables": {
"Liabilities": "67,627",
"Assets": "819,868",
"Expenses": "399,651",
"Revenues": "444,538",
"Stockholders Equity": "752,241",
"Net Income": "55,735",
"Comprehensive Net Income": "61,617",
"BaseVar": "2,092,407",
"ECR before LimitedLiability": "450%",
"Economic Capital Ratio": "450%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "514,039",
"Assets, Non-Current": "25,394",
"Intangible Assets": "103,346",
"Liabilities, Current": "55,317",
"Liabilities, Non-Current": "23,737",
"Other Assets": "36,485",
"Other Compr. Net Income": "-1,561",
"Other Expenses": "192,742",
"Other Liabilities": "0",
"Other Net Income": "12,825",
"Other Revenues": "418,973",
"Property, Plant and Equipment": "149,562",
"Research and Development": "100,790",
"Selling, General and Administrative Expense": "106,032"
},
"output_variables": {
"Liabilities": "79,054",
"Assets": "828,826",
"Expenses": "399,564",
"Revenues": "418,973",
"Stockholders Equity": "749,772",
"Net Income": "32,234",
"Comprehensive Net Income": "30,673",
"BaseVar": "2,048,988",
"ECR before LimitedLiability": "412%",
"Economic Capital Ratio": "412%"
}
}
},
"top_rated": true,
"trend": -2.0,
"value": 4.1240348077791005,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000833640.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000833640.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000833640.svg"
},
{
"company_id": "0000002488",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000002488.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000002488.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000002488.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000002488_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000002488_main_keyfigs.svg",
"name": "Advanced Micro Devices INC",
"rank": 7,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Advanced Micro Devices 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 Advanced Micro Devices INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 157% points.The greatest weakness of Advanced Micro Devices INC is the variable Property, Plant and Equipment, reducing the Economic Capital Ratio by 4.7% points.
The company's Economic Capital Ratio, given in the ranking table, is 409%, being 176% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000002488_2025_Advanced_Micro_Devices_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "54.7",
"Liabilities": "55.4",
"Stockholders Equity": "-264",
"ECR before LimitedLiability": "-54.4",
"Liabilities, Current": "-31.1",
"Other Liabilities": "28.7",
"Assets": "-70.5",
"Property, Plant and Equipment": "-18.4",
"Assets, Current": "-34.7",
"Other Assets": "-22.5",
"Intangible Assets": "-23.7",
"Other Expenses": "-56.5",
"Expenses": "-100",
"Revenues": "38.7",
"Net Income": "-46.0",
"Research and Development": "-43.0",
"Selling, General and Administrative Expense": "4.30",
"Other Revenues": "38.7",
"Other Net Income": "12.7",
"Comprehensive Net Income": "-44.3",
"Economic Capital Ratio": "-57.9"
},
"2011": {
"Other Liabilities": "30.0",
"Liabilities": "43.0",
"Stockholders Equity": "-220",
"ECR before LimitedLiability": "26.1",
"Liabilities, Non-Current": "50.9",
"Liabilities, Current": "-45.4",
"Other Assets": "-8.34",
"Assets": "-65.4",
"Assets, Current": "-44.9",
"Intangible Assets": "-18.0",
"Property, Plant and Equipment": "-12.8",
"Research and Development": "-34.0",
"Expenses": "-51.1",
"Revenues": "45.5",
"Net Income": "26.5",
"Selling, General and Administrative Expense": "20.4",
"Other Expenses": "-42.4",
"Other Revenues": "45.5",
"Comprehensive Net Income": "26.6",
"Other Net Income": "29.4",
"Economic Capital Ratio": "-30.7"
},
"2012": {
"Liabilities, Non-Current": "39.7",
"Liabilities": "49.8",
"Stockholders Equity": "-205",
"ECR before LimitedLiability": "-89.9",
"Other Liabilities": "24.6",
"Liabilities, Current": "-7.87",
"Intangible Assets": "-18.1",
"Assets": "-122",
"Other Assets": "-22.9",
"Assets, Current": "-86.8",
"Property, Plant and Equipment": "-28.2",
"Other Expenses": "-120",
"Expenses": "-108",
"Revenues": "30.7",
"Net Income": "-69.6",
"Selling, General and Administrative Expense": "30.4",
"Research and Development": "-19.0",
"Other Revenues": "30.7",
"Other Net Income": "7.94",
"Comprehensive Net Income": "-68.6",
"Economic Capital Ratio": "-148"
},
"2013": {
"Other Liabilities": "30.1",
"Liabilities": "48.3",
"Stockholders Equity": "-174",
"ECR before LimitedLiability": "-9.74",
"Liabilities, Current": "-23.2",
"Liabilities, Non-Current": "39.7",
"Assets, Non-Current": "9.04",
"Assets": "-79.9",
"Intangible Assets": "-8.98",
"Assets, Current": "-48.3",
"Other Assets": "-19.0",
"Property, Plant and Equipment": "-28.7",
"Expenses": "-39.0",
"Revenues": "64.3",
"Net Income": "38.1",
"Other Expenses": "-63.4",
"Research and Development": "-23.4",
"Selling, General and Administrative Expense": "40.7",
"Other Revenues": "64.3",
"Comprehensive Net Income": "37.1",
"Economic Capital Ratio": "-41.1"
},
"2014": {
"Other Liabilities": "27.8",
"Liabilities": "53.8",
"Stockholders Equity": "-266",
"ECR before LimitedLiability": "-30.8",
"Liabilities, Non-Current": "38.6",
"Liabilities, Current": "-11.7",
"Other Assets": "-35.8",
"Assets": "-118",
"Property, Plant and Equipment": "-33.6",
"Assets, Non-Current": "8.37",
"Assets, Current": "-65.6",
"Intangible Assets": "-25.4",
"Research and Development": "-4.43",
"Expenses": "-73.0",
"Revenues": "77.1",
"Net Income": "15.4",
"Other Expenses": "-128",
"Selling, General and Administrative Expense": "42.5",
"Other Revenues": "77.1",
"Comprehensive Net Income": "17.2",
"Economic Capital Ratio": "-77.9"
},
"2015": {
"Liabilities, Non-Current": "38.7",
"Liabilities": "16.3",
"Stockholders Equity": "-220",
"ECR before LimitedLiability": "-109",
"Liabilities, Current": "-43.4",
"Other Liabilities": "19.7",
"Assets, Current": "-53.1",
"Assets": "-112",
"Property, Plant and Equipment": "-38.4",
"Other Assets": "-25.6",
"Intangible Assets": "-35.3",
"Assets, Non-Current": "13.8",
"Expenses": "-78.2",
"Revenues": "33.5",
"Net Income": "-46.4",
"Selling, General and Administrative Expense": "45.4",
"Research and Development": "-12.7",
"Other Expenses": "-112",
"Other Revenues": "33.5",
"Comprehensive Net Income": "-43.6",
"Economic Capital Ratio": "-145"
},
"2016": {
"Liabilities, Non-Current": "52.9",
"Liabilities": "56.9",
"Stockholders Equity": "-264",
"ECR before LimitedLiability": "-38.8",
"Liabilities, Current": "-29.8",
"Other Liabilities": "28.9",
"Other Assets": "-37.7",
"Assets": "-125",
"Intangible Assets": "-55.6",
"Property, Plant and Equipment": "-32.4",
"Assets, Current": "-43.7",
"Other Expenses": "-138",
"Expenses": "-80.1",
"Revenues": "70.3",
"Net Income": "8.23",
"Research and Development": "-9.72",
"Selling, General and Administrative Expense": "49.4",
"Other Revenues": "70.3",
"Comprehensive Net Income": "8.76",
"Other Net Income": "14.3",
"Economic Capital Ratio": "-90.4"
},
"2017": {
"Liabilities, Non-Current": "66.6",
"Liabilities": "94.8",
"Stockholders Equity": "-268",
"ECR before LimitedLiability": "14.1",
"Other Liabilities": "40.5",
"Other Assets": "-34.6",
"Assets": "-114",
"Assets, Current": "-54.6",
"Intangible Assets": "-47.8",
"Property, Plant and Equipment": "-30.5",
"Assets, Non-Current": "7.77",
"Other Expenses": "-135",
"Expenses": "-67.3",
"Revenues": "120",
"Net Income": "71.4",
"Research and Development": "-16.2",
"Selling, General and Administrative Expense": "60.7",
"Other Revenues": "120",
"Comprehensive Net Income": "71.8",
"Other Net Income": "5.81",
"Economic Capital Ratio": "-25.3"
},
"2018": {
"Other Liabilities": "36.6",
"Liabilities": "100",
"Stockholders Equity": "-167",
"ECR before LimitedLiability": "129",
"Liabilities, Current": "20.5",
"Liabilities, Non-Current": "66.0",
"Intangible Assets": "-36.0",
"Assets": "-88.1",
"Other Assets": "-20.4",
"Property, Plant and Equipment": "-28.0",
"Assets, Current": "-36.3",
"Research and Development": "-36.2",
"Expenses": "-38.7",
"Revenues": "133",
"Net Income": "113",
"Other Expenses": "-96.8",
"Selling, General and Administrative Expense": "73.5",
"Other Revenues": "133",
"Comprehensive Net Income": "113",
"Other Net Income": "13.2",
"Economic Capital Ratio": "3.99"
},
"2019": {
"Other Liabilities": "29.4",
"Liabilities": "66.4",
"Stockholders Equity": "-135",
"ECR before LimitedLiability": "76.0",
"Liabilities, Non-Current": "76.3",
"Liabilities, Current": "-55.1",
"Assets, Current": "-15.6",
"Assets": "-65.6",
"Intangible Assets": "-36.7",
"Property, Plant and Equipment": "-22.7",
"Other Assets": "-8.08",
"Other Expenses": "-48.9",
"Expenses": "-12.1",
"Revenues": "94.0",
"Net Income": "81.4",
"Research and Development": "-24.8",
"Selling, General and Administrative Expense": "51.7",
"Other Revenues": "94.0",
"Other Net Income": "-5.06",
"Comprehensive Net Income": "82.4",
"Economic Capital Ratio": "22.8"
},
"2020": {
"Liabilities, Non-Current": "138",
"Liabilities": "181",
"Assets": "-9.00",
"Stockholders Equity": "-80.2",
"ECR before LimitedLiability": "235",
"Other Liabilities": "63.8",
"Liabilities, Current": "-1.20",
"Assets, Current": "-3.07",
"Property, Plant and Equipment": "-3.56",
"Intangible Assets": "-4.95",
"Other Expenses": "4.74",
"Expenses": "30.3",
"Revenues": "191",
"Net Income": "204",
"Research and Development": "-27.0",
"Selling, General and Administrative Expense": "48.5",
"Amortization of Intangible Assets": "4.06",
"Other Revenues": "191",
"Other Net Income": "-15.1",
"Comprehensive Net Income": "204",
"Economic Capital Ratio": "204"
},
"2021": {
"Liabilities, Current": "20.5",
"Liabilities": "181",
"Stockholders Equity": "-209",
"ECR before LimitedLiability": "195",
"Liabilities, Non-Current": "125",
"Other Liabilities": "73.1",
"Assets, Current": "-20.7",
"Assets": "-40.0",
"Other Assets": "-8.38",
"Intangible Assets": "-19.2",
"Property, Plant and Equipment": "-12.7",
"Expenses": "-8.36",
"Revenues": "221",
"Net Income": "229",
"Research and Development": "5.25",
"Selling, General and Administrative Expense": "79.2",
"Other Expenses": "-97.7",
"Other Revenues": "221",
"Comprehensive Net Income": "227",
"Other Net Income": "20.9",
"Economic Capital Ratio": "160"
},
"2022": {
"Liabilities, Current": "12.4",
"Liabilities": "97.6",
"Stockholders Equity": "218",
"ECR before LimitedLiability": "259",
"Other Liabilities": "34.5",
"Liabilities, Non-Current": "57.7",
"Property, Plant and Equipment": "-2.87",
"Assets": "26.3",
"Assets, Current": "-3.65",
"Intangible Assets": "55.4",
"Other Assets": "-1.93",
"Other Expenses": "2.80",
"Expenses": "46.3",
"Revenues": "25.4",
"Net Income": "68.5",
"Selling, General and Administrative Expense": "38.0",
"Research and Development": "4.16",
"Other Revenues": "25.4",
"Comprehensive Net Income": "70.0",
"Other Net Income": "-3.06",
"Economic Capital Ratio": "187"
},
"2023": {
"Liabilities, Current": "8.37",
"Liabilities": "82.9",
"Stockholders Equity": "195",
"ECR before LimitedLiability": "236",
"Other Liabilities": "27.1",
"Liabilities, Non-Current": "52.1",
"Property, Plant and Equipment": "-4.17",
"Assets": "27.3",
"Intangible Assets": "53.0",
"Assets, Current": "-3.38",
"Other Assets": "-1.95",
"Assets, Non-Current": "1.28",
"Research and Development": "1.26",
"Expenses": "49.4",
"Revenues": "14.5",
"Net Income": "64.2",
"Selling, General and Administrative Expense": "35.5",
"Other Expenses": "11.7",
"Other Revenues": "14.5",
"Comprehensive Net Income": "65.4",
"Economic Capital Ratio": "185"
},
"2024": {
"Other Liabilities": "31.3",
"Liabilities": "96.6",
"Stockholders Equity": "157",
"ECR before LimitedLiability": "208",
"Liabilities, Current": "-4.29",
"Liabilities, Non-Current": "74.0",
"Assets, Current": "-4.70",
"Assets": "16.3",
"Other Assets": "-2.98",
"Intangible Assets": "43.0",
"Property, Plant and Equipment": "-4.74",
"Other Expenses": "3.39",
"Expenses": "34.0",
"Revenues": "27.5",
"Net Income": "63.4",
"Amortization of Intangible Assets": "1.49",
"Selling, General and Administrative Expense": "29.4",
"Other Revenues": "27.5",
"Other Net Income": "2.03",
"Comprehensive Net Income": "62.5",
"Economic Capital Ratio": "176"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000002488_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "61,000",
"Assets, Current": "3,594,000",
"Assets, Non-Current": "310,000",
"Intangible Assets": "360,000",
"Liabilities, Current": "1,674,000",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,766,000",
"Other Liabilities": "0",
"Other Net Income": "143,000",
"Other Revenues": "6,494,000",
"Property, Plant and Equipment": "700,000",
"Research and Development": "1,405,000",
"Selling, General and Administrative Expense": "934,000"
},
"output_variables": {
"Liabilities": "1,674,000",
"Assets": "4,964,000",
"Expenses": "6,166,000",
"Revenues": "6,494,000",
"Stockholders Equity": "3,290,000",
"Net Income": "471,000",
"Comprehensive Net Income": "471,000",
"BaseVar": "27,836,745",
"ECR before LimitedLiability": "286%",
"Economic Capital Ratio": "288%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,229,000",
"Assets, Non-Current": "249,000",
"Intangible Assets": "323,000",
"Liabilities, Current": "1,774,000",
"Liabilities, Non-Current": "0",
"Other Assets": "427,000",
"Other Compr. Net Income": "0",
"Other Expenses": "3,931,000",
"Other Liabilities": "0",
"Other Net Income": "299,000",
"Other Revenues": "6,568,000",
"Property, Plant and Equipment": "726,000",
"Research and Development": "1,453,000",
"Selling, General and Administrative Expense": "992,000"
},
"output_variables": {
"Liabilities": "1,774,000",
"Assets": "4,954,000",
"Expenses": "6,376,000",
"Revenues": "6,568,000",
"Stockholders Equity": "3,180,000",
"Net Income": "491,000",
"Comprehensive Net Income": "491,000",
"BaseVar": "28,724,345",
"ECR before LimitedLiability": "277%",
"Economic Capital Ratio": "279%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,265,000",
"Assets, Non-Current": "247,000",
"Intangible Assets": "649,000",
"Liabilities, Current": "1,397,000",
"Liabilities, Non-Current": "0",
"Other Assets": "181,000",
"Other Compr. Net Income": "2,000",
"Other Expenses": "4,442,000",
"Other Liabilities": "0",
"Other Net Income": "14,000",
"Other Revenues": "5,422,000",
"Property, Plant and Equipment": "658,000",
"Research and Development": "1,354,000",
"Selling, General and Administrative Expense": "823,000"
},
"output_variables": {
"Liabilities": "1,397,000",
"Assets": "4,000,000",
"Expenses": "6,619,000",
"Revenues": "5,422,000",
"Stockholders Equity": "2,603,000",
"Net Income": "-1,183,000",
"Comprehensive Net Income": "-1,181,000",
"BaseVar": "25,787,655",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "109%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "18,000",
"Assets, Current": "2,884,000",
"Assets, Non-Current": "386,000",
"Intangible Assets": "631,000",
"Liabilities, Current": "1,618,000",
"Liabilities, Non-Current": "0",
"Other Assets": "90,000",
"Other Compr. Net Income": "1,000",
"Other Expenses": "3,537,000",
"Other Liabilities": "0",
"Other Net Income": "48,000",
"Other Revenues": "5,299,000",
"Property, Plant and Equipment": "346,000",
"Research and Development": "1,201,000",
"Selling, General and Administrative Expense": "674,000"
},
"output_variables": {
"Liabilities": "1,618,000",
"Assets": "4,337,000",
"Expenses": "5,430,000",
"Revenues": "5,299,000",
"Stockholders Equity": "2,719,000",
"Net Income": "-83,000",
"Comprehensive Net Income": "-82,000",
"BaseVar": "23,617,370",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "212%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "14,000",
"Assets, Current": "2,736,000",
"Assets, Non-Current": "344,000",
"Intangible Assets": "385,000",
"Liabilities, Current": "1,440,000",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-8,000",
"Other Expenses": "4,148,000",
"Other Liabilities": "0",
"Other Net Income": "-66,000",
"Other Revenues": "5,506,000",
"Property, Plant and Equipment": "302,000",
"Research and Development": "1,072,000",
"Selling, General and Administrative Expense": "604,000"
},
"output_variables": {
"Liabilities": "1,440,000",
"Assets": "3,767,000",
"Expenses": "5,838,000",
"Revenues": "5,506,000",
"Stockholders Equity": "2,327,000",
"Net Income": "-398,000",
"Comprehensive Net Income": "-406,000",
"BaseVar": "24,468,970",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "171%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "3,000",
"Assets, Current": "2,320,000",
"Assets, Non-Current": "323,000",
"Intangible Assets": "278,000",
"Liabilities, Current": "1,403,000",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-3,000",
"Other Expenses": "3,214,000",
"Other Liabilities": "0",
"Other Net Income": "-5,000",
"Other Revenues": "3,991,000",
"Property, Plant and Equipment": "188,000",
"Research and Development": "947,000",
"Selling, General and Administrative Expense": "482,000"
},
"output_variables": {
"Liabilities": "1,403,000",
"Assets": "3,109,000",
"Expenses": "4,646,000",
"Revenues": "3,991,000",
"Stockholders Equity": "1,706,000",
"Net Income": "-660,000",
"Comprehensive Net Income": "-663,000",
"BaseVar": "18,811,175",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "113%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,530,000",
"Assets, Non-Current": "279,000",
"Intangible Assets": "289,000",
"Liabilities, Current": "1,346,000",
"Liabilities, Non-Current": "0",
"Other Assets": "59,000",
"Other Compr. Net Income": "3,000",
"Other Expenses": "3,459,000",
"Other Liabilities": "0",
"Other Net Income": "70,000",
"Other Revenues": "4,360,000",
"Property, Plant and Equipment": "164,000",
"Research and Development": "1,008,000",
"Selling, General and Administrative Expense": "460,000"
},
"output_variables": {
"Liabilities": "1,346,000",
"Assets": "3,321,000",
"Expenses": "4,927,000",
"Revenues": "4,360,000",
"Stockholders Equity": "1,975,000",
"Net Income": "-497,000",
"Comprehensive Net Income": "-494,000",
"BaseVar": "20,257,900",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "149%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,622,000",
"Assets, Non-Current": "310,000",
"Intangible Assets": "289,000",
"Liabilities, Current": "1,486,000",
"Liabilities, Non-Current": "0",
"Other Assets": "58,000",
"Other Compr. Net Income": "11,000",
"Other Expenses": "3,651,000",
"Other Liabilities": "0",
"Other Net Income": "-16,000",
"Other Revenues": "5,381,000",
"Property, Plant and Equipment": "261,000",
"Research and Development": "1,160,000",
"Selling, General and Administrative Expense": "511,000"
},
"output_variables": {
"Liabilities": "1,486,000",
"Assets": "3,540,000",
"Expenses": "5,322,000",
"Revenues": "5,381,000",
"Stockholders Equity": "2,054,000",
"Net Income": "43,000",
"Comprehensive Net Income": "54,000",
"BaseVar": "23,060,950",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "209%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,540,000",
"Assets, Non-Current": "321,000",
"Intangible Assets": "289,000",
"Liabilities, Current": "1,984,000",
"Liabilities, Non-Current": "0",
"Other Assets": "58,000",
"Other Compr. Net Income": "-12,000",
"Other Expenses": "4,140,000",
"Other Liabilities": "0",
"Other Net Income": "-2,000",
"Other Revenues": "6,475,000",
"Property, Plant and Equipment": "348,000",
"Research and Development": "1,434,000",
"Selling, General and Administrative Expense": "562,000"
},
"output_variables": {
"Liabilities": "1,984,000",
"Assets": "4,556,000",
"Expenses": "6,136,000",
"Revenues": "6,475,000",
"Stockholders Equity": "2,572,000",
"Net Income": "337,000",
"Comprehensive Net Income": "325,000",
"BaseVar": "27,446,875",
"ECR before LimitedLiability": "222%",
"Economic Capital Ratio": "228%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "4,597,000",
"Assets, Non-Current": "379,000",
"Intangible Assets": "289,000",
"Liabilities, Current": "2,359,000",
"Liabilities, Non-Current": "0",
"Other Assets": "263,000",
"Other Compr. Net Income": "8,000",
"Other Expenses": "3,988,000",
"Other Liabilities": "0",
"Other Net Income": "-105,000",
"Other Revenues": "6,731,000",
"Property, Plant and Equipment": "500,000",
"Research and Development": "1,547,000",
"Selling, General and Administrative Expense": "750,000"
},
"output_variables": {
"Liabilities": "2,359,000",
"Assets": "6,028,000",
"Expenses": "6,285,000",
"Revenues": "6,731,000",
"Stockholders Equity": "3,669,000",
"Net Income": "341,000",
"Comprehensive Net Income": "349,000",
"BaseVar": "29,335,535",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "241%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "6,143,000",
"Assets, Non-Current": "373,000",
"Intangible Assets": "289,000",
"Liabilities, Current": "2,417,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,516,000",
"Other Compr. Net Income": "17,000",
"Other Expenses": "4,253,000",
"Other Liabilities": "0",
"Other Net Income": "-42,000",
"Other Revenues": "9,763,000",
"Property, Plant and Equipment": "641,000",
"Research and Development": "1,983,000",
"Selling, General and Administrative Expense": "995,000"
},
"output_variables": {
"Liabilities": "2,417,000",
"Assets": "8,962,000",
"Expenses": "7,231,000",
"Revenues": "9,763,000",
"Stockholders Equity": "6,545,000",
"Net Income": "2,490,000",
"Comprehensive Net Income": "2,507,000",
"BaseVar": "38,345,995",
"ECR before LimitedLiability": "438%",
"Economic Capital Ratio": "438%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,583,000",
"Assets, Non-Current": "1,478,000",
"Intangible Assets": "289,000",
"Liabilities, Current": "4,240,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,367,000",
"Other Compr. Net Income": "-20,000",
"Other Expenses": "9,052,000",
"Other Liabilities": "0",
"Other Net Income": "73,000",
"Other Revenues": "16,434,000",
"Property, Plant and Equipment": "702,000",
"Research and Development": "2,845,000",
"Selling, General and Administrative Expense": "1,448,000"
},
"output_variables": {
"Liabilities": "4,240,000",
"Assets": "12,419,000",
"Expenses": "13,345,000",
"Revenues": "16,434,000",
"Stockholders Equity": "8,179,000",
"Net Income": "3,162,000",
"Comprehensive Net Income": "3,142,000",
"BaseVar": "65,534,380",
"ECR before LimitedLiability": "374%",
"Economic Capital Ratio": "374%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "15,019,000",
"Assets, Non-Current": "2,152,000",
"Intangible Assets": "48,295,000",
"Liabilities, Current": "6,369,000",
"Liabilities, Non-Current": "0",
"Other Assets": "601,000",
"Other Compr. Net Income": "-38,000",
"Other Expenses": "12,964,000",
"Other Liabilities": "0",
"Other Net Income": "124,000",
"Other Revenues": "23,601,000",
"Property, Plant and Equipment": "1,513,000",
"Research and Development": "5,005,000",
"Selling, General and Administrative Expense": "2,336,000"
},
"output_variables": {
"Liabilities": "6,369,000",
"Assets": "67,580,000",
"Expenses": "20,305,000",
"Revenues": "23,601,000",
"Stockholders Equity": "61,211,000",
"Net Income": "3,420,000",
"Comprehensive Net Income": "3,382,000",
"BaseVar": "121,364,720",
"ECR before LimitedLiability": "422%",
"Economic Capital Ratio": "422%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "16,768,000",
"Assets, Non-Current": "2,805,000",
"Intangible Assets": "45,625,000",
"Liabilities, Current": "6,689,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,098,000",
"Other Compr. Net Income": "31,000",
"Other Expenses": "11,980,000",
"Other Liabilities": "0",
"Other Net Income": "247,000",
"Other Revenues": "22,680,000",
"Property, Plant and Equipment": "1,589,000",
"Research and Development": "5,872,000",
"Selling, General and Administrative Expense": "2,352,000"
},
"output_variables": {
"Liabilities": "6,689,000",
"Assets": "67,885,000",
"Expenses": "20,204,000",
"Revenues": "22,680,000",
"Stockholders Equity": "61,196,000",
"Net Income": "2,723,000",
"Comprehensive Net Income": "2,754,000",
"BaseVar": "119,942,230",
"ECR before LimitedLiability": "412%",
"Economic Capital Ratio": "412%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "19,049,000",
"Assets, Non-Current": "3,146,000",
"Intangible Assets": "43,769,000",
"Liabilities, Current": "7,281,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,460,000",
"Other Compr. Net Income": "-59,000",
"Other Expenses": "13,719,000",
"Other Liabilities": "0",
"Other Net Income": "262,000",
"Other Revenues": "25,785,000",
"Property, Plant and Equipment": "1,802,000",
"Research and Development": "6,456,000",
"Selling, General and Administrative Expense": "2,783,000"
},
"output_variables": {
"Liabilities": "7,281,000",
"Assets": "69,226,000",
"Expenses": "22,958,000",
"Revenues": "25,785,000",
"Stockholders Equity": "61,945,000",
"Net Income": "3,089,000",
"Comprehensive Net Income": "3,030,000",
"BaseVar": "132,211,060",
"ECR before LimitedLiability": "409%",
"Economic Capital Ratio": "409%"
}
}
},
"top_rated": true,
"trend": -2.0,
"value": 4.092895693975659,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000002488.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000002488.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000002488.svg"
},
{
"company_id": "0000810136",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000810136.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000810136.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000810136.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000810136_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000810136_main_keyfigs.svg",
"name": "Photronics INC",
"rank": 8,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Photronics 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 Photronics INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 114% points.The greatest weakness of Photronics INC is the variable Other Expenses, reducing the Economic Capital Ratio by 69% points.
The company's Economic Capital Ratio, given in the ranking table, is 409%, being 175% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000810136_2025_Photronics_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "15.3",
"Liabilities": "-46.8",
"Stockholders Equity": "5.88",
"ECR before LimitedLiability": "7.90",
"Liabilities, Non-Current": "-84.3",
"Liabilities, Current": "13.4",
"Other Assets": "5.05",
"Assets": "16.0",
"Assets, Current": "-25.2",
"Intangible Assets": "-8.41",
"Assets, Non-Current": "-0.789",
"Property, Plant and Equipment": "59.4",
"Research and Development": "51.9",
"Expenses": "30.4",
"Amortization of Intangible Assets": "2.30",
"Selling, General and Administrative Expense": "35.9",
"Other Expenses": "-65.2",
"Other Revenues": "-8.96",
"Revenues": "-8.96",
"Other Net Income": "-23.1",
"Economic Capital Ratio": "-48.8"
},
"2012": {
"Liabilities, Non-Current": "-95.6",
"Liabilities": "-51.4",
"Stockholders Equity": "39.6",
"ECR before LimitedLiability": "73.1",
"Other Liabilities": "17.5",
"Liabilities, Current": "16.1",
"Intangible Assets": "-8.24",
"Assets": "34.7",
"Other Assets": "8.34",
"Assets, Current": "-13.1",
"Property, Plant and Equipment": "57.4",
"Other Expenses": "-48.4",
"Expenses": "37.8",
"Other Net Income": "5.84",
"Net Income": "44.2",
"Selling, General and Administrative Expense": "30.6",
"Research and Development": "51.0",
"Amortization of Intangible Assets": "1.60",
"Comprehensive Net Income": "46.9",
"Other Compr. Net Income": "2.90",
"Economic Capital Ratio": "15.3"
},
"2013": {
"Other Liabilities": "17.5",
"Liabilities": "-55.7",
"Stockholders Equity": "40.8",
"ECR before LimitedLiability": "32.3",
"Liabilities, Current": "13.5",
"Liabilities, Non-Current": "-98.2",
"Assets": "40.3",
"Intangible Assets": "-7.86",
"Assets, Current": "-15.0",
"Other Assets": "8.10",
"Property, Plant and Equipment": "65.6",
"Expenses": "38.9",
"Net Income": "36.2",
"Other Expenses": "-35.9",
"Research and Development": "40.9",
"Selling, General and Administrative Expense": "30.7",
"Other Revenues": "-5.33",
"Revenues": "-5.33",
"Other Net Income": "2.36",
"Other Compr. Net Income": "4.75",
"Comprehensive Net Income": "40.6",
"Economic Capital Ratio": "1.01"
},
"2014": {
"Other Liabilities": "17.6",
"Liabilities": "-39.7",
"Assets": "43.1",
"Stockholders Equity": "60.3",
"ECR before LimitedLiability": "74.7",
"Liabilities, Non-Current": "-55.7",
"Liabilities, Current": "-4.72",
"Property, Plant and Equipment": "83.7",
"Assets, Current": "-15.0",
"Intangible Assets": "-9.35",
"Research and Development": "43.2",
"Expenses": "41.6",
"Revenues": "-10.1",
"Net Income": "46.3",
"Other Expenses": "-33.0",
"Selling, General and Administrative Expense": "29.0",
"Other Revenues": "-10.1",
"Other Net Income": "15.0",
"Comprehensive Net Income": "42.0",
"Other Compr. Net Income": "-4.66",
"Economic Capital Ratio": "27.7"
},
"2015": {
"Liabilities, Non-Current": "-12.5",
"Liabilities": "-32.8",
"Stockholders Equity": "49.8",
"ECR before LimitedLiability": "55.3",
"Liabilities, Current": "-36.0",
"Other Liabilities": "14.7",
"Assets, Current": "-15.2",
"Assets": "34.0",
"Property, Plant and Equipment": "77.5",
"Other Assets": "5.52",
"Intangible Assets": "-14.2",
"Expenses": "48.9",
"Net Income": "49.0",
"Selling, General and Administrative Expense": "35.0",
"Research and Development": "51.0",
"Other Expenses": "-40.8",
"Other Revenues": "-2.59",
"Revenues": "-2.59",
"Comprehensive Net Income": "28.0",
"Other Compr. Net Income": "-22.6",
"Other Net Income": "2.65",
"Economic Capital Ratio": "19.1"
},
"2016": {
"Liabilities": "55.7",
"Stockholders Equity": "98.4",
"ECR before LimitedLiability": "181",
"Liabilities, Current": "27.2",
"Other Liabilities": "29.5",
"Other Assets": "-7.18",
"Assets": "16.5",
"Intangible Assets": "-12.6",
"Property, Plant and Equipment": "53.2",
"Other Expenses": "-58.0",
"Expenses": "41.8",
"Revenues": "27.1",
"Net Income": "80.5",
"Research and Development": "56.8",
"Amortization of Intangible Assets": "2.59",
"Selling, General and Administrative Expense": "39.9",
"Other Revenues": "27.1",
"Comprehensive Net Income": "76.4",
"Other Net Income": "12.3",
"Other Compr. Net Income": "-4.21",
"Economic Capital Ratio": "129"
},
"2017": {
"Liabilities, Non-Current": "5.51",
"Liabilities": "73.7",
"Stockholders Equity": "139",
"ECR before LimitedLiability": "167",
"Liabilities, Current": "44.7",
"Other Liabilities": "27.8",
"Other Assets": "-6.49",
"Assets": "28.2",
"Assets, Current": "3.76",
"Intangible Assets": "-11.0",
"Property, Plant and Equipment": "60.9",
"Other Expenses": "-64.5",
"Expenses": "33.8",
"Revenues": "16.9",
"Net Income": "52.5",
"Research and Development": "55.7",
"Selling, General and Administrative Expense": "39.4",
"Other Revenues": "16.9",
"Comprehensive Net Income": "56.1",
"Other Compr. Net Income": "3.69",
"Economic Capital Ratio": "128"
},
"2018": {
"Other Liabilities": "25.3",
"Liabilities": "77.1",
"Assets": "33.4",
"Stockholders Equity": "138",
"ECR before LimitedLiability": "240",
"Liabilities, Current": "14.9",
"Liabilities, Non-Current": "43.1",
"Intangible Assets": "-12.1",
"Other Assets": "-4.89",
"Property, Plant and Equipment": "64.2",
"Research and Development": "52.4",
"Expenses": "47.0",
"Revenues": "32.1",
"Net Income": "87.9",
"Other Expenses": "-55.5",
"Selling, General and Administrative Expense": "47.3",
"Other Revenues": "32.1",
"Comprehensive Net Income": "72.2",
"Other Net Income": "10.5",
"Other Compr. Net Income": "-16.8",
"Economic Capital Ratio": "115"
},
"2019": {
"Other Liabilities": "22.9",
"Liabilities": "61.7",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "171",
"Liabilities, Non-Current": "37.9",
"Liabilities, Current": "4.30",
"Assets, Current": "-5.76",
"Assets": "26.5",
"Intangible Assets": "-15.5",
"Property, Plant and Equipment": "75.4",
"Other Assets": "-3.33",
"Other Expenses": "-71.5",
"Expenses": "33.9",
"Revenues": "28.4",
"Net Income": "63.9",
"Research and Development": "56.2",
"Selling, General and Administrative Expense": "45.3",
"Other Revenues": "28.4",
"Comprehensive Net Income": "56.1",
"Other Compr. Net Income": "-8.02",
"Economic Capital Ratio": "118"
},
"2020": {
"Liabilities, Non-Current": "42.7",
"Liabilities": "94.9",
"Assets": "9.27",
"Stockholders Equity": "95.2",
"ECR before LimitedLiability": "149",
"Other Liabilities": "36.9",
"Liabilities, Current": "25.1",
"Other Assets": "-6.46",
"Property, Plant and Equipment": "55.5",
"Intangible Assets": "-14.1",
"Other Expenses": "-86.4",
"Expenses": "17.4",
"Revenues": "38.2",
"Net Income": "47.8",
"Research and Development": "56.9",
"Selling, General and Administrative Expense": "43.2",
"Other Revenues": "38.2",
"Other Net Income": "-7.69",
"Comprehensive Net Income": "57.5",
"Other Compr. Net Income": "9.91",
"Economic Capital Ratio": "117"
},
"2021": {
"Liabilities, Current": "26.6",
"Liabilities": "72.9",
"Stockholders Equity": "62.7",
"ECR before LimitedLiability": "144",
"Liabilities, Non-Current": "15.6",
"Other Liabilities": "37.0",
"Expenses": "28.2",
"Net Income": "93.8",
"Research and Development": "60.2",
"Selling, General and Administrative Expense": "47.7",
"Other Expenses": "-84.3",
"Other Revenues": "53.5",
"Revenues": "53.5",
"Assets, Current": "-9.62",
"Other Assets": "-10.5",
"Intangible Assets": "-18.1",
"Property, Plant and Equipment": "69.8",
"Comprehensive Net Income": "83.8",
"Other Net Income": "15.0",
"Other Compr. Net Income": "-11.1",
"Economic Capital Ratio": "110"
},
"2022": {
"Liabilities, Current": "25.3",
"Liabilities": "105",
"Stockholders Equity": "64.7",
"ECR before LimitedLiability": "153",
"Other Liabilities": "45.3",
"Liabilities, Non-Current": "50.2",
"Other Expenses": "-72.6",
"Expenses": "71.4",
"Net Income": "126",
"Selling, General and Administrative Expense": "63.8",
"Research and Development": "75.2",
"Other Revenues": "55.4",
"Revenues": "55.4",
"Property, Plant and Equipment": "54.5",
"Assets, Current": "-6.58",
"Intangible Assets": "-21.0",
"Other Assets": "-9.71",
"Comprehensive Net Income": "53.2",
"Other Net Income": "7.17",
"Other Compr. Net Income": "-84.0",
"Economic Capital Ratio": "82.2"
},
"2023": {
"Liabilities, Current": "32.0",
"Liabilities": "104",
"Stockholders Equity": "74.8",
"ECR before LimitedLiability": "218",
"Other Liabilities": "37.6",
"Liabilities, Non-Current": "44.0",
"Research and Development": "82.1",
"Expenses": "63.5",
"Net Income": "136",
"Selling, General and Administrative Expense": "55.7",
"Other Expenses": "-76.2",
"Other Revenues": "69.8",
"Revenues": "69.8",
"Property, Plant and Equipment": "24.8",
"Intangible Assets": "-11.1",
"Assets, Current": "1.92",
"Other Assets": "-4.27",
"Comprehensive Net Income": "110",
"Other Net Income": "4.43",
"Other Compr. Net Income": "-26.6",
"Economic Capital Ratio": "167"
},
"2024": {
"Other Liabilities": "38.2",
"Liabilities": "114",
"Stockholders Equity": "86.7",
"ECR before LimitedLiability": "207",
"Liabilities, Current": "14.4",
"Liabilities, Non-Current": "71.8",
"Other Expenses": "-68.9",
"Expenses": "45.5",
"Net Income": "112",
"Research and Development": "72.4",
"Selling, General and Administrative Expense": "39.9",
"Other Revenues": "57.4",
"Revenues": "57.4",
"Assets, Current": "4.09",
"Other Assets": "-4.24",
"Intangible Assets": "-9.11",
"Property, Plant and Equipment": "19.2",
"Other Net Income": "9.56",
"Comprehensive Net Income": "91.8",
"Other Compr. Net Income": "-20.3",
"Economic Capital Ratio": "175"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000810136_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "305,207",
"Assets, Non-Current": "10,282",
"Intangible Assets": "42,462",
"Liabilities, Current": "95,901",
"Liabilities, Non-Current": "161,460",
"Other Assets": "91,223",
"Other Compr. Net Income": "0",
"Other Expenses": "398,755",
"Other Liabilities": "737",
"Other Net Income": "-32,310",
"Other Revenues": "512,020",
"Property, Plant and Equipment": "368,680",
"Research and Development": "15,507",
"Selling, General and Administrative Expense": "45,240"
},
"output_variables": {
"Liabilities": "258,098",
"Assets": "817,854",
"Expenses": "459,502",
"Revenues": "512,020",
"Stockholders Equity": "559,756",
"Net Income": "20,208",
"Comprehensive Net Income": "20,208",
"BaseVar": "2,460,314",
"ECR before LimitedLiability": "258%",
"Economic Capital Ratio": "261%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "319,794",
"Assets, Non-Current": "6,601",
"Intangible Assets": "37,384",
"Liabilities, Current": "85,513",
"Liabilities, Non-Current": "177,059",
"Other Assets": "104,647",
"Other Compr. Net Income": "3,820",
"Other Expenses": "358,228",
"Other Liabilities": "661",
"Other Net Income": "3,721",
"Other Revenues": "450,439",
"Property, Plant and Equipment": "380,808",
"Research and Development": "19,371",
"Selling, General and Administrative Expense": "46,706"
},
"output_variables": {
"Liabilities": "263,233",
"Assets": "849,234",
"Expenses": "424,305",
"Revenues": "450,439",
"Stockholders Equity": "586,001",
"Net Income": "29,855",
"Comprehensive Net Income": "33,675",
"BaseVar": "2,245,809",
"ECR before LimitedLiability": "270%",
"Economic Capital Ratio": "272%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "318,466",
"Assets, Non-Current": "5,064",
"Intangible Assets": "34,080",
"Liabilities, Current": "104,587",
"Liabilities, Non-Current": "192,504",
"Other Assets": "105,579",
"Other Compr. Net Income": "9,129",
"Other Expenses": "337,525",
"Other Liabilities": "1,007",
"Other Net Income": "3,892",
"Other Revenues": "422,180",
"Property, Plant and Equipment": "422,740",
"Research and Development": "20,758",
"Selling, General and Administrative Expense": "48,213"
},
"output_variables": {
"Liabilities": "298,098",
"Assets": "885,929",
"Expenses": "406,496",
"Revenues": "422,180",
"Stockholders Equity": "587,831",
"Net Income": "19,576",
"Comprehensive Net Income": "28,705",
"BaseVar": "2,203,863",
"ECR before LimitedLiability": "251%",
"Economic Capital Ratio": "254%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "336,492",
"Assets, Non-Current": "8,170",
"Intangible Assets": "30,294",
"Liabilities, Current": "139,117",
"Liabilities, Non-Current": "147,527",
"Other Assets": "104,158",
"Other Compr. Net Income": "-11,067",
"Other Expenses": "371,723",
"Other Liabilities": "3,045",
"Other Net Income": "19,782",
"Other Revenues": "455,527",
"Property, Plant and Equipment": "550,069",
"Research and Development": "21,913",
"Selling, General and Administrative Expense": "49,638"
},
"output_variables": {
"Liabilities": "289,689",
"Assets": "1,029,183",
"Expenses": "443,274",
"Revenues": "455,527",
"Stockholders Equity": "739,494",
"Net Income": "32,035",
"Comprehensive Net Income": "20,968",
"BaseVar": "2,439,716",
"ECR before LimitedLiability": "275%",
"Economic Capital Ratio": "277%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "364,114",
"Assets, Non-Current": "4,612",
"Intangible Assets": "24,616",
"Liabilities, Current": "192,692",
"Liabilities, Non-Current": "86,409",
"Other Assets": "104,929",
"Other Compr. Net Income": "-44,581",
"Other Expenses": "399,241",
"Other Liabilities": "4,388",
"Other Net Income": "2,797",
"Other Revenues": "524,206",
"Property, Plant and Equipment": "547,284",
"Research and Development": "21,920",
"Selling, General and Administrative Expense": "48,983"
},
"output_variables": {
"Liabilities": "283,489",
"Assets": "1,045,555",
"Expenses": "470,144",
"Revenues": "524,206",
"Stockholders Equity": "762,066",
"Net Income": "56,859",
"Comprehensive Net Income": "12,278",
"BaseVar": "2,659,431",
"ECR before LimitedLiability": "275%",
"Economic Capital Ratio": "277%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "441,586",
"Assets, Non-Current": "4,071",
"Intangible Assets": "19,854",
"Liabilities, Current": "81,317",
"Liabilities, Non-Current": "79,985",
"Other Assets": "16,322",
"Other Compr. Net Income": "-6,574",
"Other Expenses": "372,913",
"Other Liabilities": "1,491",
"Other Net Income": "11,364",
"Other Revenues": "483,456",
"Property, Plant and Equipment": "506,434",
"Research and Development": "21,654",
"Selling, General and Administrative Expense": "44,577"
},
"output_variables": {
"Liabilities": "162,793",
"Assets": "988,267",
"Expenses": "439,144",
"Revenues": "483,456",
"Stockholders Equity": "825,474",
"Net Income": "55,676",
"Comprehensive Net Income": "49,102",
"BaseVar": "2,376,660",
"ECR before LimitedLiability": "368%",
"Economic Capital Ratio": "368%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "449,124",
"Assets, Non-Current": "3,870",
"Intangible Assets": "17,122",
"Liabilities, Current": "81,776",
"Liabilities, Non-Current": "71,674",
"Other Assets": "15,481",
"Other Compr. Net Income": "6,403",
"Other Expenses": "366,874",
"Other Liabilities": "2,049",
"Other Net Income": "-3,068",
"Other Revenues": "450,678",
"Property, Plant and Equipment": "535,197",
"Research and Development": "15,862",
"Selling, General and Administrative Expense": "43,585"
},
"output_variables": {
"Liabilities": "155,499",
"Assets": "1,020,794",
"Expenses": "426,321",
"Revenues": "450,678",
"Stockholders Equity": "865,295",
"Net Income": "21,289",
"Comprehensive Net Income": "27,692",
"BaseVar": "2,285,737",
"ECR before LimitedLiability": "362%",
"Economic Capital Ratio": "362%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "502,731",
"Assets, Non-Current": "5,020",
"Intangible Assets": "12,368",
"Liabilities, Current": "191,076",
"Liabilities, Non-Current": "13,721",
"Other Assets": "18,109",
"Other Compr. Net Income": "-31,038",
"Other Expenses": "413,370",
"Other Liabilities": "643",
"Other Net Income": "5,206",
"Other Revenues": "535,276",
"Property, Plant and Equipment": "571,781",
"Research and Development": "14,481",
"Selling, General and Administrative Expense": "51,395"
},
"output_variables": {
"Liabilities": "205,440",
"Assets": "1,110,009",
"Expenses": "479,246",
"Revenues": "535,276",
"Stockholders Equity": "904,569",
"Net Income": "61,236",
"Comprehensive Net Income": "30,198",
"BaseVar": "2,669,941",
"ECR before LimitedLiability": "339%",
"Economic Capital Ratio": "340%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "427,527",
"Assets, Non-Current": "30,048",
"Intangible Assets": "7,870",
"Liabilities, Current": "151,954",
"Liabilities, Non-Current": "55,619",
"Other Assets": "20,779",
"Other Compr. Net Income": "-14,737",
"Other Expenses": "441,454",
"Other Liabilities": "0",
"Other Net Income": "5.0",
"Other Revenues": "550,660",
"Property, Plant and Equipment": "632,441",
"Research and Development": "16,394",
"Selling, General and Administrative Expense": "52,326"
},
"output_variables": {
"Liabilities": "207,573",
"Assets": "1,118,665",
"Expenses": "510,174",
"Revenues": "550,660",
"Stockholders Equity": "911,092",
"Net Income": "40,491",
"Comprehensive Net Income": "25,754",
"BaseVar": "2,722,847",
"ECR before LimitedLiability": "336%",
"Economic Capital Ratio": "337%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "500,139",
"Assets, Non-Current": "31,061",
"Intangible Assets": "3,437",
"Liabilities, Current": "142,939",
"Liabilities, Non-Current": "82,977",
"Other Assets": "22,070",
"Other Compr. Net Income": "20,440",
"Other Expenses": "498,662",
"Other Liabilities": "0",
"Other Net Income": "40",
"Other Revenues": "609,691",
"Property, Plant and Equipment": "631,475",
"Research and Development": "17,144",
"Selling, General and Administrative Expense": "53,582"
},
"output_variables": {
"Liabilities": "225,916",
"Assets": "1,188,182",
"Expenses": "569,388",
"Revenues": "609,691",
"Stockholders Equity": "962,266",
"Net Income": "40,343",
"Comprehensive Net Income": "60,783",
"BaseVar": "3,004,204",
"ECR before LimitedLiability": "351%",
"Economic Capital Ratio": "352%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "550,616",
"Assets, Non-Current": "21,906",
"Intangible Assets": "774",
"Liabilities, Current": "176,148",
"Liabilities, Non-Current": "117,492",
"Other Assets": "24,353",
"Other Compr. Net Income": "-20,754",
"Other Expenses": "521,592",
"Other Liabilities": "0",
"Other Net Income": "12,662",
"Other Revenues": "663,761",
"Property, Plant and Equipment": "696,553",
"Research and Development": "18,490",
"Selling, General and Administrative Expense": "57,525"
},
"output_variables": {
"Liabilities": "293,640",
"Assets": "1,294,202",
"Expenses": "597,607",
"Revenues": "663,761",
"Stockholders Equity": "1,000,562",
"Net Income": "78,816",
"Comprehensive Net Income": "58,062",
"BaseVar": "3,273,432",
"ECR before LimitedLiability": "323%",
"Economic Capital Ratio": "323%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "644,652",
"Assets, Non-Current": "7,489",
"Intangible Assets": "0",
"Liabilities, Current": "193,797",
"Liabilities, Non-Current": "59,944",
"Other Assets": "19,816",
"Other Compr. Net Income": "-179,483",
"Other Expenses": "591,984",
"Other Liabilities": "0",
"Other Net Income": "29,007",
"Other Revenues": "824,549",
"Property, Plant and Equipment": "643,873",
"Research and Development": "18,341",
"Selling, General and Administrative Expense": "63,989"
},
"output_variables": {
"Liabilities": "253,741",
"Assets": "1,315,830",
"Expenses": "674,314",
"Revenues": "824,549",
"Stockholders Equity": "1,062,089",
"Net Income": "179,242",
"Comprehensive Net Income": "-241",
"BaseVar": "4,054,366",
"ECR before LimitedLiability": "317%",
"Economic Capital Ratio": "317%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "785,450",
"Assets, Non-Current": "10,230",
"Intangible Assets": "0",
"Liabilities, Current": "185,223",
"Liabilities, Non-Current": "65,389",
"Other Assets": "21,297",
"Other Compr. Net Income": "-64,427",
"Other Expenses": "626,659",
"Other Liabilities": "0",
"Other Net Income": "17,329",
"Other Revenues": "892,076",
"Property, Plant and Equipment": "709,244",
"Research and Development": "13,654",
"Selling, General and Administrative Expense": "69,458"
},
"output_variables": {
"Liabilities": "250,612",
"Assets": "1,526,221",
"Expenses": "709,771",
"Revenues": "892,076",
"Stockholders Equity": "1,275,609",
"Net Income": "199,634",
"Comprehensive Net Income": "135,207",
"BaseVar": "4,112,516",
"ECR before LimitedLiability": "394%",
"Economic Capital Ratio": "394%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "931,062",
"Assets, Non-Current": "12,681",
"Intangible Assets": "0",
"Liabilities, Current": "183,811",
"Liabilities, Non-Current": "47,489",
"Other Assets": "23,059",
"Other Compr. Net Income": "-50,744",
"Other Expenses": "614,901",
"Other Liabilities": "0",
"Other Net Income": "26,139",
"Other Revenues": "866,946",
"Property, Plant and Equipment": "745,257",
"Research and Development": "16,576",
"Selling, General and Administrative Expense": "77,760"
},
"output_variables": {
"Liabilities": "231,300",
"Assets": "1,712,059",
"Expenses": "709,237",
"Revenues": "866,946",
"Stockholders Equity": "1,480,759",
"Net Income": "183,848",
"Comprehensive Net Income": "133,104",
"BaseVar": "4,137,301",
"ECR before LimitedLiability": "409%",
"Economic Capital Ratio": "409%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 4.090912405650631,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000810136.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000810136.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000810136.svg"
},
{
"company_id": "0000772406",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000772406.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000772406.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000772406_main_keyfigs.svg",
"name": "Cirrus Logic INC",
"rank": 9,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Cirrus Logic 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 Cirrus Logic INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 150% points.The greatest weakness of Cirrus Logic INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 48% points.
The company's Economic Capital Ratio, given in the ranking table, is 401%, being 167% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000772406_2025_Cirrus_Logic_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "27.7",
"Liabilities": "92.3",
"Stockholders Equity": "133",
"ECR before LimitedLiability": "410",
"Liabilities, Non-Current": "48.5",
"Liabilities, Current": "21.1",
"Other Assets": "-33.8",
"Assets": "-47.3",
"Assets, Current": "-31.1",
"Intangible Assets": "7.44",
"Property, Plant and Equipment": "7.31",
"Research and Development": "-16.7",
"Expenses": "142",
"Revenues": "127",
"Net Income": "269",
"Amortization of Intangible Assets": "2.56",
"Selling, General and Administrative Expense": "-7.13",
"Other Expenses": "163",
"Other Revenues": "127",
"Comprehensive Net Income": "269",
"Economic Capital Ratio": "354"
},
"2012": {
"Liabilities, Non-Current": "53.1",
"Liabilities": "103",
"Stockholders Equity": "67.6",
"ECR before LimitedLiability": "268",
"Other Liabilities": "34.1",
"Liabilities, Current": "23.1",
"Other Expenses": "46.6",
"Expenses": "54.2",
"Net Income": "148",
"Selling, General and Administrative Expense": "12.2",
"Research and Development": "-7.03",
"Amortization of Intangible Assets": "2.41",
"Other Revenues": "88.9",
"Revenues": "88.9",
"Intangible Assets": "-0.152",
"Other Assets": "0.195",
"Assets, Current": "0.0852",
"Other Net Income": "5.73",
"Comprehensive Net Income": "149",
"Other Compr. Net Income": "0.611",
"Economic Capital Ratio": "210"
},
"2013": {
"Other Liabilities": "46.4",
"Liabilities": "198",
"Assets": "3.28",
"Stockholders Equity": "-86.5",
"ECR before LimitedLiability": "257",
"Liabilities, Current": "107",
"Liabilities, Non-Current": "77.6",
"Assets, Non-Current": "-0.888",
"Intangible Assets": "1.44",
"Assets, Current": "1.83",
"Amortization of Intangible Assets": "2.88",
"Expenses": "19.7",
"Revenues": "182",
"Net Income": "201",
"Other Expenses": "-76.2",
"Research and Development": "21.1",
"Selling, General and Administrative Expense": "71.9",
"Other Revenues": "182",
"Comprehensive Net Income": "199",
"Other Compr. Net Income": "-1.84",
"Economic Capital Ratio": "225"
},
"2014": {
"Other Liabilities": "47.9",
"Liabilities": "168",
"Assets": "0.259",
"Stockholders Equity": "-15.4",
"ECR before LimitedLiability": "268",
"Liabilities, Non-Current": "64.5",
"Liabilities, Current": "78.7",
"Assets, Non-Current": "-0.129",
"Intangible Assets": "0.147",
"Research and Development": "-2.40",
"Expenses": "19.3",
"Revenues": "135",
"Net Income": "163",
"Other Expenses": "-27.4",
"Selling, General and Administrative Expense": "46.5",
"Amortization of Intangible Assets": "2.50",
"Other Revenues": "135",
"Other Net Income": "9.25",
"Comprehensive Net Income": "166",
"Other Compr. Net Income": "3.04",
"Economic Capital Ratio": "220"
},
"2015": {
"Liabilities, Non-Current": "36.2",
"Liabilities": "-17.1",
"Stockholders Equity": "-57.8",
"ECR before LimitedLiability": "37.6",
"Liabilities, Current": "11.3",
"Other Liabilities": "-78.5",
"Assets, Current": "-33.3",
"Assets": "-18.8",
"Property, Plant and Equipment": "-7.77",
"Other Assets": "13.2",
"Intangible Assets": "6.74",
"Assets, Non-Current": "7.97",
"Expenses": "15.5",
"Revenues": "38.2",
"Net Income": "48.9",
"Selling, General and Administrative Expense": "35.7",
"Research and Development": "-5.35",
"Other Expenses": "-18.7",
"Other Revenues": "38.2",
"Comprehensive Net Income": "50.9",
"Other Net Income": "-3.90",
"Economic Capital Ratio": "1.50"
},
"2016": {
"Liabilities, Non-Current": "68.4",
"Liabilities": "87.7",
"Assets": "-36.3",
"Stockholders Equity": "-111",
"ECR before LimitedLiability": "144",
"Liabilities, Current": "59.5",
"Other Liabilities": "-42.3",
"Intangible Assets": "-8.82",
"Property, Plant and Equipment": "-4.71",
"Assets, Current": "-26.3",
"Other Expenses": "-29.1",
"Expenses": "6.02",
"Revenues": "114",
"Net Income": "125",
"Research and Development": "-21.4",
"Amortization of Intangible Assets": "4.13",
"Selling, General and Administrative Expense": "51.5",
"Other Revenues": "114",
"Comprehensive Net Income": "126",
"Other Net Income": "7.21",
"Economic Capital Ratio": "92.8"
},
"2023": {
"Liabilities, Current": "86.3",
"Liabilities": "152",
"Stockholders Equity": "-59.2",
"ECR before LimitedLiability": "193",
"Other Liabilities": "49.1",
"Liabilities, Non-Current": "44.1",
"Property, Plant and Equipment": "-12.5",
"Assets": "-26.3",
"Intangible Assets": "-7.10",
"Assets, Current": "-15.4",
"Other Assets": "4.75",
"Research and Development": "-15.2",
"Expenses": "-5.83",
"Revenues": "133",
"Net Income": "126",
"Selling, General and Administrative Expense": "74.6",
"Other Expenses": "-68.2",
"Other Revenues": "133",
"Comprehensive Net Income": "127",
"Other Net Income": "-2.28",
"Economic Capital Ratio": "141"
},
"2024": {
"Other Liabilities": "39.0",
"Liabilities": "150",
"Stockholders Equity": "-48.3",
"ECR before LimitedLiability": "199",
"Liabilities, Current": "65.7",
"Liabilities, Non-Current": "68.3",
"Assets, Current": "-8.76",
"Assets": "-16.2",
"Other Assets": "3.35",
"Intangible Assets": "-5.34",
"Property, Plant and Equipment": "-7.41",
"Other Revenues": "126",
"Revenues": "126",
"Net Income": "132",
"Other Net Income": "5.18",
"Comprehensive Net Income": "132",
"Research and Development": "-14.7",
"Amortization of Intangible Assets": "2.52",
"Other Expenses": "-41.4",
"Selling, General and Administrative Expense": "55.0",
"Economic Capital Ratio": "167"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000772406_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "319,470",
"Assets, Non-Current": "1,598",
"Intangible Assets": "26,152",
"Liabilities, Current": "52,054",
"Liabilities, Non-Current": "0",
"Other Assets": "114,838",
"Other Compr. Net Income": "0",
"Other Expenses": "44,287",
"Other Liabilities": "0",
"Other Net Income": "887",
"Other Revenues": "369,571",
"Property, Plant and Equipment": "34,563",
"Research and Development": "63,934",
"Selling, General and Administrative Expense": "58,734"
},
"output_variables": {
"Liabilities": "52,054",
"Assets": "496,621",
"Expenses": "166,955",
"Revenues": "369,571",
"Stockholders Equity": "444,567",
"Net Income": "203,503",
"Comprehensive Net Income": "203,503",
"BaseVar": "1,303,483",
"ECR before LimitedLiability": "663%",
"Economic Capital Ratio": "663%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "351,587",
"Assets, Non-Current": "9,644",
"Intangible Assets": "0",
"Liabilities, Current": "72,985",
"Liabilities, Non-Current": "0",
"Other Assets": "116,253",
"Other Compr. Net Income": "-8.0",
"Other Expenses": "188,402",
"Other Liabilities": "0",
"Other Net Income": "447",
"Other Revenues": "426,843",
"Property, Plant and Equipment": "66,978",
"Research and Development": "85,697",
"Selling, General and Administrative Expense": "65,208"
},
"output_variables": {
"Liabilities": "72,985",
"Assets": "544,462",
"Expenses": "339,307",
"Revenues": "426,843",
"Stockholders Equity": "471,477",
"Net Income": "87,983",
"Comprehensive Net Income": "87,975",
"BaseVar": "1,776,772",
"ECR before LimitedLiability": "467%",
"Economic Capital Ratio": "467%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "444,534",
"Assets, Non-Current": "78,842",
"Intangible Assets": "0",
"Liabilities, Current": "93,079",
"Liabilities, Non-Current": "0",
"Other Assets": "27,348",
"Other Compr. Net Income": "-157",
"Other Expenses": "482,479",
"Other Liabilities": "10,094",
"Other Net Income": "360",
"Other Revenues": "809,786",
"Property, Plant and Equipment": "100,623",
"Research and Development": "114,071",
"Selling, General and Administrative Expense": "76,998"
},
"output_variables": {
"Liabilities": "103,173",
"Assets": "651,347",
"Expenses": "673,548",
"Revenues": "809,786",
"Stockholders Equity": "548,174",
"Net Income": "136,598",
"Comprehensive Net Income": "136,441",
"BaseVar": "3,218,835",
"ECR before LimitedLiability": "479%",
"Economic Capital Ratio": "479%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "475,333",
"Assets, Non-Current": "92,330",
"Intangible Assets": "16,367",
"Liabilities, Current": "82,523",
"Liabilities, Non-Current": "4,010",
"Other Assets": "37,064",
"Other Compr. Net Income": "33",
"Other Expenses": "405,898",
"Other Liabilities": "853",
"Other Net Income": "721",
"Other Revenues": "714,338",
"Property, Plant and Equipment": "103,650",
"Research and Development": "126,189",
"Selling, General and Administrative Expense": "74,861"
},
"output_variables": {
"Liabilities": "87,386",
"Assets": "724,744",
"Expenses": "606,948",
"Revenues": "714,338",
"Stockholders Equity": "637,358",
"Net Income": "108,111",
"Comprehensive Net Income": "108,144",
"BaseVar": "2,937,772",
"ECR before LimitedLiability": "469%",
"Economic Capital Ratio": "469%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "451,913",
"Assets, Non-Current": "88,068",
"Intangible Assets": "263,115",
"Liabilities, Current": "176,578",
"Liabilities, Non-Current": "8,786",
"Other Assets": "201,336",
"Other Compr. Net Income": "-1,224",
"Other Expenses": "552,410",
"Other Liabilities": "206,643",
"Other Net Income": "-11,593",
"Other Revenues": "916,568",
"Property, Plant and Equipment": "144,346",
"Research and Development": "197,878",
"Selling, General and Administrative Expense": "99,509"
},
"output_variables": {
"Liabilities": "392,007",
"Assets": "1,148,778",
"Expenses": "849,797",
"Revenues": "916,568",
"Stockholders Equity": "756,771",
"Net Income": "55,178",
"Comprehensive Net Income": "53,954",
"BaseVar": "4,177,526",
"ECR before LimitedLiability": "257%",
"Economic Capital Ratio": "260%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "506,129",
"Assets, Non-Current": "36,976",
"Intangible Assets": "287,518",
"Liabilities, Current": "128,124",
"Liabilities, Non-Current": "25,701",
"Other Assets": "188,604",
"Other Compr. Net Income": "2,442",
"Other Expenses": "658,408",
"Other Liabilities": "168,575",
"Other Net Income": "-914",
"Other Revenues": "1,169,251",
"Property, Plant and Equipment": "162,656",
"Research and Development": "269,217",
"Selling, General and Administrative Expense": "117,082"
},
"output_variables": {
"Liabilities": "322,400",
"Assets": "1,181,883",
"Expenses": "1,044,707",
"Revenues": "1,169,251",
"Stockholders Equity": "859,483",
"Net Income": "123,630",
"Comprehensive Net Income": "126,072",
"BaseVar": "4,998,298",
"ECR before LimitedLiability": "332%",
"Economic Capital Ratio": "332%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,017,856",
"Assets, Non-Current": "73,729",
"Intangible Assets": "435,936",
"Liabilities, Current": "216,340",
"Liabilities, Non-Current": "182,774",
"Other Assets": "373,473",
"Other Compr. Net Income": "-494",
"Other Expenses": "1,115,964",
"Other Liabilities": "6,570",
"Other Net Income": "6,606",
"Other Revenues": "1,897,617",
"Property, Plant and Equipment": "162,972",
"Research and Development": "458,412",
"Selling, General and Administrative Expense": "153,144"
},
"output_variables": {
"Liabilities": "405,684",
"Assets": "2,063,966",
"Expenses": "1,727,520",
"Revenues": "1,897,617",
"Stockholders Equity": "1,658,282",
"Net Income": "176,703",
"Comprehensive Net Income": "176,209",
"BaseVar": "8,190,559",
"ECR before LimitedLiability": "369%",
"Economic Capital Ratio": "369%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,106,192",
"Assets, Non-Current": "68,634",
"Intangible Assets": "435,936",
"Liabilities, Current": "186,393",
"Liabilities, Non-Current": "187,096",
"Other Assets": "450,639",
"Other Compr. Net Income": "-64",
"Other Expenses": "965,056",
"Other Liabilities": "41,073",
"Other Net Income": "21,385",
"Other Revenues": "1,788,890",
"Property, Plant and Equipment": "170,175",
"Research and Development": "426,475",
"Selling, General and Administrative Expense": "144,172"
},
"output_variables": {
"Liabilities": "414,562",
"Assets": "2,231,576",
"Expenses": "1,535,703",
"Revenues": "1,788,890",
"Stockholders Equity": "1,817,014",
"Net Income": "274,572",
"Comprehensive Net Income": "274,508",
"BaseVar": "7,730,739",
"ECR before LimitedLiability": "401%",
"Economic Capital Ratio": "401%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 4.0086459997580155,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000772406.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000772406.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000772406.svg"
},
{
"company_id": "0000855658",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000855658.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000855658.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000855658.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000855658_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000855658_main_keyfigs.svg",
"name": "Lattice Semiconductor CORP",
"rank": 10,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Lattice Semiconductor 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 Lattice Semiconductor CORP compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 120% points.The greatest weakness of Lattice Semiconductor CORP is the variable Research and Development, reducing the Economic Capital Ratio by 36% points.
The company's Economic Capital Ratio, given in the ranking table, is 388%, being 154% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000855658_2025_Lattice_Semiconductor_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "23.4",
"Liabilities": "47.7",
"Assets": "2.45",
"Stockholders Equity": "82.1",
"ECR before LimitedLiability": "197",
"Liabilities, Non-Current": "5.03",
"Liabilities, Current": "20.8",
"Other Assets": "0.578",
"Assets, Current": "1.75",
"Property, Plant and Equipment": "-0.552",
"Research and Development": "-25.7",
"Expenses": "50.3",
"Revenues": "43.6",
"Net Income": "94.2",
"Amortization of Intangible Assets": "2.68",
"Selling, General and Administrative Expense": "-19.0",
"Other Expenses": "92.2",
"Other Revenues": "43.6",
"Comprehensive Net Income": "94.3",
"Other Net Income": "0.497",
"Economic Capital Ratio": "141"
},
"2012": {
"Liabilities, Non-Current": "15.3",
"Liabilities": "57.6",
"Assets": "5.85",
"Stockholders Equity": "53.3",
"ECR before LimitedLiability": "92.0",
"Other Liabilities": "25.3",
"Liabilities, Current": "22.0",
"Intangible Assets": "2.13",
"Assets, Current": "15.0",
"Property, Plant and Equipment": "-8.85",
"Other Expenses": "23.2",
"Expenses": "-18.2",
"Revenues": "5.56",
"Net Income": "-7.03",
"Selling, General and Administrative Expense": "-21.0",
"Research and Development": "-23.2",
"Amortization of Intangible Assets": "2.22",
"Other Revenues": "5.56",
"Other Net Income": "5.52",
"Comprehensive Net Income": "-6.33",
"Economic Capital Ratio": "34.2"
},
"2013": {
"Other Liabilities": "36.2",
"Liabilities": "113",
"Assets": "-1.62",
"Stockholders Equity": "62.3",
"ECR before LimitedLiability": "166",
"Liabilities, Current": "45.4",
"Liabilities, Non-Current": "43.6",
"Assets, Current": "8.20",
"Other Assets": "-3.46",
"Property, Plant and Equipment": "-4.96",
"Amortization of Intangible Assets": "1.96",
"Expenses": "21.1",
"Revenues": "62.5",
"Net Income": "83.4",
"Other Expenses": "45.4",
"Research and Development": "-28.0",
"Selling, General and Administrative Expense": "1.65",
"Other Revenues": "62.5",
"Comprehensive Net Income": "75.9",
"Other Compr. Net Income": "-7.66",
"Economic Capital Ratio": "134"
},
"2015": {
"Liabilities, Non-Current": "42.8",
"Liabilities": "91.0",
"Stockholders Equity": "59.1",
"ECR before LimitedLiability": "196",
"Liabilities, Current": "25.8",
"Other Liabilities": "29.2",
"Amortization of Intangible Assets": "-1.07",
"Expenses": "28.0",
"Net Income": "92.3",
"Selling, General and Administrative Expense": "-5.85",
"Research and Development": "-21.6",
"Other Expenses": "56.4",
"Other Revenues": "60.9",
"Revenues": "60.9",
"Assets, Current": "11.3",
"Property, Plant and Equipment": "-4.14",
"Other Assets": "-1.66",
"Intangible Assets": "-2.25",
"Comprehensive Net Income": "93.0",
"Other Net Income": "3.60",
"Economic Capital Ratio": "159"
},
"2016": {
"Liabilities, Non-Current": "-97.1",
"Liabilities": "-93.2",
"Stockholders Equity": "-79.5",
"ECR before LimitedLiability": "-72.8",
"Liabilities, Current": "-11.1",
"Other Liabilities": "13.2",
"Other Assets": "-21.1",
"Assets": "-12.4",
"Intangible Assets": "55.9",
"Property, Plant and Equipment": "-11.4",
"Assets, Current": "-20.0",
"Other Expenses": "8.15",
"Expenses": "8.72",
"Revenues": "-7.01",
"Net Income": "5.57",
"Research and Development": "-3.98",
"Selling, General and Administrative Expense": "2.90",
"Other Revenues": "-7.01",
"Comprehensive Net Income": "5.12",
"Other Net Income": "4.16",
"Economic Capital Ratio": "-124"
},
"2017": {
"Liabilities, Non-Current": "-122",
"Liabilities": "-64.5",
"Stockholders Equity": "-76.8",
"ECR before LimitedLiability": "-94.3",
"Liabilities, Current": "21.7",
"Other Liabilities": "15.4",
"Other Assets": "-23.0",
"Assets": "-23.3",
"Assets, Current": "-30.4",
"Intangible Assets": "44.9",
"Property, Plant and Equipment": "-15.3",
"Other Expenses": "-4.37",
"Expenses": "-2.18",
"Revenues": "-6.92",
"Net Income": "-7.65",
"Research and Development": "-3.94",
"Amortization of Intangible Assets": "2.05",
"Selling, General and Administrative Expense": "4.25",
"Other Revenues": "-6.92",
"Comprehensive Net Income": "-6.56",
"Economic Capital Ratio": "-134"
},
"2018": {
"Other Liabilities": "12.6",
"Liabilities": "-40.9",
"Stockholders Equity": "-38.4",
"ECR before LimitedLiability": "38.9",
"Liabilities, Current": "35.8",
"Liabilities, Non-Current": "-134",
"Intangible Assets": "56.6",
"Assets": "-5.99",
"Other Assets": "-12.7",
"Property, Plant and Equipment": "-14.5",
"Assets, Current": "-18.0",
"Expenses": "5.80",
"Revenues": "13.7",
"Net Income": "25.1",
"Other Expenses": "-2.41",
"Selling, General and Administrative Expense": "6.80",
"Amortization of Intangible Assets": "1.33",
"Other Revenues": "13.7",
"Comprehensive Net Income": "25.5",
"Other Net Income": "5.05",
"Economic Capital Ratio": "-86.0"
},
"2019": {
"Other Liabilities": "16.6",
"Liabilities": "-42.2",
"Stockholders Equity": "-34.3",
"ECR before LimitedLiability": "51.0",
"Liabilities, Non-Current": "-76.4",
"Liabilities, Current": "7.45",
"Assets, Current": "-18.7",
"Assets": "-3.79",
"Intangible Assets": "38.8",
"Property, Plant and Equipment": "-13.7",
"Other Assets": "-3.62",
"Other Expenses": "17.9",
"Expenses": "28.8",
"Revenues": "35.3",
"Net Income": "60.9",
"Amortization of Intangible Assets": "2.08",
"Research and Development": "2.15",
"Selling, General and Administrative Expense": "7.50",
"Other Revenues": "35.3",
"Comprehensive Net Income": "61.0",
"Economic Capital Ratio": "-2.20"
},
"2021": {
"Liabilities, Current": "33.0",
"Liabilities": "-11.7",
"Stockholders Equity": "-36.1",
"ECR before LimitedLiability": "49.4",
"Liabilities, Non-Current": "-96.5",
"Other Liabilities": "27.1",
"Assets, Current": "-13.6",
"Assets": "-13.5",
"Other Assets": "-14.2",
"Intangible Assets": "33.0",
"Assets, Non-Current": "-1.75",
"Property, Plant and Equipment": "-12.6",
"Amortization of Intangible Assets": "1.73",
"Expenses": "22.2",
"Revenues": "49.8",
"Net Income": "74.3",
"Other Expenses": "20.8",
"Other Revenues": "49.8",
"Comprehensive Net Income": "73.9",
"Other Net Income": "7.63",
"Economic Capital Ratio": "14.7"
},
"2022": {
"Liabilities, Current": "27.3",
"Liabilities": "26.8",
"Stockholders Equity": "-32.6",
"ECR before LimitedLiability": "165",
"Other Liabilities": "44.5",
"Liabilities, Non-Current": "-51.7",
"Property, Plant and Equipment": "-11.3",
"Assets": "-13.2",
"Assets, Current": "-12.1",
"Intangible Assets": "24.3",
"Other Assets": "-8.18",
"Other Expenses": "51.4",
"Expenses": "53.5",
"Revenues": "117",
"Net Income": "154",
"Selling, General and Administrative Expense": "9.29",
"Research and Development": "-9.23",
"Other Revenues": "117",
"Comprehensive Net Income": "156",
"Other Net Income": "-7.22",
"Economic Capital Ratio": "93.5"
},
"2023": {
"Liabilities, Current": "72.3",
"Liabilities": "162",
"Assets": "9.26",
"Stockholders Equity": "4.86",
"ECR before LimitedLiability": "351",
"Other Liabilities": "53.3",
"Liabilities, Non-Current": "56.6",
"Property, Plant and Equipment": "6.92",
"Intangible Assets": "-8.13",
"Assets, Current": "7.45",
"Research and Development": "-14.1",
"Expenses": "85.4",
"Revenues": "182",
"Net Income": "263",
"Amortization of Intangible Assets": "1.75",
"Other Expenses": "97.6",
"Other Revenues": "182",
"Comprehensive Net Income": "264",
"Other Net Income": "-1.74",
"Other Compr. Net Income": "1.04",
"Economic Capital Ratio": "300"
},
"2024": {
"Other Liabilities": "41.5",
"Liabilities": "120",
"Stockholders Equity": "38.4",
"ECR before LimitedLiability": "186",
"Liabilities, Current": "18.9",
"Liabilities, Non-Current": "72.7",
"Assets, Current": "-6.65",
"Assets": "-6.27",
"Other Assets": "-1.37",
"Intangible Assets": "11.1",
"Property, Plant and Equipment": "-7.26",
"Other Expenses": "57.7",
"Expenses": "11.5",
"Revenues": "80.2",
"Net Income": "92.0",
"Amortization of Intangible Assets": "2.06",
"Research and Development": "-36.0",
"Selling, General and Administrative Expense": "-12.5",
"Other Revenues": "80.2",
"Comprehensive Net Income": "90.9",
"Economic Capital Ratio": "154"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000855658_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "300,605",
"Assets, Non-Current": "11,628",
"Intangible Assets": "63,185",
"Liabilities, Current": "51,976",
"Liabilities, Non-Current": "22,387",
"Other Assets": "52,076",
"Other Compr. Net Income": "0",
"Other Expenses": "100,875",
"Other Liabilities": "0",
"Other Net Income": "1,434",
"Other Revenues": "318,366",
"Property, Plant and Equipment": "40,430",
"Research and Development": "71,855",
"Selling, General and Administrative Expense": "68,838"
},
"output_variables": {
"Liabilities": "74,363",
"Assets": "467,924",
"Expenses": "241,568",
"Revenues": "318,366",
"Stockholders Equity": "393,561",
"Net Income": "78,232",
"Comprehensive Net Income": "78,232",
"BaseVar": "1,346,163",
"ECR before LimitedLiability": "450%",
"Economic Capital Ratio": "450%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "287,348",
"Assets, Non-Current": "6,854",
"Intangible Assets": "60,238",
"Liabilities, Current": "53,093",
"Liabilities, Non-Current": "18,116",
"Other Assets": "33,935",
"Other Compr. Net Income": "84",
"Other Expenses": "159,440",
"Other Liabilities": "0",
"Other Net Income": "505",
"Other Revenues": "279,256",
"Property, Plant and Equipment": "40,384",
"Research and Development": "77,610",
"Selling, General and Administrative Expense": "72,317"
},
"output_variables": {
"Liabilities": "71,209",
"Assets": "428,759",
"Expenses": "309,367",
"Revenues": "279,256",
"Stockholders Equity": "357,550",
"Net Income": "-29,606",
"Comprehensive Net Income": "-29,522",
"BaseVar": "1,378,325",
"ECR before LimitedLiability": "289%",
"Economic Capital Ratio": "291%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "325,801",
"Assets, Non-Current": "6,120",
"Intangible Assets": "57,292",
"Liabilities, Current": "58,608",
"Liabilities, Non-Current": "3,588",
"Other Assets": "16,944",
"Other Compr. Net Income": "-4,349",
"Other Expenses": "157,629",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "332,525",
"Property, Plant and Equipment": "41,719",
"Research and Development": "80,966",
"Selling, General and Administrative Expense": "67,144"
},
"output_variables": {
"Liabilities": "62,196",
"Assets": "447,876",
"Expenses": "305,739",
"Revenues": "332,525",
"Stockholders Equity": "385,680",
"Net Income": "26,786",
"Comprehensive Net Income": "22,437",
"BaseVar": "1,485,640",
"ECR before LimitedLiability": "388%",
"Economic Capital Ratio": "388%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "2,948",
"Assets, Current": "398,422",
"Assets, Non-Current": "9,862",
"Intangible Assets": "54,345",
"Liabilities, Current": "60,746",
"Liabilities, Non-Current": "8,809",
"Other Assets": "20,105",
"Other Compr. Net Income": "-1,739",
"Other Expenses": "154,490",
"Other Liabilities": "0",
"Other Net Income": "1,497",
"Other Revenues": "366,127",
"Property, Plant and Equipment": "27,796",
"Research and Development": "88,079",
"Selling, General and Administrative Expense": "73,527"
},
"output_variables": {
"Liabilities": "69,555",
"Assets": "510,530",
"Expenses": "319,044",
"Revenues": "366,127",
"Stockholders Equity": "440,975",
"Net Income": "48,580",
"Comprehensive Net Income": "46,841",
"BaseVar": "1,608,342",
"ECR before LimitedLiability": "418%",
"Economic Capital Ratio": "418%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "314,700",
"Assets, Non-Current": "13,709",
"Intangible Assets": "388,621",
"Liabilities, Current": "157,550",
"Liabilities, Non-Current": "338,903",
"Other Assets": "372",
"Other Compr. Net Income": "-1,246",
"Other Expenses": "267,877",
"Other Liabilities": "0",
"Other Net Income": "2,303",
"Other Revenues": "427,054",
"Property, Plant and Equipment": "49,481",
"Research and Development": "117,518",
"Selling, General and Administrative Expense": "98,602"
},
"output_variables": {
"Liabilities": "496,453",
"Assets": "766,883",
"Expenses": "483,997",
"Revenues": "427,054",
"Stockholders Equity": "270,430",
"Net Income": "-54,640",
"Comprehensive Net Income": "-55,886",
"BaseVar": "2,383,127",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "115%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "263,371",
"Assets, Non-Current": "13,147",
"Intangible Assets": "318,822",
"Liabilities, Current": "83,647",
"Liabilities, Non-Current": "334,621",
"Other Assets": "198",
"Other Compr. Net Income": "2,704",
"Other Expenses": "259,162",
"Other Liabilities": "0",
"Other Net Income": "-3,286",
"Other Revenues": "385,961",
"Property, Plant and Equipment": "40,423",
"Research and Development": "103,357",
"Selling, General and Administrative Expense": "90,718"
},
"output_variables": {
"Liabilities": "418,268",
"Assets": "635,961",
"Expenses": "453,237",
"Revenues": "385,961",
"Stockholders Equity": "217,693",
"Net Income": "-70,562",
"Comprehensive Net Income": "-67,858",
"BaseVar": "2,145,650",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "101%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "284,423",
"Assets, Non-Current": "15,327",
"Intangible Assets": "288,839",
"Liabilities, Current": "69,418",
"Liabilities, Non-Current": "295,812",
"Other Assets": "215",
"Other Compr. Net Income": "-879",
"Other Expenses": "251,369",
"Other Liabilities": "0",
"Other Net Income": "-249",
"Other Revenues": "398,799",
"Property, Plant and Equipment": "34,883",
"Research and Development": "82,449",
"Selling, General and Administrative Expense": "91,054"
},
"output_variables": {
"Liabilities": "365,230",
"Assets": "623,687",
"Expenses": "424,872",
"Revenues": "398,799",
"Stockholders Equity": "258,457",
"Net Income": "-26,322",
"Comprehensive Net Income": "-27,201",
"BaseVar": "2,073,949",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "138%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "262,430",
"Assets, Non-Current": "11,796",
"Intangible Assets": "274,491",
"Liabilities, Current": "99,819",
"Liabilities, Non-Current": "184,538",
"Other Assets": "24,069",
"Other Compr. Net Income": "-272",
"Other Expenses": "197,196",
"Other Liabilities": "0",
"Other Net Income": "-2,245",
"Other Revenues": "404,093",
"Property, Plant and Equipment": "39,230",
"Research and Development": "78,617",
"Selling, General and Administrative Expense": "82,542"
},
"output_variables": {
"Liabilities": "284,357",
"Assets": "612,016",
"Expenses": "358,355",
"Revenues": "404,093",
"Stockholders Equity": "327,659",
"Net Income": "43,493",
"Comprehensive Net Income": "43,221",
"BaseVar": "1,913,094",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "216%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "333,843",
"Assets, Non-Current": "10,545",
"Intangible Assets": "273,835",
"Liabilities, Current": "79,731",
"Liabilities, Non-Current": "215,909",
"Other Assets": "22,178",
"Other Compr. Net Income": "855",
"Other Expenses": "175,966",
"Other Liabilities": "0",
"Other Net Income": "-208",
"Other Revenues": "408,120",
"Property, Plant and Equipment": "39,666",
"Research and Development": "89,223",
"Selling, General and Administrative Expense": "95,331"
},
"output_variables": {
"Liabilities": "295,640",
"Assets": "680,067",
"Expenses": "360,520",
"Revenues": "408,120",
"Stockholders Equity": "384,427",
"Net Income": "47,392",
"Comprehensive Net Income": "48,247",
"BaseVar": "1,961,835",
"ECR before LimitedLiability": "222%",
"Economic Capital Ratio": "229%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "379,167",
"Assets, Non-Current": "13,914",
"Intangible Assets": "340,428",
"Liabilities, Current": "127,373",
"Liabilities, Non-Current": "184,177",
"Other Assets": "17,590",
"Other Compr. Net Income": "-963",
"Other Expenses": "222,522",
"Other Liabilities": "0",
"Other Net Income": "-1,109",
"Other Revenues": "660,356",
"Property, Plant and Equipment": "47,614",
"Research and Development": "135,767",
"Selling, General and Administrative Expense": "122,076"
},
"output_variables": {
"Liabilities": "311,550",
"Assets": "798,713",
"Expenses": "480,365",
"Revenues": "660,356",
"Stockholders Equity": "487,163",
"Net Income": "178,882",
"Comprehensive Net Income": "177,919",
"BaseVar": "2,743,580",
"ECR before LimitedLiability": "328%",
"Economic Capital Ratio": "329%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "367,946",
"Assets, Non-Current": "14,821",
"Intangible Assets": "336,332",
"Liabilities, Current": "97,400",
"Liabilities, Non-Current": "51,474",
"Other Assets": "72,249",
"Other Compr. Net Income": "-492",
"Other Expenses": "183,665",
"Other Liabilities": "0",
"Other Net Income": "2,586",
"Other Revenues": "737,154",
"Property, Plant and Equipment": "49,546",
"Research and Development": "159,770",
"Selling, General and Administrative Expense": "137,244"
},
"output_variables": {
"Liabilities": "148,874",
"Assets": "840,894",
"Expenses": "480,679",
"Revenues": "737,154",
"Stockholders Equity": "692,020",
"Net Income": "259,061",
"Comprehensive Net Income": "258,569",
"BaseVar": "2,832,929",
"ECR before LimitedLiability": "527%",
"Economic Capital Ratio": "527%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "364,834",
"Assets, Non-Current": "25,286",
"Intangible Assets": "319,945",
"Liabilities, Current": "99,622",
"Liabilities, Non-Current": "33,349",
"Other Assets": "80,850",
"Other Compr. Net Income": "-936",
"Other Expenses": "173,798",
"Other Liabilities": "0",
"Other Net Income": "1,772",
"Other Revenues": "509,401",
"Property, Plant and Equipment": "52,988",
"Research and Development": "159,302",
"Selling, General and Administrative Expense": "116,942"
},
"output_variables": {
"Liabilities": "132,971",
"Assets": "843,903",
"Expenses": "450,042",
"Revenues": "509,401",
"Stockholders Equity": "710,932",
"Net Income": "61,131",
"Comprehensive Net Income": "60,195",
"BaseVar": "2,330,956",
"ECR before LimitedLiability": "388%",
"Economic Capital Ratio": "388%"
}
}
},
"top_rated": true,
"trend": -8.0,
"value": 3.878583271009061,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000855658.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000855658.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000855658.svg"
},
{
"company_id": "0000091668",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000091668.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000091668.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000091668.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000091668_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000091668_main_keyfigs.svg",
"name": "Solitron Devices INC",
"rank": 11,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Solitron Devices 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 Solitron Devices INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 165% points.The greatest weakness of Solitron Devices INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 55% points.
The company's Economic Capital Ratio, given in the ranking table, is 384%, being 150% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000091668_2025_Solitron_Devices_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "24.0",
"Liabilities": "40.5",
"Stockholders Equity": "28.3",
"ECR before LimitedLiability": "131",
"Liabilities, Non-Current": "34.4",
"Liabilities, Current": "-18.5",
"Research and Development": "83.4",
"Expenses": "17.4",
"Net Income": "50.4",
"Amortization of Intangible Assets": "2.97",
"Selling, General and Administrative Expense": "17.3",
"Other Expenses": "-87.2",
"Other Revenues": "33.6",
"Revenues": "33.6",
"Other Assets": "-5.66",
"Assets, Current": "30.2",
"Intangible Assets": "-7.77",
"Assets, Non-Current": "-1.09",
"Property, Plant and Equipment": "-5.30",
"Comprehensive Net Income": "50.4",
"Economic Capital Ratio": "74.0"
},
"2013": {
"Other Liabilities": "35.5",
"Liabilities": "113",
"Stockholders Equity": "83.6",
"ECR before LimitedLiability": "186",
"Liabilities, Current": "41.5",
"Liabilities, Non-Current": "48.0",
"Amortization of Intangible Assets": "1.87",
"Expenses": "25.4",
"Net Income": "86.6",
"Other Expenses": "-92.9",
"Research and Development": "88.6",
"Selling, General and Administrative Expense": "27.3",
"Other Revenues": "45.8",
"Revenues": "45.8",
"Intangible Assets": "-5.65",
"Assets, Current": "28.4",
"Other Assets": "-4.18",
"Property, Plant and Equipment": "-5.39",
"Other Net Income": "15.8",
"Comprehensive Net Income": "86.3",
"Economic Capital Ratio": "154"
},
"2014": {
"Other Liabilities": "37.9",
"Liabilities": "141",
"Stockholders Equity": "97.8",
"ECR before LimitedLiability": "247",
"Liabilities, Non-Current": "53.5",
"Liabilities, Current": "66.3",
"Research and Development": "91.5",
"Expenses": "21.5",
"Net Income": "98.7",
"Other Expenses": "-78.0",
"Selling, General and Administrative Expense": "5.92",
"Amortization of Intangible Assets": "1.97",
"Other Revenues": "60.0",
"Revenues": "60.0",
"Other Assets": "-1.81",
"Assets, Current": "10.6",
"Intangible Assets": "-2.00",
"Other Net Income": "17.4",
"Comprehensive Net Income": "101",
"Other Compr. Net Income": "2.42",
"Economic Capital Ratio": "200"
},
"2015": {
"Liabilities, Non-Current": "59.8",
"Liabilities": "136",
"Stockholders Equity": "85.5",
"ECR before LimitedLiability": "226",
"Liabilities, Current": "59.2",
"Other Liabilities": "31.9",
"Amortization of Intangible Assets": "2.98",
"Expenses": "13.0",
"Net Income": "78.5",
"Selling, General and Administrative Expense": "12.4",
"Research and Development": "100.0",
"Other Expenses": "-103",
"Other Revenues": "62.6",
"Revenues": "62.6",
"Assets, Current": "11.5",
"Property, Plant and Equipment": "-2.08",
"Intangible Assets": "-2.62",
"Comprehensive Net Income": "81.8",
"Other Net Income": "2.97",
"Other Compr. Net Income": "3.28",
"Economic Capital Ratio": "190"
},
"2020": {
"Liabilities, Non-Current": "98.0",
"Liabilities": "177",
"Stockholders Equity": "-191",
"ECR before LimitedLiability": "45.9",
"Other Liabilities": "58.3",
"Liabilities, Current": "80.4",
"Other Assets": "-15.9",
"Assets": "-102",
"Assets, Current": "-40.9",
"Property, Plant and Equipment": "-38.2",
"Assets, Non-Current": "-7.15",
"Intangible Assets": "-50.6",
"Other Expenses": "-277",
"Expenses": "-145",
"Revenues": "129",
"Net Income": "5.22",
"Research and Development": "115",
"Selling, General and Administrative Expense": "-22.6",
"Other Revenues": "129",
"Other Net Income": "-16.1",
"Economic Capital Ratio": "14.4"
},
"2021": {
"Liabilities, Current": "112",
"Liabilities": "207",
"Stockholders Equity": "-149",
"ECR before LimitedLiability": "203",
"Liabilities, Non-Current": "126",
"Other Liabilities": "22.2",
"Assets, Current": "-3.87",
"Assets": "-34.6",
"Other Assets": "-11.1",
"Intangible Assets": "-18.5",
"Property, Plant and Equipment": "-12.7",
"Amortization of Intangible Assets": "3.87",
"Expenses": "-34.0",
"Revenues": "207",
"Net Income": "195",
"Research and Development": "132",
"Other Expenses": "-176",
"Other Revenues": "207",
"Comprehensive Net Income": "194",
"Other Net Income": "17.5",
"Economic Capital Ratio": "169"
},
"2022": {
"Liabilities, Current": "92.2",
"Liabilities": "123",
"Assets": "-9.05",
"Stockholders Equity": "-18.2",
"ECR before LimitedLiability": "251",
"Other Liabilities": "-74.7",
"Liabilities, Non-Current": "97.6",
"Property, Plant and Equipment": "6.69",
"Intangible Assets": "-8.45",
"Other Assets": "-3.08",
"Other Expenses": "-66.3",
"Expenses": "44.3",
"Revenues": "167",
"Net Income": "199",
"Selling, General and Administrative Expense": "7.17",
"Research and Development": "100",
"Other Revenues": "167",
"Comprehensive Net Income": "202",
"Other Net Income": "-7.83",
"Other Compr. Net Income": "3.42",
"Economic Capital Ratio": "179"
},
"2023": {
"Liabilities, Current": "43.5",
"Liabilities": "29.3",
"Stockholders Equity": "49.9",
"ECR before LimitedLiability": "136",
"Other Liabilities": "-86.0",
"Liabilities, Non-Current": "54.6",
"Property, Plant and Equipment": "52.8",
"Assets": "11.6",
"Intangible Assets": "-20.5",
"Assets, Current": "7.39",
"Other Assets": "-9.21",
"Research and Development": "72.8",
"Expenses": "34.7",
"Revenues": "-13.7",
"Net Income": "74.7",
"Selling, General and Administrative Expense": "-8.19",
"Other Expenses": "-33.5",
"Other Revenues": "-13.7",
"Comprehensive Net Income": "75.6",
"Other Net Income": "54.7",
"Economic Capital Ratio": "84.8"
},
"2024": {
"Other Liabilities": "-55.3",
"Liabilities": "2.42",
"Stockholders Equity": "8.18",
"ECR before LimitedLiability": "182",
"Liabilities, Current": "-32.6",
"Liabilities, Non-Current": "77.2",
"Other Expenses": "13.2",
"Expenses": "78.7",
"Net Income": "165",
"Amortization of Intangible Assets": "1.62",
"Research and Development": "69.5",
"Selling, General and Administrative Expense": "-5.41",
"Other Revenues": "49.9",
"Revenues": "49.9",
"Assets, Current": "-3.15",
"Other Assets": "2.65",
"Intangible Assets": "-5.20",
"Property, Plant and Equipment": "9.93",
"Other Net Income": "42.7",
"Comprehensive Net Income": "165",
"Economic Capital Ratio": "150"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000091668_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "11,014",
"Assets, Non-Current": "46",
"Intangible Assets": "0",
"Liabilities, Current": "2,165",
"Liabilities, Non-Current": "138",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,411",
"Other Liabilities": "0",
"Other Net Income": "21",
"Other Revenues": "8,933",
"Property, Plant and Equipment": "723",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,282"
},
"output_variables": {
"Liabilities": "2,303",
"Assets": "11,783",
"Expenses": "7,693",
"Revenues": "8,933",
"Stockholders Equity": "9,480",
"Net Income": "1,261",
"Comprehensive Net Income": "1,261",
"BaseVar": "38,922",
"ECR before LimitedLiability": "384%",
"Economic Capital Ratio": "384%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "11,752",
"Assets, Non-Current": "36",
"Intangible Assets": "0",
"Liabilities, Current": "1,584",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "13",
"Other Expenses": "6,603",
"Other Liabilities": "0",
"Other Net Income": "287",
"Other Revenues": "8,424",
"Property, Plant and Equipment": "592",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,284"
},
"output_variables": {
"Liabilities": "1,584",
"Assets": "12,380",
"Expenses": "7,887",
"Revenues": "8,424",
"Stockholders Equity": "10,796",
"Net Income": "824",
"Comprehensive Net Income": "837",
"BaseVar": "38,792",
"ECR before LimitedLiability": "408%",
"Economic Capital Ratio": "408%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "12,142",
"Assets, Non-Current": "7.0",
"Intangible Assets": "0",
"Liabilities, Current": "1,014",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "1.0",
"Other Expenses": "6,402",
"Other Liabilities": "0",
"Other Net Income": "191",
"Other Revenues": "8,650",
"Property, Plant and Equipment": "558",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,543"
},
"output_variables": {
"Liabilities": "1,014",
"Assets": "12,707",
"Expenses": "7,945",
"Revenues": "8,650",
"Stockholders Equity": "11,693",
"Net Income": "896",
"Comprehensive Net Income": "897",
"BaseVar": "39,008",
"ECR before LimitedLiability": "449%",
"Economic Capital Ratio": "449%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "13,129",
"Assets, Non-Current": "8.0",
"Intangible Assets": "0",
"Liabilities, Current": "1,077",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "1.0",
"Other Expenses": "7,244",
"Other Liabilities": "0",
"Other Net Income": "24",
"Other Revenues": "9,757",
"Property, Plant and Equipment": "458",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,610"
},
"output_variables": {
"Liabilities": "1,077",
"Assets": "13,595",
"Expenses": "8,854",
"Revenues": "9,757",
"Stockholders Equity": "12,518",
"Net Income": "927",
"Comprehensive Net Income": "928",
"BaseVar": "43,024",
"ECR before LimitedLiability": "448%",
"Economic Capital Ratio": "448%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,863",
"Assets, Non-Current": "45",
"Intangible Assets": "0",
"Liabilities, Current": "1,176",
"Liabilities, Non-Current": "377",
"Other Assets": "723",
"Other Compr. Net Income": "0",
"Other Expenses": "7,762",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "9,260",
"Property, Plant and Equipment": "405",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,104"
},
"output_variables": {
"Liabilities": "1,553",
"Assets": "7,036",
"Expenses": "9,866",
"Revenues": "9,260",
"Stockholders Equity": "5,483",
"Net Income": "-606",
"Comprehensive Net Income": "-606",
"BaseVar": "40,921",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "249%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,432",
"Assets, Non-Current": "40",
"Intangible Assets": "0",
"Liabilities, Current": "1,383",
"Liabilities, Non-Current": "0",
"Other Assets": "340",
"Other Compr. Net Income": "0",
"Other Expenses": "7,257",
"Other Liabilities": "777",
"Other Net Income": "0",
"Other Revenues": "10,746",
"Property, Plant and Equipment": "281",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,108"
},
"output_variables": {
"Liabilities": "2,160",
"Assets": "9,093",
"Expenses": "9,365",
"Revenues": "10,746",
"Stockholders Equity": "6,933",
"Net Income": "1,381",
"Comprehensive Net Income": "1,381",
"BaseVar": "44,139",
"ECR before LimitedLiability": "382%",
"Economic Capital Ratio": "382%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,819",
"Assets, Non-Current": "4.0",
"Intangible Assets": "0",
"Liabilities, Current": "1,159",
"Liabilities, Non-Current": "0",
"Other Assets": "609",
"Other Compr. Net Income": "0",
"Other Expenses": "7,485",
"Other Liabilities": "2,758",
"Other Net Income": "0",
"Other Revenues": "13,500",
"Property, Plant and Equipment": "4,926",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,507"
},
"output_variables": {
"Liabilities": "3,917",
"Assets": "14,358",
"Expenses": "9,992",
"Revenues": "13,500",
"Stockholders Equity": "10,441",
"Net Income": "3,508",
"Comprehensive Net Income": "3,508",
"BaseVar": "54,125",
"ECR before LimitedLiability": "414%",
"Economic Capital Ratio": "414%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "7,730",
"Assets, Non-Current": "14",
"Intangible Assets": "0",
"Liabilities, Current": "1,189",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "5,005",
"Other Liabilities": "2,648",
"Other Net Income": "1,477",
"Other Revenues": "6,406",
"Property, Plant and Equipment": "7,360",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,052"
},
"output_variables": {
"Liabilities": "3,837",
"Assets": "15,104",
"Expenses": "7,057",
"Revenues": "6,406",
"Stockholders Equity": "11,267",
"Net Income": "826",
"Comprehensive Net Income": "826",
"BaseVar": "38,081",
"ECR before LimitedLiability": "312%",
"Economic Capital Ratio": "313%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,611",
"Assets, Non-Current": "107",
"Intangible Assets": "3,114",
"Liabilities, Current": "4,384",
"Liabilities, Non-Current": "0",
"Other Assets": "3,552",
"Other Compr. Net Income": "0",
"Other Expenses": "5,926",
"Other Liabilities": "3,288",
"Other Net Income": "1,843",
"Other Revenues": "12,757",
"Property, Plant and Equipment": "7,356",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,873"
},
"output_variables": {
"Liabilities": "7,672",
"Assets": "24,740",
"Expenses": "8,799",
"Revenues": "12,757",
"Stockholders Equity": "17,068",
"Net Income": "5,801",
"Comprehensive Net Income": "5,801",
"BaseVar": "61,015",
"ECR before LimitedLiability": "384%",
"Economic Capital Ratio": "384%"
}
}
},
"top_rated": true,
"trend": 7.0,
"value": 3.8361785587070734,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000091668.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000091668.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000091668.svg"
},
{
"company_id": "0001039399",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001039399.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001039399.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001039399.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001039399_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001039399_main_keyfigs.svg",
"name": "Formfactor INC",
"rank": 12,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Formfactor 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 Formfactor INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 130% points.The greatest weakness of Formfactor INC is the variable Other Expenses, reducing the Economic Capital Ratio by 46% points.
The company's Economic Capital Ratio, given in the ranking table, is 366%, being 132% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001039399_2025_Formfactor_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "10.9",
"Liabilities": "57.6",
"Stockholders Equity": "114",
"ECR before LimitedLiability": "15.8",
"Liabilities, Non-Current": "22.9",
"Liabilities, Current": "29.4",
"Other Assets": "-8.54",
"Assets": "47.0",
"Assets, Current": "95.1",
"Intangible Assets": "-15.4",
"Property, Plant and Equipment": "-3.35",
"Research and Development": "-6.77",
"Expenses": "-58.5",
"Revenues": "-76.4",
"Net Income": "-133",
"Selling, General and Administrative Expense": "-10.1",
"Other Expenses": "-43.6",
"Other Revenues": "-76.4",
"Comprehensive Net Income": "-133",
"Other Net Income": "2.89",
"Economic Capital Ratio": "-41.0"
},
"2012": {
"Liabilities, Non-Current": "27.1",
"Liabilities": "39.6",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "91.8",
"Other Liabilities": "7.41",
"Liabilities, Current": "6.78",
"Intangible Assets": "29.3",
"Assets": "47.7",
"Other Assets": "-7.53",
"Assets, Current": "27.1",
"Assets, Non-Current": "-1.94",
"Other Expenses": "-1.96",
"Expenses": "-5.32",
"Revenues": "-31.3",
"Net Income": "-29.3",
"Selling, General and Administrative Expense": "-12.3",
"Research and Development": "7.13",
"Other Revenues": "-31.3",
"Other Net Income": "7.29",
"Comprehensive Net Income": "-30.5",
"Economic Capital Ratio": "34.0"
},
"2013": {
"Other Liabilities": "18.5",
"Liabilities": "82.3",
"Stockholders Equity": "39.3",
"ECR before LimitedLiability": "20.0",
"Liabilities, Current": "46.4",
"Liabilities, Non-Current": "33.6",
"Assets, Non-Current": "-3.30",
"Assets": "-14.7",
"Intangible Assets": "25.5",
"Assets, Current": "-6.81",
"Other Assets": "-14.1",
"Property, Plant and Equipment": "-13.0",
"Expenses": "-60.0",
"Revenues": "-5.18",
"Net Income": "-63.6",
"Other Expenses": "-81.3",
"Research and Development": "14.2",
"Other Revenues": "-5.18",
"Comprehensive Net Income": "-68.6",
"Other Compr. Net Income": "-4.62",
"Economic Capital Ratio": "-11.3"
},
"2014": {
"Other Liabilities": "24.1",
"Liabilities": "91.6",
"Stockholders Equity": "2.82",
"ECR before LimitedLiability": "98.9",
"Liabilities, Non-Current": "45.6",
"Liabilities, Current": "35.0",
"Other Assets": "-16.0",
"Assets": "-20.7",
"Property, Plant and Equipment": "-12.8",
"Assets, Current": "3.73",
"Intangible Assets": "7.31",
"Research and Development": "19.8",
"Expenses": "-32.2",
"Revenues": "40.4",
"Net Income": "17.3",
"Other Expenses": "-59.1",
"Selling, General and Administrative Expense": "4.25",
"Other Revenues": "40.4",
"Other Net Income": "8.17",
"Comprehensive Net Income": "17.1",
"Economic Capital Ratio": "51.9"
},
"2015": {
"Liabilities, Non-Current": "56.7",
"Liabilities": "107",
"ECR before LimitedLiability": "127",
"Liabilities, Current": "37.8",
"Other Liabilities": "25.1",
"Assets, Current": "7.56",
"Assets": "-16.2",
"Property, Plant and Equipment": "-11.0",
"Other Assets": "-7.98",
"Intangible Assets": "-2.73",
"Amortization of Intangible Assets": "3.34",
"Expenses": "-26.3",
"Net Income": "30.7",
"Selling, General and Administrative Expense": "20.2",
"Research and Development": "26.0",
"Other Expenses": "-76.2",
"Other Revenues": "49.2",
"Revenues": "49.2",
"Comprehensive Net Income": "33.4",
"Other Net Income": "7.43",
"Economic Capital Ratio": "91.1"
},
"2016": {
"Liabilities, Non-Current": "39.3",
"Liabilities": "-15.5",
"Stockholders Equity": "-31.1",
"ECR before LimitedLiability": "36.2",
"Liabilities, Current": "9.37",
"Other Liabilities": "-85.3",
"Other Assets": "-19.5",
"Assets": "-10.3",
"Intangible Assets": "48.8",
"Property, Plant and Equipment": "-10.0",
"Assets, Current": "-18.5",
"Other Expenses": "-23.1",
"Expenses": "11.2",
"Revenues": "22.4",
"Net Income": "35.2",
"Research and Development": "22.1",
"Selling, General and Administrative Expense": "8.34",
"Other Revenues": "22.4",
"Comprehensive Net Income": "34.3",
"Other Net Income": "2.77",
"Economic Capital Ratio": "-15.3"
},
"2017": {
"Liabilities": "79.2",
"Stockholders Equity": "-42.7",
"ECR before LimitedLiability": "107",
"Liabilities, Current": "55.1",
"Other Liabilities": "32.8",
"Other Assets": "-16.8",
"Assets": "-29.3",
"Assets, Current": "-22.5",
"Intangible Assets": "27.3",
"Property, Plant and Equipment": "-11.3",
"Other Expenses": "-47.1",
"Expenses": "5.29",
"Revenues": "78.8",
"Net Income": "88.9",
"Research and Development": "31.9",
"Selling, General and Administrative Expense": "15.7",
"Other Revenues": "78.8",
"Comprehensive Net Income": "93.5",
"Other Net Income": "6.31",
"Other Compr. Net Income": "5.35",
"Economic Capital Ratio": "67.4"
},
"2018": {
"Other Liabilities": "25.6",
"Liabilities": "124",
"Stockholders Equity": "87.8",
"ECR before LimitedLiability": "299",
"Liabilities, Current": "73.5",
"Liabilities, Non-Current": "38.8",
"Research and Development": "13.7",
"Expenses": "45.3",
"Net Income": "157",
"Other Expenses": "15.7",
"Selling, General and Administrative Expense": "13.5",
"Amortization of Intangible Assets": "2.49",
"Other Revenues": "105",
"Revenues": "105",
"Intangible Assets": "11.9",
"Other Assets": "1.47",
"Property, Plant and Equipment": "-3.96",
"Assets, Current": "-4.51",
"Comprehensive Net Income": "157",
"Other Net Income": "10.7",
"Economic Capital Ratio": "174"
},
"2019": {
"Other Liabilities": "-5.50",
"Liabilities": "77.9",
"Stockholders Equity": "30.6",
"ECR before LimitedLiability": "152",
"Liabilities, Non-Current": "69.6",
"Liabilities, Current": "16.1",
"Assets, Current": "-9.24",
"Assets": "-7.04",
"Intangible Assets": "10.7",
"Property, Plant and Equipment": "-10.7",
"Other Assets": "7.28",
"Other Expenses": "-35.9",
"Expenses": "11.0",
"Revenues": "63.4",
"Net Income": "78.5",
"Research and Development": "24.7",
"Selling, General and Administrative Expense": "18.6",
"Other Revenues": "63.4",
"Other Net Income": "5.33",
"Comprehensive Net Income": "78.0",
"Economic Capital Ratio": "98.8"
},
"2020": {
"Liabilities, Non-Current": "70.9",
"Liabilities": "120",
"Assets": "-14.1",
"Stockholders Equity": "20.8",
"ECR before LimitedLiability": "147",
"Other Liabilities": "38.1",
"Liabilities, Current": "27.0",
"Assets, Current": "-10.7",
"Property, Plant and Equipment": "-6.80",
"Intangible Assets": "6.90",
"Other Expenses": "-39.7",
"Expenses": "4.76",
"Revenues": "85.0",
"Net Income": "81.8",
"Research and Development": "25.4",
"Selling, General and Administrative Expense": "15.7",
"Amortization of Intangible Assets": "3.16",
"Other Revenues": "85.0",
"Other Net Income": "-8.12",
"Comprehensive Net Income": "84.5",
"Economic Capital Ratio": "116"
},
"2021": {
"Liabilities, Current": "58.2",
"Liabilities": "145",
"ECR before LimitedLiability": "180",
"Liabilities, Non-Current": "67.2",
"Other Liabilities": "46.6",
"Assets, Current": "-13.2",
"Assets": "-19.9",
"Other Assets": "-4.85",
"Assets, Non-Current": "-2.61",
"Property, Plant and Equipment": "-2.33",
"Other Revenues": "118",
"Revenues": "118",
"Net Income": "130",
"Selling, General and Administrative Expense": "26.5",
"Other Compr. Net Income": "-6.26",
"Comprehensive Net Income": "124",
"Other Expenses": "-62.9",
"Amortization of Intangible Assets": "2.74",
"Research and Development": "33.1",
"Other Net Income": "13.1",
"Economic Capital Ratio": "146"
},
"2022": {
"Liabilities, Current": "36.3",
"Liabilities": "124",
"Assets": "-11.7",
"Stockholders Equity": "41.6",
"ECR before LimitedLiability": "179",
"Other Liabilities": "46.6",
"Liabilities, Non-Current": "61.4",
"Assets, Current": "-11.7",
"Assets, Non-Current": "-2.48",
"Intangible Assets": "2.47",
"Other Expenses": "-56.6",
"Expenses": "-4.98",
"Revenues": "95.6",
"Net Income": "86.2",
"Selling, General and Administrative Expense": "22.5",
"Amortization of Intangible Assets": "2.37",
"Research and Development": "26.2",
"Other Revenues": "95.6",
"Comprehensive Net Income": "86.8",
"Other Net Income": "-5.15",
"Economic Capital Ratio": "108"
},
"2023": {
"Liabilities, Current": "45.7",
"Liabilities": "112",
"Assets": "-6.67",
"Stockholders Equity": "37.2",
"ECR before LimitedLiability": "199",
"Other Liabilities": "23.7",
"Liabilities, Non-Current": "55.4",
"Intangible Assets": "-2.89",
"Assets, Current": "-1.95",
"Assets, Non-Current": "-1.98",
"Research and Development": "30.0",
"Expenses": "21.5",
"Revenues": "41.1",
"Net Income": "104",
"Selling, General and Administrative Expense": "17.0",
"Other Expenses": "-27.1",
"Other Revenues": "41.1",
"Comprehensive Net Income": "106",
"Other Net Income": "43.2",
"Other Compr. Net Income": "2.16",
"Economic Capital Ratio": "148"
},
"2024": {
"Other Liabilities": "24.0",
"Liabilities": "130",
"Assets": "-18.1",
"Stockholders Equity": "-10.1",
"ECR before LimitedLiability": "164",
"Liabilities, Current": "33.9",
"Liabilities, Non-Current": "88.7",
"Assets, Current": "-6.90",
"Assets, Non-Current": "-2.55",
"Intangible Assets": "-7.13",
"Other Expenses": "-46.4",
"Expenses": "-5.24",
"Revenues": "75.2",
"Net Income": "88.7",
"Research and Development": "30.3",
"Selling, General and Administrative Expense": "8.35",
"Other Revenues": "75.2",
"Other Net Income": "19.3",
"Comprehensive Net Income": "84.6",
"Other Compr. Net Income": "-4.25",
"Economic Capital Ratio": "132"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001039399_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "336,975",
"Assets, Non-Current": "4,693",
"Intangible Assets": "0",
"Liabilities, Current": "28,595",
"Liabilities, Non-Current": "4,112",
"Other Assets": "6,271",
"Other Compr. Net Income": "0",
"Other Expenses": "147,537",
"Other Liabilities": "3,712",
"Other Net Income": "2,480",
"Other Revenues": "169,325",
"Property, Plant and Equipment": "35,132",
"Research and Development": "43,544",
"Selling, General and Administrative Expense": "46,705"
},
"output_variables": {
"Liabilities": "36,419",
"Assets": "383,071",
"Expenses": "237,786",
"Revenues": "169,325",
"Stockholders Equity": "346,652",
"Net Income": "-65,981",
"Comprehensive Net Income": "-65,981",
"BaseVar": "994,112",
"ECR before LimitedLiability": "266%",
"Economic Capital Ratio": "269%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "239,172",
"Assets, Non-Current": "1,200",
"Intangible Assets": "105,270",
"Liabilities, Current": "45,047",
"Liabilities, Non-Current": "3,028",
"Other Assets": "4,525",
"Other Compr. Net Income": "-985",
"Other Expenses": "126,872",
"Other Liabilities": "8,349",
"Other Net Income": "2,152",
"Other Revenues": "178,535",
"Property, Plant and Equipment": "45,515",
"Research and Development": "40,130",
"Selling, General and Administrative Expense": "49,231"
},
"output_variables": {
"Liabilities": "56,424",
"Assets": "395,682",
"Expenses": "216,233",
"Revenues": "178,535",
"Stockholders Equity": "339,258",
"Net Income": "-35,546",
"Comprehensive Net Income": "-36,531",
"BaseVar": "988,041",
"ECR before LimitedLiability": "289%",
"Economic Capital Ratio": "291%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "211,651",
"Assets, Non-Current": "1,271",
"Intangible Assets": "88,201",
"Liabilities, Current": "37,770",
"Liabilities, Non-Current": "2,497",
"Other Assets": "4,395",
"Other Compr. Net Income": "-1,964",
"Other Expenses": "194,869",
"Other Liabilities": "6,355",
"Other Net Income": "1,009",
"Other Revenues": "231,533",
"Property, Plant and Equipment": "35,190",
"Research and Development": "42,139",
"Selling, General and Administrative Expense": "53,217"
},
"output_variables": {
"Liabilities": "46,622",
"Assets": "340,708",
"Expenses": "290,225",
"Revenues": "231,533",
"Stockholders Equity": "294,086",
"Net Income": "-57,683",
"Comprehensive Net Income": "-59,647",
"BaseVar": "1,198,525",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "242%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "244,274",
"Assets, Non-Current": "1,150",
"Intangible Assets": "69,420",
"Liabilities, Current": "47,862",
"Liabilities, Non-Current": "1,094",
"Other Assets": "3,901",
"Other Compr. Net Income": "-1,512",
"Other Expenses": "194,068",
"Other Liabilities": "5,851",
"Other Net Income": "463",
"Other Revenues": "268,530",
"Property, Plant and Equipment": "25,498",
"Research and Development": "42,725",
"Selling, General and Administrative Expense": "51,385"
},
"output_variables": {
"Liabilities": "54,807",
"Assets": "344,243",
"Expenses": "288,178",
"Revenues": "268,530",
"Stockholders Equity": "289,436",
"Net Income": "-19,185",
"Comprehensive Net Income": "-20,697",
"BaseVar": "1,269,403",
"ECR before LimitedLiability": "300%",
"Economic Capital Ratio": "301%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "258,018",
"Assets, Non-Current": "853",
"Intangible Assets": "56,252",
"Liabilities, Current": "43,581",
"Liabilities, Non-Current": "1,069",
"Other Assets": "3,747",
"Other Compr. Net Income": "-461",
"Other Expenses": "197,439",
"Other Liabilities": "3,392",
"Other Net Income": "2,832",
"Other Revenues": "282,358",
"Property, Plant and Equipment": "23,853",
"Research and Development": "44,184",
"Selling, General and Administrative Expense": "45,090"
},
"output_variables": {
"Liabilities": "48,042",
"Assets": "342,723",
"Expenses": "286,713",
"Revenues": "282,358",
"Stockholders Equity": "294,681",
"Net Income": "-1,523",
"Comprehensive Net Income": "-1,984",
"BaseVar": "1,291,460",
"ECR before LimitedLiability": "349%",
"Economic Capital Ratio": "349%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "254,709",
"Assets, Non-Current": "2,600",
"Intangible Assets": "314,618",
"Liabilities, Current": "82,707",
"Liabilities, Non-Current": "1,315",
"Other Assets": "4,392",
"Other Compr. Net Income": "-1,518",
"Other Expenses": "257,253",
"Other Liabilities": "133,904",
"Other Net Income": "-2,288",
"Other Revenues": "383,881",
"Property, Plant and Equipment": "42,663",
"Research and Development": "57,453",
"Selling, General and Administrative Expense": "73,444"
},
"output_variables": {
"Liabilities": "217,926",
"Assets": "618,982",
"Expenses": "388,150",
"Revenues": "383,881",
"Stockholders Equity": "401,056",
"Net Income": "-6,557",
"Comprehensive Net Income": "-8,075",
"BaseVar": "1,904,182",
"ECR before LimitedLiability": "217%",
"Economic Capital Ratio": "224%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "305,854",
"Assets, Non-Current": "2,259",
"Intangible Assets": "287,404",
"Liabilities, Current": "92,161",
"Liabilities, Non-Current": "88,256",
"Other Assets": "4,303",
"Other Compr. Net Income": "6,761",
"Other Expenses": "339,438",
"Other Liabilities": "7,520",
"Other Net Income": "396",
"Other Revenues": "548,441",
"Property, Plant and Equipment": "46,754",
"Research and Development": "73,807",
"Selling, General and Administrative Expense": "94,679"
},
"output_variables": {
"Liabilities": "187,937",
"Assets": "646,574",
"Expenses": "507,924",
"Revenues": "548,441",
"Stockholders Equity": "458,637",
"Net Income": "40,913",
"Comprehensive Net Income": "47,674",
"BaseVar": "2,453,900",
"ECR before LimitedLiability": "301%",
"Economic Capital Ratio": "302%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "337,820",
"Assets, Non-Current": "968",
"Intangible Assets": "256,854",
"Liabilities, Current": "102,518",
"Liabilities, Non-Current": "34,971",
"Other Assets": "78,526",
"Other Compr. Net Income": "-2,241",
"Other Expenses": "252,701",
"Other Liabilities": "10,569",
"Other Net Income": "1,132",
"Other Revenues": "529,675",
"Property, Plant and Equipment": "54,054",
"Research and Development": "74,976",
"Selling, General and Administrative Expense": "99,094"
},
"output_variables": {
"Liabilities": "148,058",
"Assets": "728,222",
"Expenses": "426,771",
"Revenues": "529,675",
"Stockholders Equity": "580,164",
"Net Income": "104,036",
"Comprehensive Net Income": "101,795",
"BaseVar": "2,276,193",
"ECR before LimitedLiability": "399%",
"Economic Capital Ratio": "399%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "419,043",
"Assets, Non-Current": "1,203",
"Intangible Assets": "256,806",
"Liabilities, Current": "136,560",
"Liabilities, Non-Current": "15,639",
"Other Assets": "104,083",
"Other Compr. Net Income": "-1,439",
"Other Expenses": "365,600",
"Other Liabilities": "46,686",
"Other Net Income": "3,316",
"Other Revenues": "589,464",
"Property, Plant and Equipment": "58,747",
"Research and Development": "81,499",
"Selling, General and Administrative Expense": "106,335"
},
"output_variables": {
"Liabilities": "198,885",
"Assets": "839,882",
"Expenses": "553,434",
"Revenues": "589,464",
"Stockholders Equity": "640,997",
"Net Income": "39,346",
"Comprehensive Net Income": "37,907",
"BaseVar": "2,717,139",
"ECR before LimitedLiability": "317%",
"Economic Capital Ratio": "317%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "487,074",
"Assets, Non-Current": "1,165",
"Intangible Assets": "271,908",
"Liabilities, Current": "154,571",
"Liabilities, Non-Current": "52,974",
"Other Assets": "98,967",
"Other Compr. Net Income": "6,545",
"Other Expenses": "413,212",
"Other Liabilities": "11,588",
"Other Net Income": "2,251",
"Other Revenues": "693,616",
"Property, Plant and Equipment": "104,103",
"Research and Development": "89,034",
"Selling, General and Administrative Expense": "115,098"
},
"output_variables": {
"Liabilities": "219,133",
"Assets": "963,217",
"Expenses": "617,344",
"Revenues": "693,616",
"Stockholders Equity": "744,084",
"Net Income": "78,523",
"Comprehensive Net Income": "85,068",
"BaseVar": "3,118,508",
"ECR before LimitedLiability": "350%",
"Economic Capital Ratio": "350%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "524,039",
"Assets, Non-Current": "1,981",
"Intangible Assets": "248,641",
"Liabilities, Current": "148,754",
"Liabilities, Non-Current": "46,443",
"Other Assets": "99,304",
"Other Compr. Net Income": "-7,335",
"Other Expenses": "462,085",
"Other Liabilities": "9,543",
"Other Net Income": "1,064",
"Other Revenues": "769,674",
"Property, Plant and Equipment": "146,555",
"Research and Development": "100,937",
"Selling, General and Administrative Expense": "123,792"
},
"output_variables": {
"Liabilities": "204,740",
"Assets": "1,020,520",
"Expenses": "686,814",
"Revenues": "769,674",
"Stockholders Equity": "815,780",
"Net Income": "83,924",
"Comprehensive Net Income": "76,589",
"BaseVar": "3,417,889",
"ECR before LimitedLiability": "359%",
"Economic Capital Ratio": "360%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "474,552",
"Assets, Non-Current": "3,994",
"Intangible Assets": "238,195",
"Liabilities, Current": "149,667",
"Liabilities, Non-Current": "41,976",
"Other Assets": "101,639",
"Other Compr. Net Income": "-4,129",
"Other Expenses": "459,639",
"Other Liabilities": "8,300",
"Other Net Income": "3,537",
"Other Revenues": "747,937",
"Property, Plant and Equipment": "189,848",
"Research and Development": "109,222",
"Selling, General and Administrative Expense": "131,875"
},
"output_variables": {
"Liabilities": "199,943",
"Assets": "1,008,228",
"Expenses": "700,736",
"Revenues": "747,937",
"Stockholders Equity": "808,285",
"Net Income": "50,738",
"Comprehensive Net Income": "46,609",
"BaseVar": "3,392,975",
"ECR before LimitedLiability": "343%",
"Economic Capital Ratio": "343%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "573,780",
"Assets, Non-Current": "2,795",
"Intangible Assets": "214,028",
"Liabilities, Current": "131,095",
"Liabilities, Non-Current": "38,648",
"Other Assets": "111,792",
"Other Compr. Net Income": "1,526",
"Other Expenses": "411,823",
"Other Liabilities": "28,247",
"Other Net Income": "79,885",
"Other Revenues": "663,102",
"Property, Plant and Equipment": "204,399",
"Research and Development": "115,765",
"Selling, General and Administrative Expense": "133,012"
},
"output_variables": {
"Liabilities": "197,990",
"Assets": "1,106,794",
"Expenses": "660,600",
"Revenues": "663,102",
"Stockholders Equity": "908,804",
"Net Income": "82,387",
"Comprehensive Net Income": "83,913",
"BaseVar": "3,343,183",
"ECR before LimitedLiability": "375%",
"Economic Capital Ratio": "375%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "605,128",
"Assets, Non-Current": "4,008",
"Intangible Assets": "209,526",
"Liabilities, Current": "131,345",
"Liabilities, Non-Current": "29,758",
"Other Assets": "117,323",
"Other Compr. Net Income": "-6,788",
"Other Expenses": "465,892",
"Other Liabilities": "37,344",
"Other Net Income": "35,631",
"Other Revenues": "763,599",
"Property, Plant and Equipment": "210,230",
"Research and Development": "121,938",
"Selling, General and Administrative Expense": "141,786"
},
"output_variables": {
"Liabilities": "198,447",
"Assets": "1,146,215",
"Expenses": "729,616",
"Revenues": "763,599",
"Stockholders Equity": "947,768",
"Net Income": "69,614",
"Comprehensive Net Income": "62,826",
"BaseVar": "3,613,070",
"ECR before LimitedLiability": "366%",
"Economic Capital Ratio": "366%"
}
}
},
"top_rated": true,
"trend": -3.0,
"value": 3.6579112434350183,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001039399.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001039399.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001039399.svg"
},
{
"company_id": "0001807794",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001807794.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001807794.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001807794_main_keyfigs.svg",
"name": "Credo Technology Group Holding Ltd",
"rank": 13,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Credo Technology Group Holding Ltd 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 Credo Technology Group Holding Ltd compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 145% points.The greatest weakness of Credo Technology Group Holding Ltd is the variable Research and Development, reducing the Economic Capital Ratio by 44% points.
The company's Economic Capital Ratio, given in the ranking table, is 348%, being 114% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001807794_2025_Credo_Technology_Group_Holding_Ltd.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Current": "49.2",
"Liabilities": "113",
"Stockholders Equity": "126",
"ECR before LimitedLiability": "95.5",
"Liabilities, Non-Current": "58.6",
"Other Liabilities": "34.3",
"Assets, Current": "102",
"Assets": "21.8",
"Other Assets": "-16.8",
"Intangible Assets": "-24.7",
"Property, Plant and Equipment": "-4.50",
"Expenses": "-59.1",
"Revenues": "-9.19",
"Net Income": "-59.3",
"Research and Development": "-82.2",
"Selling, General and Administrative Expense": "-48.5",
"Other Expenses": "63.9",
"Other Revenues": "-9.19",
"Comprehensive Net Income": "-58.9",
"Other Net Income": "8.83",
"Economic Capital Ratio": "60.7"
},
"2022": {
"Liabilities, Current": "25.2",
"Liabilities": "72.2",
"Assets": "77.0",
"Stockholders Equity": "189",
"ECR before LimitedLiability": "170",
"Other Liabilities": "29.5",
"Liabilities, Non-Current": "23.6",
"Property, Plant and Equipment": "-4.14",
"Assets, Current": "132",
"Intangible Assets": "-12.1",
"Other Expenses": "47.3",
"Expenses": "11.2",
"Revenues": "-15.3",
"Net Income": "-8.56",
"Selling, General and Administrative Expense": "-4.14",
"Research and Development": "-33.9",
"Other Revenues": "-15.3",
"Comprehensive Net Income": "-7.12",
"Other Net Income": "-4.58",
"Other Compr. Net Income": "1.44",
"Economic Capital Ratio": "99.1"
},
"2023": {
"Liabilities, Current": "48.0",
"Liabilities": "101",
"Stockholders Equity": "112",
"ECR before LimitedLiability": "159",
"Other Liabilities": "32.6",
"Liabilities, Non-Current": "33.1",
"Property, Plant and Equipment": "-6.10",
"Assets": "14.8",
"Intangible Assets": "-18.8",
"Assets, Current": "67.0",
"Other Assets": "-4.56",
"Research and Development": "-47.9",
"Expenses": "-1.57",
"Revenues": "19.5",
"Net Income": "20.8",
"Selling, General and Administrative Expense": "-1.79",
"Other Expenses": "46.0",
"Other Revenues": "19.5",
"Comprehensive Net Income": "21.5",
"Other Net Income": "2.81",
"Economic Capital Ratio": "108"
},
"2024": {
"Other Liabilities": "29.6",
"Liabilities": "92.9",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "146",
"Liabilities, Current": "20.3",
"Liabilities, Non-Current": "52.1",
"Assets, Current": "96.1",
"Assets": "29.6",
"Net Income": "0.894",
"Other Assets": "-6.22",
"Intangible Assets": "-15.8",
"Property, Plant and Equipment": "-5.57",
"Other Revenues": "-14.6",
"Revenues": "-14.6",
"Other Net Income": "15.8",
"Research and Development": "-43.8",
"Amortization of Intangible Assets": "1.52",
"Other Expenses": "51.8",
"Selling, General and Administrative Expense": "-10.4",
"Economic Capital Ratio": "114",
"Other Compr. Net Income": "-0.640"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001807794_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "137,799",
"Assets, Non-Current": "3,460",
"Intangible Assets": "0",
"Liabilities, Current": "12,532",
"Liabilities, Non-Current": "424",
"Other Assets": "0",
"Other Compr. Net Income": "378",
"Other Expenses": "22,634",
"Other Liabilities": "0",
"Other Net Income": "-62",
"Other Revenues": "58,697",
"Property, Plant and Equipment": "14,231",
"Research and Development": "34,845",
"Selling, General and Administrative Expense": "28,667"
},
"output_variables": {
"Liabilities": "12,956",
"Assets": "155,490",
"Expenses": "86,146",
"Revenues": "58,697",
"Stockholders Equity": "142,534",
"Net Income": "-27,511",
"Comprehensive Net Income": "-27,133",
"BaseVar": "362,440",
"ECR before LimitedLiability": "273%",
"Economic Capital Ratio": "275%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "332,177",
"Assets, Non-Current": "4,714",
"Intangible Assets": "0",
"Liabilities, Current": "26,497",
"Liabilities, Non-Current": "15,029",
"Other Assets": "16,954",
"Other Compr. Net Income": "-204",
"Other Expenses": "45,559",
"Other Liabilities": "0",
"Other Net Income": "-245",
"Other Revenues": "106,477",
"Property, Plant and Equipment": "21,844",
"Research and Development": "47,949",
"Selling, General and Administrative Expense": "34,900"
},
"output_variables": {
"Liabilities": "41,526",
"Assets": "375,689",
"Expenses": "128,408",
"Revenues": "106,477",
"Stockholders Equity": "334,163",
"Net Income": "-22,176",
"Comprehensive Net Income": "-22,380",
"BaseVar": "659,272",
"ECR before LimitedLiability": "334%",
"Economic Capital Ratio": "334%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "328,232",
"Assets, Non-Current": "13,975",
"Intangible Assets": "0",
"Liabilities, Current": "31,032",
"Liabilities, Non-Current": "18,622",
"Other Assets": "14,860",
"Other Compr. Net Income": "-214",
"Other Expenses": "79,040",
"Other Liabilities": "0",
"Other Net Income": "3,321",
"Other Revenues": "184,194",
"Property, Plant and Equipment": "40,222",
"Research and Development": "76,774",
"Selling, General and Administrative Expense": "48,248"
},
"output_variables": {
"Liabilities": "49,654",
"Assets": "397,289",
"Expenses": "204,062",
"Revenues": "184,194",
"Stockholders Equity": "347,635",
"Net Income": "-16,547",
"Comprehensive Net Income": "-16,761",
"BaseVar": "973,751",
"ECR before LimitedLiability": "335%",
"Economic Capital Ratio": "336%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "530,265",
"Assets, Non-Current": "14,925",
"Intangible Assets": "0",
"Liabilities, Current": "44,620",
"Liabilities, Non-Current": "17,114",
"Other Assets": "13,077",
"Other Compr. Net Income": "-328",
"Other Expenses": "79,928",
"Other Liabilities": "0",
"Other Net Income": "14,313",
"Other Revenues": "192,970",
"Property, Plant and Equipment": "43,665",
"Research and Development": "95,531",
"Selling, General and Administrative Expense": "60,193"
},
"output_variables": {
"Liabilities": "61,734",
"Assets": "601,932",
"Expenses": "235,652",
"Revenues": "192,970",
"Stockholders Equity": "540,198",
"Net Income": "-28,369",
"Comprehensive Net Income": "-28,697",
"BaseVar": "1,180,682",
"ECR before LimitedLiability": "348%",
"Economic Capital Ratio": "348%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 3.480570824876224,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001807794.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001807794.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001807794.svg"
},
{
"company_id": "0001111928",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001111928.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001111928.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001111928.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001111928_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001111928_main_keyfigs.svg",
"name": "IPG Photonics CORP",
"rank": 14,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of IPG Photonics 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 IPG Photonics CORP compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 118% points.The greatest weakness of IPG Photonics CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 82% points.
The company's Economic Capital Ratio, given in the ranking table, is 345%, being 111% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001111928_2025_IPG_Photonics_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "25.1",
"Liabilities": "38.8",
"Stockholders Equity": "37.3",
"ECR before LimitedLiability": "190",
"Liabilities, Non-Current": "14.9",
"Other Assets": "-1.48",
"Assets": "0.911",
"Assets, Current": "2.64",
"Intangible Assets": "-2.06",
"Property, Plant and Equipment": "2.73",
"Research and Development": "55.0",
"Expenses": "51.3",
"Revenues": "61.4",
"Net Income": "110",
"Amortization of Intangible Assets": "2.89",
"Selling, General and Administrative Expense": "22.1",
"Other Expenses": "-28.7",
"Other Revenues": "61.4",
"Comprehensive Net Income": "110",
"Other Net Income": "-2.64",
"Economic Capital Ratio": "133"
},
"2012": {
"Liabilities, Non-Current": "20.0",
"Liabilities": "41.8",
"Assets": "4.21",
"Stockholders Equity": "99.5",
"ECR before LimitedLiability": "248",
"Other Liabilities": "26.9",
"Liabilities, Current": "-4.35",
"Assets, Current": "6.06",
"Property, Plant and Equipment": "2.06",
"Other Expenses": "-9.82",
"Expenses": "77.0",
"Revenues": "58.3",
"Net Income": "139",
"Selling, General and Administrative Expense": "28.4",
"Research and Development": "56.5",
"Amortization of Intangible Assets": "1.93",
"Other Revenues": "58.3",
"Other Net Income": "4.38",
"Comprehensive Net Income": "146",
"Other Compr. Net Income": "7.48",
"Economic Capital Ratio": "190"
},
"2013": {
"Other Liabilities": "32.0",
"Liabilities": "92.1",
"Stockholders Equity": "130",
"ECR before LimitedLiability": "242",
"Liabilities, Current": "47.1",
"Liabilities, Non-Current": "19.2",
"Assets": "0.738",
"Intangible Assets": "-0.263",
"Assets, Current": "1.03",
"Other Assets": "-0.200",
"Property, Plant and Equipment": "0.371",
"Amortization of Intangible Assets": "1.57",
"Expenses": "68.6",
"Revenues": "66.3",
"Net Income": "135",
"Other Expenses": "-13.4",
"Research and Development": "48.1",
"Selling, General and Administrative Expense": "32.3",
"Other Revenues": "66.3",
"Comprehensive Net Income": "135",
"Economic Capital Ratio": "211"
},
"2014": {
"Other Liabilities": "32.2",
"Liabilities": "85.0",
"Assets": "5.56",
"Stockholders Equity": "88.9",
"ECR before LimitedLiability": "204",
"Liabilities, Non-Current": "20.7",
"Liabilities, Current": "38.3",
"Property, Plant and Equipment": "5.54",
"Assets, Current": "13.8",
"Intangible Assets": "-5.45",
"Research and Development": "51.4",
"Expenses": "94.1",
"Revenues": "53.7",
"Net Income": "152",
"Other Expenses": "7.79",
"Selling, General and Administrative Expense": "33.7",
"Other Revenues": "53.7",
"Other Net Income": "6.36",
"Comprehensive Net Income": "94.8",
"Other Compr. Net Income": "-59.5",
"Economic Capital Ratio": "157"
},
"2015": {
"Liabilities, Non-Current": "24.8",
"Liabilities": "71.7",
"Assets": "4.42",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "217",
"Liabilities, Current": "25.0",
"Other Liabilities": "26.0",
"Assets, Current": "9.52",
"Property, Plant and Equipment": "1.73",
"Intangible Assets": "-2.96",
"Amortization of Intangible Assets": "2.44",
"Expenses": "81.5",
"Revenues": "54.4",
"Net Income": "136",
"Selling, General and Administrative Expense": "37.4",
"Research and Development": "52.3",
"Other Expenses": "-10.6",
"Other Revenues": "54.4",
"Comprehensive Net Income": "108",
"Other Compr. Net Income": "-29.4",
"Economic Capital Ratio": "181"
},
"2016": {
"Liabilities, Non-Current": "33.8",
"Liabilities": "91.3",
"Assets": "1.18",
"Stockholders Equity": "114",
"ECR before LimitedLiability": "273",
"Liabilities, Current": "28.2",
"Other Liabilities": "35.7",
"Intangible Assets": "-0.974",
"Assets, Current": "2.78",
"Other Expenses": "-14.3",
"Expenses": "67.5",
"Revenues": "72.2",
"Net Income": "145",
"Research and Development": "45.5",
"Amortization of Intangible Assets": "2.73",
"Selling, General and Administrative Expense": "33.6",
"Other Revenues": "72.2",
"Comprehensive Net Income": "146",
"Other Net Income": "5.92",
"Other Compr. Net Income": "1.27",
"Economic Capital Ratio": "221"
},
"2017": {
"Liabilities, Non-Current": "56.7",
"Liabilities": "122",
"Assets": "-0.772",
"Stockholders Equity": "112",
"ECR before LimitedLiability": "281",
"Liabilities, Current": "68.4",
"Other Liabilities": "6.16",
"Assets, Current": "-2.34",
"Intangible Assets": "0.812",
"Other Expenses": "-26.8",
"Expenses": "71.6",
"Revenues": "68.2",
"Net Income": "145",
"Research and Development": "51.1",
"Amortization of Intangible Assets": "3.01",
"Selling, General and Administrative Expense": "44.4",
"Other Revenues": "68.2",
"Comprehensive Net Income": "172",
"Other Net Income": "5.04",
"Other Compr. Net Income": "28.0",
"Economic Capital Ratio": "241"
},
"2018": {
"Other Liabilities": "7.82",
"Liabilities": "126",
"Assets": "7.73",
"Stockholders Equity": "161",
"ECR before LimitedLiability": "334",
"Liabilities, Current": "78.1",
"Liabilities, Non-Current": "50.7",
"Property, Plant and Equipment": "2.99",
"Assets, Current": "10.0",
"Research and Development": "35.4",
"Expenses": "77.8",
"Revenues": "76.4",
"Net Income": "163",
"Other Expenses": "-2.94",
"Selling, General and Administrative Expense": "43.3",
"Amortization of Intangible Assets": "2.12",
"Other Revenues": "76.4",
"Comprehensive Net Income": "143",
"Other Net Income": "11.1",
"Other Compr. Net Income": "-21.1",
"Economic Capital Ratio": "209"
},
"2019": {
"Liabilities": "105",
"Stockholders Equity": "162",
"ECR before LimitedLiability": "251",
"Liabilities, Non-Current": "65.6",
"Liabilities, Current": "48.2",
"Assets, Current": "17.1",
"Assets": "14.1",
"Intangible Assets": "-4.24",
"Property, Plant and Equipment": "5.12",
"Other Expenses": "-24.9",
"Expenses": "42.7",
"Revenues": "38.8",
"Net Income": "87.2",
"Amortization of Intangible Assets": "2.39",
"Research and Development": "34.8",
"Selling, General and Administrative Expense": "30.4",
"Other Revenues": "38.8",
"Other Net Income": "6.00",
"Comprehensive Net Income": "91.5",
"Other Compr. Net Income": "4.41",
"Economic Capital Ratio": "198"
},
"2020": {
"Liabilities, Non-Current": "70.2",
"Liabilities": "112",
"Stockholders Equity": "176",
"ECR before LimitedLiability": "205",
"Other Liabilities": "10.9",
"Liabilities, Current": "40.3",
"Other Assets": "-2.89",
"Assets": "19.0",
"Assets, Current": "26.0",
"Property, Plant and Equipment": "5.17",
"Intangible Assets": "-4.89",
"Other Expenses": "-15.9",
"Expenses": "34.1",
"Revenues": "31.1",
"Net Income": "60.1",
"Research and Development": "27.7",
"Selling, General and Administrative Expense": "20.1",
"Other Revenues": "31.1",
"Other Net Income": "-4.99",
"Comprehensive Net Income": "59.2",
"Economic Capital Ratio": "174"
},
"2024": {
"Other Liabilities": "19.3",
"Liabilities": "118",
"Stockholders Equity": "84.7",
"ECR before LimitedLiability": "143",
"Liabilities, Current": "28.5",
"Liabilities, Non-Current": "84.4",
"Other Expenses": "-81.6",
"Expenses": "-19.1",
"Net Income": "-12.0",
"Research and Development": "49.6",
"Selling, General and Administrative Expense": "10.1",
"Other Revenues": "-5.98",
"Revenues": "-5.98",
"Assets, Current": "17.4",
"Other Assets": "-5.73",
"Intangible Assets": "-15.5",
"Property, Plant and Equipment": "11.5",
"Other Net Income": "13.0",
"Comprehensive Net Income": "15.4",
"Other Compr. Net Income": "27.3",
"Economic Capital Ratio": "111"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001111928_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "434,457",
"Assets, Non-Current": "7,486",
"Intangible Assets": "6,157",
"Liabilities, Current": "93,712",
"Liabilities, Non-Current": "24,687",
"Other Assets": "4,830",
"Other Compr. Net Income": "0",
"Other Expenses": "267,940",
"Other Liabilities": "0",
"Other Net Income": "-938",
"Other Revenues": "474,482",
"Property, Plant and Equipment": "155,202",
"Research and Development": "25,422",
"Selling, General and Administrative Expense": "59,173"
},
"output_variables": {
"Liabilities": "118,399",
"Assets": "608,132",
"Expenses": "352,535",
"Revenues": "474,482",
"Stockholders Equity": "489,733",
"Net Income": "121,009",
"Comprehensive Net Income": "121,009",
"BaseVar": "1,948,799",
"ECR before LimitedLiability": "443%",
"Economic Capital Ratio": "443%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "664,959",
"Assets, Non-Current": "7,461",
"Intangible Assets": "10,408",
"Liabilities, Current": "125,455",
"Liabilities, Non-Current": "27,116",
"Other Assets": "2,107",
"Other Compr. Net Income": "9,558",
"Other Expenses": "320,634",
"Other Liabilities": "0",
"Other Net Income": "327",
"Other Revenues": "562,528",
"Property, Plant and Equipment": "210,563",
"Research and Development": "31,401",
"Selling, General and Administrative Expense": "63,076"
},
"output_variables": {
"Liabilities": "152,571",
"Assets": "895,498",
"Expenses": "415,111",
"Revenues": "562,528",
"Stockholders Equity": "742,927",
"Net Income": "147,744",
"Comprehensive Net Income": "157,302",
"BaseVar": "2,415,143",
"ECR before LimitedLiability": "447%",
"Economic Capital Ratio": "447%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "786,343",
"Assets, Non-Current": "7,810",
"Intangible Assets": "10,019",
"Liabilities, Current": "100,079",
"Liabilities, Non-Current": "33,168",
"Other Assets": "4,799",
"Other Compr. Net Income": "1,393",
"Other Expenses": "373,193",
"Other Liabilities": "0",
"Other Net Income": "154",
"Other Revenues": "648,034",
"Property, Plant and Equipment": "252,245",
"Research and Development": "41,660",
"Selling, General and Administrative Expense": "77,555"
},
"output_variables": {
"Liabilities": "133,247",
"Assets": "1,061,216",
"Expenses": "492,408",
"Revenues": "648,034",
"Stockholders Equity": "927,969",
"Net Income": "155,780",
"Comprehensive Net Income": "157,173",
"BaseVar": "2,784,140",
"ECR before LimitedLiability": "464%",
"Economic Capital Ratio": "464%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "893,838",
"Assets, Non-Current": "26,847",
"Intangible Assets": "9,682",
"Liabilities, Current": "122,075",
"Liabilities, Non-Current": "42,251",
"Other Assets": "5,438",
"Other Compr. Net Income": "-110,562",
"Other Expenses": "430,725",
"Other Liabilities": "0",
"Other Net Income": "716",
"Other Revenues": "769,832",
"Property, Plant and Equipment": "275,082",
"Research and Development": "53,403",
"Selling, General and Administrative Expense": "85,975"
},
"output_variables": {
"Liabilities": "164,326",
"Assets": "1,210,887",
"Expenses": "570,103",
"Revenues": "769,832",
"Stockholders Equity": "1,046,561",
"Net Income": "200,445",
"Comprehensive Net Income": "89,883",
"BaseVar": "3,466,679",
"ECR before LimitedLiability": "406%",
"Economic Capital Ratio": "406%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,122,935",
"Assets, Non-Current": "20,095",
"Intangible Assets": "12,409",
"Liabilities, Current": "144,980",
"Liabilities, Non-Current": "47,784",
"Other Assets": "9,386",
"Other Compr. Net Income": "-68,777",
"Other Expenses": "506,418",
"Other Liabilities": "0",
"Other Net Income": "-426",
"Other Revenues": "901,265",
"Property, Plant and Equipment": "288,604",
"Research and Development": "63,334",
"Selling, General and Administrative Expense": "89,060"
},
"output_variables": {
"Liabilities": "192,764",
"Assets": "1,453,429",
"Expenses": "658,812",
"Revenues": "901,265",
"Stockholders Equity": "1,260,665",
"Net Income": "242,027",
"Comprehensive Net Income": "173,250",
"BaseVar": "3,943,168",
"ECR before LimitedLiability": "439%",
"Economic Capital Ratio": "439%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,300,962",
"Assets, Non-Current": "18,603",
"Intangible Assets": "48,617",
"Liabilities, Current": "158,275",
"Liabilities, Non-Current": "74,000",
"Other Assets": "42,442",
"Other Compr. Net Income": "2,935",
"Other Expenses": "564,278",
"Other Liabilities": "0",
"Other Net Income": "2,252",
"Other Revenues": "1,006,173",
"Property, Plant and Equipment": "379,375",
"Research and Development": "78,552",
"Selling, General and Administrative Expense": "104,879"
},
"output_variables": {
"Liabilities": "232,275",
"Assets": "1,789,999",
"Expenses": "747,709",
"Revenues": "1,006,173",
"Stockholders Equity": "1,557,724",
"Net Income": "260,716",
"Comprehensive Net Income": "263,651",
"BaseVar": "4,379,754",
"ECR before LimitedLiability": "460%",
"Economic Capital Ratio": "460%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,754,010",
"Assets, Non-Current": "19,009",
"Intangible Assets": "107,054",
"Liabilities, Current": "198,903",
"Liabilities, Non-Current": "45,378",
"Other Assets": "26,976",
"Other Compr. Net Income": "101,208",
"Other Expenses": "830,721",
"Other Liabilities": "100,652",
"Other Net Income": "759",
"Other Revenues": "1,408,889",
"Property, Plant and Equipment": "460,206",
"Research and Development": "100,870",
"Selling, General and Administrative Expense": "130,469"
},
"output_variables": {
"Liabilities": "344,933",
"Assets": "2,367,255",
"Expenses": "1,062,060",
"Revenues": "1,408,889",
"Stockholders Equity": "2,022,322",
"Net Income": "347,588",
"Comprehensive Net Income": "448,796",
"BaseVar": "6,283,228",
"ECR before LimitedLiability": "476%",
"Economic Capital Ratio": "476%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,805,424",
"Assets, Non-Current": "18,932",
"Intangible Assets": "187,861",
"Liabilities, Current": "245,774",
"Liabilities, Non-Current": "41,707",
"Other Assets": "19,165",
"Other Compr. Net Income": "-85,694",
"Other Expenses": "783,682",
"Other Liabilities": "80,734",
"Other Net Income": "10,990",
"Other Revenues": "1,459,874",
"Property, Plant and Equipment": "543,068",
"Research and Development": "122,769",
"Selling, General and Administrative Expense": "160,244"
},
"output_variables": {
"Liabilities": "368,215",
"Assets": "2,574,450",
"Expenses": "1,066,695",
"Revenues": "1,459,874",
"Stockholders Equity": "2,206,235",
"Net Income": "404,169",
"Comprehensive Net Income": "318,475",
"BaseVar": "6,494,862",
"ECR before LimitedLiability": "434%",
"Economic Capital Ratio": "434%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,896,634",
"Assets, Non-Current": "45,192",
"Intangible Assets": "156,363",
"Liabilities, Current": "191,904",
"Liabilities, Non-Current": "37,968",
"Other Assets": "31,395",
"Other Compr. Net Income": "15,950",
"Other Expenses": "833,564",
"Other Liabilities": "98,121",
"Other Net Income": "14,583",
"Other Revenues": "1,314,581",
"Property, Plant and Equipment": "600,852",
"Research and Development": "129,997",
"Selling, General and Administrative Expense": "185,342"
},
"output_variables": {
"Liabilities": "327,993",
"Assets": "2,730,436",
"Expenses": "1,148,903",
"Revenues": "1,314,581",
"Stockholders Equity": "2,402,443",
"Net Income": "180,261",
"Comprehensive Net Income": "196,211",
"BaseVar": "6,305,257",
"ECR before LimitedLiability": "417%",
"Economic Capital Ratio": "417%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,148,077",
"Assets, Non-Current": "43,419",
"Intangible Assets": "103,480",
"Liabilities, Current": "214,578",
"Liabilities, Non-Current": "34,157",
"Other Assets": "43,197",
"Other Compr. Net Income": "88",
"Other Expenses": "739,933",
"Other Liabilities": "92,854",
"Other Net Income": "7,033",
"Other Revenues": "1,200,724",
"Property, Plant and Equipment": "597,527",
"Research and Development": "126,898",
"Selling, General and Administrative Expense": "180,588"
},
"output_variables": {
"Liabilities": "341,589",
"Assets": "2,935,700",
"Expenses": "1,047,419",
"Revenues": "1,200,724",
"Stockholders Equity": "2,594,111",
"Net Income": "160,338",
"Comprehensive Net Income": "160,426",
"BaseVar": "5,957,475",
"ECR before LimitedLiability": "408%",
"Economic Capital Ratio": "408%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,430,995",
"Assets, Non-Current": "32,246",
"Intangible Assets": "122,617",
"Liabilities, Current": "205,019",
"Liabilities, Non-Current": "0",
"Other Assets": "115,031",
"Other Compr. Net Income": "93,163",
"Other Expenses": "881,348",
"Other Liabilities": "59,774",
"Other Net Income": "46,366",
"Other Revenues": "977,134",
"Property, Plant and Equipment": "588,375",
"Research and Development": "109,783",
"Selling, General and Administrative Expense": "213,895"
},
"output_variables": {
"Liabilities": "264,793",
"Assets": "2,289,264",
"Expenses": "1,205,026",
"Revenues": "977,134",
"Stockholders Equity": "2,024,471",
"Net Income": "-181,526",
"Comprehensive Net Income": "-88,363",
"BaseVar": "5,723,063",
"ECR before LimitedLiability": "344%",
"Economic Capital Ratio": "345%"
}
}
},
"top_rated": true,
"trend": null,
"value": 3.4473108055660133,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001111928.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001111928.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001111928.svg"
},
{
"company_id": "0000004127",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000004127.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000004127.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000004127.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000004127_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000004127_main_keyfigs.svg",
"name": "Skyworks Solutions INC",
"rank": 15,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Skyworks 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 Skyworks Solutions INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 79% points.The greatest weakness of Skyworks Solutions INC is the variable Other Expenses, reducing the Economic Capital Ratio by 40% points.
The company's Economic Capital Ratio, given in the ranking table, is 335%, being 101% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000004127_2025_Skyworks_Solutions_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "24.5",
"Liabilities": "60.0",
"Stockholders Equity": "29.4",
"ECR before LimitedLiability": "56.1",
"Liabilities, Current": "16.5",
"Other Liabilities": "22.0",
"Other Expenses": "-50.2",
"Expenses": "-13.6",
"Net Income": "-5.32",
"Research and Development": "17.1",
"Selling, General and Administrative Expense": "20.3",
"Other Revenues": "10.5",
"Revenues": "10.5",
"Assets, Non-Current": "-1.16",
"Property, Plant and Equipment": "-1.77",
"Assets, Current": "-3.63",
"Other Assets": "-3.82",
"Intangible Assets": "11.7",
"Other Net Income": "-2.22",
"Comprehensive Net Income": "-4.27",
"Economic Capital Ratio": "52.6"
},
"2011": {
"Other Liabilities": "25.7",
"Liabilities": "71.6",
"Assets": "1.38",
"Stockholders Equity": "55.9",
"ECR before LimitedLiability": "174",
"Liabilities, Non-Current": "32.0",
"Liabilities, Current": "18.0",
"Other Assets": "-1.78",
"Assets, Current": "-5.36",
"Intangible Assets": "13.2",
"Research and Development": "26.1",
"Expenses": "21.4",
"Revenues": "41.8",
"Net Income": "61.6",
"Amortization of Intangible Assets": "-2.88",
"Selling, General and Administrative Expense": "39.9",
"Other Expenses": "-41.7",
"Other Revenues": "41.8",
"Comprehensive Net Income": "61.7",
"Other Net Income": "-1.55",
"Economic Capital Ratio": "117"
},
"2012": {
"Liabilities, Non-Current": "34.7",
"Liabilities": "114",
"Assets": "1.16",
"Stockholders Equity": "87.0",
"ECR before LimitedLiability": "243",
"Other Liabilities": "33.1",
"Liabilities, Current": "56.4",
"Intangible Assets": "9.37",
"Other Assets": "-1.13",
"Assets, Current": "-3.23",
"Other Expenses": "-31.5",
"Expenses": "32.4",
"Revenues": "67.4",
"Net Income": "105",
"Selling, General and Administrative Expense": "41.7",
"Research and Development": "30.4",
"Amortization of Intangible Assets": "-8.19",
"Other Revenues": "67.4",
"Other Net Income": "5.17",
"Comprehensive Net Income": "105",
"Economic Capital Ratio": "185"
},
"2013": {
"Other Liabilities": "24.8",
"Liabilities": "149",
"Stockholders Equity": "86.6",
"ECR before LimitedLiability": "244",
"Liabilities, Current": "88.2",
"Liabilities, Non-Current": "52.6",
"Amortization of Intangible Assets": "-6.69",
"Expenses": "37.5",
"Net Income": "128",
"Other Expenses": "-40.2",
"Research and Development": "27.7",
"Selling, General and Administrative Expense": "56.7",
"Other Revenues": "90.3",
"Revenues": "90.3",
"Intangible Assets": "0.472",
"Assets, Current": "-0.195",
"Other Assets": "-0.0892",
"Other Net Income": "-0.102",
"Comprehensive Net Income": "126",
"Other Compr. Net Income": "-1.17",
"Economic Capital Ratio": "213"
},
"2014": {
"Other Liabilities": "27.2",
"Liabilities": "102",
"Stockholders Equity": "49.4",
"ECR before LimitedLiability": "248",
"Liabilities, Non-Current": "27.9",
"Liabilities, Current": "54.5",
"Research and Development": "34.1",
"Expenses": "48.8",
"Net Income": "150",
"Other Expenses": "-32.3",
"Selling, General and Administrative Expense": "50.9",
"Amortization of Intangible Assets": "-3.86",
"Other Revenues": "95.3",
"Revenues": "95.3",
"Other Assets": "-1.49",
"Assets, Current": "-1.71",
"Intangible Assets": "3.36",
"Other Net Income": "6.66",
"Comprehensive Net Income": "152",
"Other Compr. Net Income": "2.34",
"Economic Capital Ratio": "201"
},
"2015": {
"Liabilities, Non-Current": "60.1",
"Liabilities": "109",
"Assets": "1.67",
"Stockholders Equity": "18.3",
"ECR before LimitedLiability": "266",
"Liabilities, Current": "37.1",
"Other Liabilities": "19.8",
"Assets, Current": "1.99",
"Other Assets": "1.20",
"Amortization of Intangible Assets": "-2.88",
"Expenses": "55.4",
"Revenues": "117",
"Net Income": "174",
"Selling, General and Administrative Expense": "66.4",
"Research and Development": "50.3",
"Other Expenses": "-58.4",
"Other Revenues": "117",
"Comprehensive Net Income": "177",
"Other Net Income": "1.88",
"Other Compr. Net Income": "3.37",
"Economic Capital Ratio": "230"
},
"2016": {
"Liabilities, Non-Current": "95.4",
"Liabilities": "209",
"Stockholders Equity": "40.1",
"ECR before LimitedLiability": "393",
"Liabilities, Current": "103",
"Other Liabilities": "41.1",
"Other Assets": "12.7",
"Assets": "15.8",
"Intangible Assets": "2.33",
"Property, Plant and Equipment": "-6.79",
"Assets, Current": "6.92",
"Other Expenses": "-47.9",
"Expenses": "71.9",
"Revenues": "157",
"Net Income": "250",
"Research and Development": "51.8",
"Selling, General and Administrative Expense": "70.3",
"Other Revenues": "157",
"Comprehensive Net Income": "251",
"Other Net Income": "22.4",
"Economic Capital Ratio": "341"
},
"2017": {
"Liabilities, Non-Current": "86.1",
"Liabilities": "194",
"Assets": "3.83",
"Stockholders Equity": "80.7",
"ECR before LimitedLiability": "332",
"Liabilities, Current": "99.9",
"Other Liabilities": "34.5",
"Other Assets": "5.51",
"Property, Plant and Equipment": "-2.84",
"Assets, Non-Current": "0.533",
"Other Expenses": "-52.3",
"Expenses": "62.3",
"Revenues": "141",
"Net Income": "210",
"Research and Development": "45.2",
"Selling, General and Administrative Expense": "69.9",
"Other Revenues": "141",
"Comprehensive Net Income": "209",
"Other Net Income": "6.47",
"Other Compr. Net Income": "-0.679",
"Economic Capital Ratio": "292"
},
"2018": {
"Other Liabilities": "-8.53",
"Liabilities": "182",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "372",
"Liabilities, Current": "130",
"Liabilities, Non-Current": "77.4",
"Research and Development": "31.5",
"Expenses": "52.2",
"Net Income": "202",
"Other Expenses": "-61.0",
"Selling, General and Administrative Expense": "81.4",
"Amortization of Intangible Assets": "0.222",
"Other Revenues": "140",
"Revenues": "140",
"Intangible Assets": "-0.283",
"Property, Plant and Equipment": "-0.251",
"Assets, Current": "0.285",
"Comprehensive Net Income": "204",
"Other Net Income": "12.4",
"Other Compr. Net Income": "1.61",
"Economic Capital Ratio": "247"
},
"2019": {
"Other Liabilities": "-18.5",
"Liabilities": "135",
"Stockholders Equity": "97.2",
"ECR before LimitedLiability": "300",
"Liabilities, Non-Current": "91.3",
"Liabilities, Current": "70.0",
"Other Expenses": "-33.6",
"Expenses": "58.0",
"Net Income": "169",
"Amortization of Intangible Assets": "-0.174",
"Research and Development": "24.5",
"Selling, General and Administrative Expense": "67.3",
"Other Revenues": "108",
"Revenues": "108",
"Assets, Current": "-0.161",
"Intangible Assets": "0.199",
"Property, Plant and Equipment": "0.301",
"Other Net Income": "4.14",
"Comprehensive Net Income": "169",
"Other Compr. Net Income": "0.516",
"Economic Capital Ratio": "246"
},
"2020": {
"Liabilities, Non-Current": "79.0",
"Liabilities": "131",
"Stockholders Equity": "76.6",
"ECR before LimitedLiability": "223",
"Other Liabilities": "1.62",
"Liabilities, Current": "61.5",
"Other Expenses": "-27.8",
"Expenses": "41.4",
"Net Income": "132",
"Research and Development": "16.0",
"Selling, General and Administrative Expense": "51.8",
"Amortization of Intangible Assets": "1.36",
"Other Revenues": "99.6",
"Revenues": "99.6",
"Other Assets": "-1.85",
"Assets, Current": "-3.01",
"Property, Plant and Equipment": "3.33",
"Intangible Assets": "2.20",
"Other Net Income": "-8.65",
"Comprehensive Net Income": "131",
"Economic Capital Ratio": "191"
},
"2021": {
"Liabilities, Current": "54.5",
"Liabilities": "-5.96",
"Stockholders Equity": "-3.68",
"ECR before LimitedLiability": "127",
"Liabilities, Non-Current": "-100",
"Other Liabilities": "20.3",
"Expenses": "57.4",
"Net Income": "133",
"Research and Development": "30.5",
"Selling, General and Administrative Expense": "48.1",
"Other Expenses": "-20.7",
"Other Revenues": "78.8",
"Revenues": "78.8",
"Assets, Current": "-20.3",
"Other Assets": "-9.42",
"Intangible Assets": "37.2",
"Assets, Non-Current": "-2.09",
"Property, Plant and Equipment": "4.84",
"Comprehensive Net Income": "133",
"Other Net Income": "8.26",
"Economic Capital Ratio": "92.1"
},
"2022": {
"Liabilities, Current": "16.2",
"Liabilities": "-14.9",
"Assets": "9.23",
"Stockholders Equity": "13.8",
"ECR before LimitedLiability": "126",
"Other Liabilities": "22.4",
"Liabilities, Non-Current": "-60.1",
"Assets, Current": "-14.8",
"Intangible Assets": "34.3",
"Other Assets": "-6.96",
"Other Expenses": "-16.8",
"Expenses": "48.8",
"Revenues": "67.7",
"Net Income": "105",
"Selling, General and Administrative Expense": "51.9",
"Amortization of Intangible Assets": "-15.8",
"Research and Development": "28.6",
"Other Revenues": "67.7",
"Comprehensive Net Income": "107",
"Other Net Income": "-5.30",
"Economic Capital Ratio": "54.3"
},
"2023": {
"Liabilities, Current": "27.8",
"Liabilities": "21.1",
"Stockholders Equity": "35.1",
"ECR before LimitedLiability": "158",
"Other Liabilities": "19.3",
"Liabilities, Non-Current": "-28.2",
"Assets": "6.83",
"Intangible Assets": "25.1",
"Assets, Current": "-8.67",
"Other Assets": "-3.50",
"Assets, Non-Current": "-1.80",
"Research and Development": "33.9",
"Expenses": "52.1",
"Revenues": "62.1",
"Net Income": "109",
"Selling, General and Administrative Expense": "51.7",
"Other Expenses": "-35.1",
"Other Revenues": "62.1",
"Comprehensive Net Income": "110",
"Other Net Income": "-1.35",
"Economic Capital Ratio": "107"
},
"2024": {
"Other Liabilities": "22.7",
"Liabilities": "44.2",
"Stockholders Equity": "40.5",
"ECR before LimitedLiability": "133",
"Liabilities, Current": "33.0",
"Liabilities, Non-Current": "-11.0",
"Assets, Current": "-6.93",
"Assets": "3.91",
"Other Assets": "-4.21",
"Assets, Non-Current": "-1.73",
"Intangible Assets": "20.0",
"Other Expenses": "-40.4",
"Expenses": "29.0",
"Revenues": "49.6",
"Net Income": "78.9",
"Amortization of Intangible Assets": "1.68",
"Research and Development": "25.4",
"Selling, General and Administrative Expense": "41.8",
"Other Revenues": "49.6",
"Comprehensive Net Income": "78.6",
"Economic Capital Ratio": "101"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000004127_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "6,136",
"Assets, Current": "789,865",
"Assets, Non-Current": "11,159",
"Intangible Assets": "498,096",
"Liabilities, Current": "204,324",
"Liabilities, Non-Current": "43,132",
"Other Assets": "60,569",
"Other Compr. Net Income": "0",
"Other Expenses": "676,002",
"Other Liabilities": "0",
"Other Net Income": "-424",
"Other Revenues": "1,071,849",
"Property, Plant and Equipment": "204,363",
"Research and Development": "134,140",
"Selling, General and Administrative Expense": "117,853"
},
"output_variables": {
"Liabilities": "247,456",
"Assets": "1,564,052",
"Expenses": "934,131",
"Revenues": "1,071,849",
"Stockholders Equity": "1,316,596",
"Net Income": "137,294",
"Comprehensive Net Income": "137,294",
"BaseVar": "4,748,018",
"ECR before LimitedLiability": "398%",
"Economic Capital Ratio": "398%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "16,742",
"Assets, Current": "816,334",
"Assets, Non-Current": "11,978",
"Intangible Assets": "749,849",
"Liabilities, Current": "247,096",
"Liabilities, Non-Current": "34,198",
"Other Assets": "60,863",
"Other Compr. Net Income": "0",
"Other Expenses": "870,218",
"Other Liabilities": "0",
"Other Net Income": "498",
"Other Revenues": "1,418,922",
"Property, Plant and Equipment": "251,365",
"Research and Development": "168,637",
"Selling, General and Administrative Expense": "137,238"
},
"output_variables": {
"Liabilities": "281,294",
"Assets": "1,890,389",
"Expenses": "1,192,835",
"Revenues": "1,418,922",
"Stockholders Equity": "1,609,095",
"Net Income": "226,585",
"Comprehensive Net Income": "226,585",
"BaseVar": "6,088,310",
"ECR before LimitedLiability": "427%",
"Economic Capital Ratio": "427%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "32,744",
"Assets, Current": "883,363",
"Assets, Non-Current": "14,236",
"Intangible Assets": "894,523",
"Liabilities, Current": "182,704",
"Liabilities, Non-Current": "48,467",
"Other Assets": "65,141",
"Other Compr. Net Income": "0",
"Other Expenses": "962,801",
"Other Liabilities": "0",
"Other Net Income": "9.0",
"Other Revenues": "1,568,581",
"Property, Plant and Equipment": "279,383",
"Research and Development": "212,534",
"Selling, General and Administrative Expense": "158,433"
},
"output_variables": {
"Liabilities": "231,171",
"Assets": "2,136,646",
"Expenses": "1,366,512",
"Revenues": "1,568,581",
"Stockholders Equity": "1,905,475",
"Net Income": "202,078",
"Comprehensive Net Income": "202,078",
"BaseVar": "6,804,629",
"ECR before LimitedLiability": "442%",
"Economic Capital Ratio": "442%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "29,100",
"Assets, Current": "1,073,300",
"Assets, Non-Current": "11,800",
"Intangible Assets": "865,300",
"Liabilities, Current": "179,700",
"Liabilities, Non-Current": "6,400",
"Other Assets": "54,100",
"Other Compr. Net Income": "0",
"Other Expenses": "1,098,200",
"Other Liabilities": "45,900",
"Other Net Income": "-600",
"Other Revenues": "1,792,000",
"Property, Plant and Equipment": "328,600",
"Research and Development": "226,300",
"Selling, General and Administrative Expense": "159,700"
},
"output_variables": {
"Liabilities": "232,000",
"Assets": "2,333,100",
"Expenses": "1,513,300",
"Revenues": "1,792,000",
"Stockholders Equity": "2,101,100",
"Net Income": "278,100",
"Comprehensive Net Income": "278,100",
"BaseVar": "7,613,348",
"ECR before LimitedLiability": "466%",
"Economic Capital Ratio": "466%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "25,900",
"Assets, Current": "1,429,200",
"Assets, Non-Current": "11,900",
"Intangible Assets": "926,000",
"Liabilities, Current": "297,600",
"Liabilities, Non-Current": "102,200",
"Other Assets": "50,800",
"Other Compr. Net Income": "0",
"Other Expenses": "1,376,600",
"Other Liabilities": "41,600",
"Other Net Income": "0",
"Other Revenues": "2,291,500",
"Property, Plant and Equipment": "555,900",
"Research and Development": "252,200",
"Selling, General and Administrative Expense": "179,100"
},
"output_variables": {
"Liabilities": "441,400",
"Assets": "2,973,800",
"Expenses": "1,833,800",
"Revenues": "2,291,500",
"Stockholders Equity": "2,532,400",
"Net Income": "457,700",
"Comprehensive Net Income": "457,700",
"BaseVar": "9,607,550",
"ECR before LimitedLiability": "450%",
"Economic Capital Ratio": "450%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "33,500",
"Assets, Current": "1,914,700",
"Assets, Non-Current": "20,300",
"Intangible Assets": "901,700",
"Liabilities, Current": "463,900",
"Liabilities, Non-Current": "25,300",
"Other Assets": "56,300",
"Other Compr. Net Income": "0",
"Other Expenses": "1,932,600",
"Other Liabilities": "71,000",
"Other Net Income": "500",
"Other Revenues": "3,258,400",
"Property, Plant and Equipment": "826,400",
"Research and Development": "303,200",
"Selling, General and Administrative Expense": "191,300"
},
"output_variables": {
"Liabilities": "560,200",
"Assets": "3,719,400",
"Expenses": "2,460,600",
"Revenues": "3,258,400",
"Stockholders Equity": "3,159,200",
"Net Income": "798,300",
"Comprehensive Net Income": "798,300",
"BaseVar": "13,092,642",
"ECR before LimitedLiability": "488%",
"Economic Capital Ratio": "488%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "33,400",
"Assets, Current": "2,002,100",
"Assets, Non-Current": "52,600",
"Intangible Assets": "940,300",
"Liabilities, Current": "210,200",
"Liabilities, Non-Current": "32,000",
"Other Assets": "54,100",
"Other Compr. Net Income": "0",
"Other Expenses": "1,834,000",
"Other Liabilities": "71,800",
"Other Net Income": "81,900",
"Other Revenues": "3,289,000",
"Property, Plant and Equipment": "806,300",
"Research and Development": "312,400",
"Selling, General and Administrative Expense": "195,900"
},
"output_variables": {
"Liabilities": "314,000",
"Assets": "3,855,400",
"Expenses": "2,375,700",
"Revenues": "3,289,000",
"Stockholders Equity": "3,541,400",
"Net Income": "995,200",
"Comprehensive Net Income": "995,200",
"BaseVar": "13,089,439",
"ECR before LimitedLiability": "580%",
"Economic Capital Ratio": "580%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "27,600",
"Assets, Current": "2,633,700",
"Assets, Non-Current": "40,300",
"Intangible Assets": "950,800",
"Liabilities, Current": "387,900",
"Liabilities, Non-Current": "27,100",
"Other Assets": "66,500",
"Other Compr. Net Income": "0",
"Other Expenses": "2,057,000",
"Other Liabilities": "92,900",
"Other Net Income": "3,200",
"Other Revenues": "3,651,400",
"Property, Plant and Equipment": "882,300",
"Research and Development": "355,200",
"Selling, General and Administrative Expense": "204,600"
},
"output_variables": {
"Liabilities": "507,900",
"Assets": "4,573,600",
"Expenses": "2,644,400",
"Revenues": "3,651,400",
"Stockholders Equity": "4,065,700",
"Net Income": "1,010,200",
"Comprehensive Net Income": "1,010,200",
"BaseVar": "14,603,335",
"ECR before LimitedLiability": "527%",
"Economic Capital Ratio": "527%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "18,300",
"Assets, Current": "2,262,200",
"Assets, Non-Current": "33,000",
"Intangible Assets": "1,333,500",
"Liabilities, Current": "389,700",
"Liabilities, Non-Current": "31,700",
"Other Assets": "59,300",
"Other Compr. Net Income": "0",
"Other Expenses": "2,331,800",
"Other Liabilities": "310,500",
"Other Net Income": "12,800",
"Other Revenues": "3,868,000",
"Property, Plant and Equipment": "1,140,900",
"Research and Development": "404,500",
"Selling, General and Administrative Expense": "207,800"
},
"output_variables": {
"Liabilities": "731,900",
"Assets": "4,828,900",
"Expenses": "2,962,400",
"Revenues": "3,868,000",
"Stockholders Equity": "4,097,000",
"Net Income": "918,400",
"Comprehensive Net Income": "918,400",
"BaseVar": "15,885,128",
"ECR before LimitedLiability": "471%",
"Economic Capital Ratio": "471%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "22,600",
"Assets, Current": "2,234,600",
"Assets, Non-Current": "33,300",
"Intangible Assets": "1,297,700",
"Liabilities, Current": "374,000",
"Liabilities, Non-Current": "30,900",
"Other Assets": "68,400",
"Other Compr. Net Income": "0",
"Other Expenses": "1,887,200",
"Other Liabilities": "312,400",
"Other Net Income": "9,000",
"Other Revenues": "3,376,800",
"Property, Plant and Equipment": "1,205,600",
"Research and Development": "424,100",
"Selling, General and Administrative Expense": "198,300"
},
"output_variables": {
"Liabilities": "717,300",
"Assets": "4,839,600",
"Expenses": "2,532,200",
"Revenues": "3,376,800",
"Stockholders Equity": "4,122,300",
"Net Income": "853,600",
"Comprehensive Net Income": "853,600",
"BaseVar": "14,111,420",
"ECR before LimitedLiability": "465%",
"Economic Capital Ratio": "465%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "11,800",
"Assets, Current": "2,317,600",
"Assets, Non-Current": "67,900",
"Intangible Assets": "1,243,300",
"Liabilities, Current": "448,400",
"Liabilities, Non-Current": "182,800",
"Other Assets": "228,400",
"Other Compr. Net Income": "0",
"Other Expenses": "1,833,500",
"Other Liabilities": "311,300",
"Other Net Income": "-100",
"Other Revenues": "3,355,700",
"Property, Plant and Equipment": "1,249,500",
"Research and Development": "464,100",
"Selling, General and Administrative Expense": "231,400"
},
"output_variables": {
"Liabilities": "942,500",
"Assets": "5,106,700",
"Expenses": "2,540,800",
"Revenues": "3,355,700",
"Stockholders Equity": "4,164,200",
"Net Income": "814,800",
"Comprehensive Net Income": "814,800",
"BaseVar": "14,316,589",
"ECR before LimitedLiability": "425%",
"Economic Capital Ratio": "425%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "36,000",
"Assets, Current": "2,865,400",
"Assets, Non-Current": "55,700",
"Intangible Assets": "3,875,300",
"Liabilities, Current": "658,500",
"Liabilities, Non-Current": "2,412,300",
"Other Assets": "292,700",
"Other Compr. Net Income": "0",
"Other Expenses": "2,719,400",
"Other Liabilities": "222,800",
"Other Net Income": "-600",
"Other Revenues": "5,109,100",
"Property, Plant and Equipment": "1,501,600",
"Research and Development": "532,300",
"Selling, General and Administrative Expense": "322,500"
},
"output_variables": {
"Liabilities": "3,293,600",
"Assets": "8,590,700",
"Expenses": "3,610,200",
"Revenues": "5,109,100",
"Stockholders Equity": "5,297,100",
"Net Income": "1,498,300",
"Comprehensive Net Income": "1,498,300",
"BaseVar": "22,640,758",
"ECR before LimitedLiability": "305%",
"Economic Capital Ratio": "306%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "288,400",
"Assets, Current": "3,229,900",
"Assets, Non-Current": "141,500",
"Intangible Assets": "3,621,400",
"Liabilities, Current": "1,226,900",
"Liabilities, Non-Current": "1,964,400",
"Other Assets": "276,200",
"Other Compr. Net Income": "0",
"Other Expenses": "2,971,700",
"Other Liabilities": "213,500",
"Other Net Income": "-2,500",
"Other Revenues": "5,485,500",
"Property, Plant and Equipment": "1,604,800",
"Research and Development": "617,900",
"Selling, General and Administrative Expense": "329,800"
},
"output_variables": {
"Liabilities": "3,404,800",
"Assets": "8,873,800",
"Expenses": "4,207,800",
"Revenues": "5,485,500",
"Stockholders Equity": "5,469,000",
"Net Income": "1,275,200",
"Comprehensive Net Income": "1,275,200",
"BaseVar": "24,706,757",
"ECR before LimitedLiability": "288%",
"Economic Capital Ratio": "289%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,179,500",
"Assets, Non-Current": "56,500",
"Intangible Assets": "3,398,800",
"Liabilities, Current": "955,700",
"Liabilities, Non-Current": "1,225,500",
"Other Assets": "401,800",
"Other Compr. Net Income": "0",
"Other Expenses": "2,887,000",
"Other Liabilities": "162,800",
"Other Net Income": "18,200",
"Other Revenues": "4,772,400",
"Property, Plant and Equipment": "1,390,100",
"Research and Development": "606,800",
"Selling, General and Administrative Expense": "314,000"
},
"output_variables": {
"Liabilities": "2,344,000",
"Assets": "8,426,700",
"Expenses": "3,807,800",
"Revenues": "4,772,400",
"Stockholders Equity": "6,082,700",
"Net Income": "982,800",
"Comprehensive Net Income": "982,800",
"BaseVar": "21,851,286",
"ECR before LimitedLiability": "334%",
"Economic Capital Ratio": "335%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,341,000",
"Assets, Non-Current": "78,300",
"Intangible Assets": "3,077,200",
"Liabilities, Current": "602,700",
"Liabilities, Non-Current": "1,216,000",
"Other Assets": "506,500",
"Other Compr. Net Income": "0",
"Other Expenses": "2,679,200",
"Other Liabilities": "127,900",
"Other Net Income": "29,700",
"Other Revenues": "4,178,000",
"Property, Plant and Equipment": "1,280,300",
"Research and Development": "631,700",
"Selling, General and Administrative Expense": "300,800"
},
"output_variables": {
"Liabilities": "1,946,600",
"Assets": "8,283,300",
"Expenses": "3,611,700",
"Revenues": "4,178,000",
"Stockholders Equity": "6,336,700",
"Net Income": "596,000",
"Comprehensive Net Income": "596,000",
"BaseVar": "20,089,101",
"ECR before LimitedLiability": "335%",
"Economic Capital Ratio": "335%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 3.3489084274271215,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000004127.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000004127.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000004127.svg"
},
{
"company_id": "0001274494",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001274494.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001274494.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001274494.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001274494_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001274494_main_keyfigs.svg",
"name": "First Solar INC",
"rank": 16,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of First Solar 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 First Solar INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 79% points.The greatest weakness of First Solar INC is the variable Liabilities, reducing the Economic Capital Ratio by 67% points.
The company's Economic Capital Ratio, given in the ranking table, is 291%, being 58% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001274494_2025_First_Solar_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Other Liabilities": "8.32",
"Liabilities": "9.03",
"Stockholders Equity": "30.4",
"ECR before LimitedLiability": "83.0",
"Liabilities, Current": "10.4",
"Liabilities, Non-Current": "-9.91",
"Assets": "2.31",
"Assets, Current": "-3.12",
"Other Assets": "4.93",
"Property, Plant and Equipment": "3.00",
"Intangible Assets": "-1.09",
"Expenses": "41.9",
"Revenues": "36.9",
"Net Income": "77.7",
"Other Expenses": "-10.0",
"Amortization of Intangible Assets": "2.21",
"Research and Development": "50.4",
"Other Revenues": "36.9",
"Comprehensive Net Income": "74.8",
"Other Compr. Net Income": "-2.90",
"Economic Capital Ratio": "81.1"
},
"2010": {
"Liabilities, Non-Current": "-15.9",
"Liabilities": "-2.97",
"Stockholders Equity": "53.2",
"ECR before LimitedLiability": "58.5",
"Liabilities, Current": "15.7",
"Other Liabilities": "-3.41",
"Assets": "8.96",
"Property, Plant and Equipment": "12.6",
"Assets, Current": "-6.03",
"Other Assets": "6.93",
"Intangible Assets": "-1.59",
"Other Expenses": "-25.4",
"Expenses": "32.3",
"Revenues": "12.0",
"Net Income": "44.5",
"Research and Development": "45.9",
"Selling, General and Administrative Expense": "10.3",
"Amortization of Intangible Assets": "1.45",
"Other Revenues": "12.0",
"Comprehensive Net Income": "45.3",
"Economic Capital Ratio": "55.1"
},
"2011": {
"Liabilities": "-91.2",
"Stockholders Equity": "19.0",
"ECR before LimitedLiability": "-33.4",
"Liabilities, Non-Current": "-61.6",
"Liabilities, Current": "-21.0",
"Other Assets": "20.8",
"Assets": "43.0",
"Assets, Current": "-3.73",
"Intangible Assets": "-12.5",
"Assets, Non-Current": "2.86",
"Property, Plant and Equipment": "36.1",
"Research and Development": "34.5",
"Expenses": "16.3",
"Revenues": "-31.7",
"Net Income": "-13.7",
"Amortization of Intangible Assets": "1.70",
"Selling, General and Administrative Expense": "15.4",
"Other Expenses": "-39.3",
"Other Revenues": "-31.7",
"Comprehensive Net Income": "-13.7",
"Economic Capital Ratio": "-90.1"
},
"2012": {
"Liabilities, Non-Current": "-25.5",
"Liabilities": "-91.4",
"Stockholders Equity": "-8.27",
"ECR before LimitedLiability": "-6.16",
"Other Liabilities": "-39.0",
"Liabilities, Current": "-12.6",
"Intangible Assets": "-14.9",
"Assets": "27.7",
"Other Assets": "30.4",
"Assets, Current": "-8.21",
"Property, Plant and Equipment": "16.9",
"Assets, Non-Current": "5.32",
"Other Expenses": "-58.1",
"Expenses": "21.2",
"Revenues": "-11.4",
"Net Income": "14.1",
"Selling, General and Administrative Expense": "28.7",
"Research and Development": "40.0",
"Other Revenues": "-11.4",
"Comprehensive Net Income": "15.4",
"Economic Capital Ratio": "-64.0"
},
"2013": {
"Other Liabilities": "2.14",
"Liabilities": "-64.7",
"Stockholders Equity": "41.5",
"ECR before LimitedLiability": "34.9",
"Liabilities, Current": "-48.0",
"Liabilities, Non-Current": "-16.2",
"Assets": "43.2",
"Intangible Assets": "-11.0",
"Assets, Current": "14.9",
"Other Assets": "22.9",
"Property, Plant and Equipment": "12.1",
"Expenses": "46.4",
"Revenues": "2.62",
"Net Income": "49.5",
"Other Expenses": "-34.8",
"Research and Development": "41.6",
"Selling, General and Administrative Expense": "36.8",
"Other Revenues": "2.62",
"Comprehensive Net Income": "46.5",
"Other Compr. Net Income": "-3.42",
"Economic Capital Ratio": "3.59"
},
"2014": {
"Liabilities": "-18.5",
"Stockholders Equity": "68.0",
"ECR before LimitedLiability": "121",
"Liabilities, Non-Current": "-8.18",
"Liabilities, Current": "-10.7",
"Other Assets": "24.9",
"Assets": "30.0",
"Property, Plant and Equipment": "11.5",
"Assets, Current": "1.93",
"Intangible Assets": "-7.74",
"Research and Development": "48.9",
"Expenses": "48.2",
"Revenues": "14.9",
"Net Income": "67.3",
"Other Expenses": "-42.5",
"Selling, General and Administrative Expense": "39.7",
"Other Revenues": "14.9",
"Other Net Income": "5.03",
"Comprehensive Net Income": "75.1",
"Other Compr. Net Income": "8.40",
"Economic Capital Ratio": "74.1"
},
"2015": {
"Liabilities, Non-Current": "-20.6",
"Liabilities": "-27.0",
"Stockholders Equity": "78.8",
"ECR before LimitedLiability": "110",
"Liabilities, Current": "-10.5",
"Other Liabilities": "4.32",
"Assets, Current": "3.04",
"Assets": "35.0",
"Property, Plant and Equipment": "6.58",
"Other Assets": "37.4",
"Intangible Assets": "-9.42",
"Expenses": "49.5",
"Revenues": "11.2",
"Net Income": "63.7",
"Selling, General and Administrative Expense": "40.3",
"Research and Development": "52.8",
"Other Expenses": "-46.3",
"Other Revenues": "11.2",
"Comprehensive Net Income": "65.7",
"Other Net Income": "3.65",
"Economic Capital Ratio": "74.1"
},
"2016": {
"Liabilities": "8.83",
"Stockholders Equity": "50.6",
"ECR before LimitedLiability": "69.6",
"Liabilities, Current": "-2.67",
"Other Liabilities": "11.5",
"Other Assets": "40.8",
"Assets": "23.9",
"Intangible Assets": "-25.7",
"Property, Plant and Equipment": "-2.62",
"Assets, Current": "20.5",
"Other Expenses": "-95.0",
"Expenses": "6.92",
"Revenues": "-19.7",
"Net Income": "10.4",
"Research and Development": "51.3",
"Amortization of Intangible Assets": "2.34",
"Selling, General and Administrative Expense": "39.5",
"Other Revenues": "-19.7",
"Comprehensive Net Income": "10.5",
"Other Net Income": "22.5",
"Economic Capital Ratio": "18.1"
},
"2017": {
"Liabilities, Non-Current": "-32.8",
"Liabilities": "11.7",
"Stockholders Equity": "73.9",
"ECR before LimitedLiability": "69.3",
"Liabilities, Current": "29.7",
"Other Liabilities": "10.6",
"Other Assets": "26.1",
"Assets": "37.1",
"Assets, Current": "23.6",
"Intangible Assets": "-20.3",
"Property, Plant and Equipment": "10.3",
"Other Expenses": "-84.9",
"Expenses": "17.3",
"Revenues": "-4.23",
"Net Income": "21.2",
"Research and Development": "50.2",
"Selling, General and Administrative Expense": "42.7",
"Other Revenues": "-4.23",
"Comprehensive Net Income": "20.8",
"Other Net Income": "8.11",
"Economic Capital Ratio": "29.9"
},
"2018": {
"Other Liabilities": "6.64",
"Liabilities": "-13.4",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "184",
"Liabilities, Current": "18.0",
"Liabilities, Non-Current": "-41.3",
"Intangible Assets": "-12.3",
"Assets": "80.4",
"Other Assets": "21.1",
"Property, Plant and Equipment": "25.0",
"Assets, Current": "35.2",
"Research and Development": "35.6",
"Expenses": "45.3",
"Revenues": "-12.4",
"Net Income": "48.9",
"Other Expenses": "-31.7",
"Selling, General and Administrative Expense": "39.2",
"Other Revenues": "-12.4",
"Comprehensive Net Income": "49.6",
"Other Net Income": "16.0",
"Economic Capital Ratio": "59.5"
},
"2019": {
"Other Liabilities": "6.82",
"Liabilities": "-26.3",
"Stockholders Equity": "57.0",
"ECR before LimitedLiability": "71.2",
"Liabilities, Non-Current": "-12.3",
"Liabilities, Current": "-20.7",
"Assets, Current": "11.4",
"Assets": "45.9",
"Intangible Assets": "-21.5",
"Property, Plant and Equipment": "30.5",
"Other Assets": "24.3",
"Other Expenses": "-68.4",
"Expenses": "23.2",
"Revenues": "-6.68",
"Net Income": "23.1",
"Research and Development": "41.2",
"Selling, General and Administrative Expense": "40.8",
"Other Revenues": "-6.68",
"Other Net Income": "6.41",
"Comprehensive Net Income": "23.4",
"Economic Capital Ratio": "17.9"
},
"2020": {
"Liabilities, Non-Current": "12.7",
"Liabilities": "30.7",
"Stockholders Equity": "122",
"ECR before LimitedLiability": "130",
"Other Liabilities": "16.3",
"Other Assets": "11.7",
"Assets": "41.6",
"Assets, Current": "4.87",
"Property, Plant and Equipment": "30.3",
"Assets, Non-Current": "5.00",
"Intangible Assets": "-12.0",
"Other Expenses": "-36.6",
"Expenses": "42.1",
"Revenues": "18.0",
"Net Income": "53.8",
"Research and Development": "41.6",
"Selling, General and Administrative Expense": "34.7",
"Other Revenues": "18.0",
"Other Net Income": "-6.01",
"Comprehensive Net Income": "53.0",
"Economic Capital Ratio": "98.3"
},
"2021": {
"Liabilities, Current": "31.8",
"Liabilities": "59.8",
"Stockholders Equity": "117",
"ECR before LimitedLiability": "176",
"Liabilities, Non-Current": "10.3",
"Other Liabilities": "21.1",
"Assets": "24.8",
"Other Assets": "4.92",
"Intangible Assets": "-11.5",
"Assets, Non-Current": "3.85",
"Property, Plant and Equipment": "30.0",
"Expenses": "40.2",
"Revenues": "30.6",
"Net Income": "89.5",
"Research and Development": "50.4",
"Selling, General and Administrative Expense": "49.0",
"Other Expenses": "-61.6",
"Other Revenues": "30.6",
"Comprehensive Net Income": "88.5",
"Other Net Income": "20.1",
"Economic Capital Ratio": "141"
},
"2022": {
"Liabilities": "-17.1",
"Stockholders Equity": "84.3",
"ECR before LimitedLiability": "86.0",
"Other Liabilities": "-44.5",
"Liabilities, Non-Current": "23.3",
"Property, Plant and Equipment": "61.5",
"Assets": "61.7",
"Assets, Current": "16.7",
"Assets, Non-Current": "3.44",
"Intangible Assets": "-17.9",
"Other Expenses": "-58.5",
"Expenses": "29.4",
"Revenues": "-20.4",
"Net Income": "25.6",
"Selling, General and Administrative Expense": "41.7",
"Research and Development": "39.8",
"Other Revenues": "-20.4",
"Comprehensive Net Income": "21.2",
"Other Net Income": "15.8",
"Other Compr. Net Income": "-4.63",
"Economic Capital Ratio": "14.8"
},
"2023": {
"Liabilities, Current": "-8.65",
"Liabilities": "-83.4",
"Stockholders Equity": "66.9",
"ECR before LimitedLiability": "94.9",
"Other Liabilities": "-77.3",
"Liabilities, Non-Current": "3.77",
"Property, Plant and Equipment": "53.5",
"Assets": "63.8",
"Intangible Assets": "-16.2",
"Assets, Current": "19.3",
"Other Assets": "2.39",
"Assets, Non-Current": "4.18",
"Research and Development": "38.3",
"Expenses": "62.8",
"Revenues": "3.09",
"Net Income": "66.5",
"Selling, General and Administrative Expense": "34.8",
"Other Expenses": "-9.42",
"Other Revenues": "3.09",
"Comprehensive Net Income": "67.8",
"Economic Capital Ratio": "43.7"
},
"2024": {
"Other Liabilities": "-48.1",
"Liabilities": "-67.3",
"Stockholders Equity": "54.5",
"ECR before LimitedLiability": "89.5",
"Liabilities, Current": "-44.9",
"Liabilities, Non-Current": "24.5",
"Assets, Current": "9.00",
"Assets": "44.0",
"Assets, Non-Current": "5.04",
"Intangible Assets": "-17.3",
"Property, Plant and Equipment": "54.1",
"Other Expenses": "-11.3",
"Expenses": "61.9",
"Revenues": "16.9",
"Net Income": "78.6",
"Research and Development": "39.0",
"Selling, General and Administrative Expense": "34.1",
"Other Revenues": "16.9",
"Other Net Income": "1.91",
"Comprehensive Net Income": "78.1",
"Economic Capital Ratio": "57.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001274494_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,351,271",
"Assets, Non-Current": "48,217",
"Intangible Assets": "286,515",
"Liabilities, Current": "394,927",
"Liabilities, Non-Current": "208,999",
"Other Assets": "674,727",
"Other Compr. Net Income": "0",
"Other Expenses": "1,086,960",
"Other Liabilities": "92,799",
"Other Net Income": "11,957",
"Other Revenues": "2,066,200",
"Property, Plant and Equipment": "988,782",
"Research and Development": "78,161",
"Selling, General and Administrative Expense": "272,898"
},
"output_variables": {
"Liabilities": "696,725",
"Assets": "3,349,512",
"Expenses": "1,438,019",
"Revenues": "2,066,200",
"Stockholders Equity": "2,652,787",
"Net Income": "640,138",
"Comprehensive Net Income": "640,138",
"BaseVar": "8,756,596",
"ECR before LimitedLiability": "428%",
"Economic Capital Ratio": "428%"
}
},
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,584,460",
"Assets, Non-Current": "43,488",
"Intangible Assets": "433,288",
"Liabilities, Current": "469,677",
"Liabilities, Non-Current": "322,830",
"Other Assets": "888,378",
"Other Compr. Net Income": "0",
"Other Expenses": "1,495,993",
"Other Liabilities": "132,951",
"Other Net Income": "13,180",
"Other Revenues": "2,563,515",
"Property, Plant and Equipment": "1,430,789",
"Research and Development": "94,797",
"Selling, General and Administrative Expense": "321,704"
},
"output_variables": {
"Liabilities": "925,458",
"Assets": "4,380,403",
"Expenses": "1,912,494",
"Revenues": "2,563,515",
"Stockholders Equity": "3,454,945",
"Net Income": "664,201",
"Comprehensive Net Income": "664,201",
"BaseVar": "11,249,727",
"ECR before LimitedLiability": "401%",
"Economic Capital Ratio": "401%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,613,261",
"Assets, Non-Current": "190,303",
"Intangible Assets": "65,444",
"Liabilities, Current": "973,724",
"Liabilities, Non-Current": "992,649",
"Other Assets": "1,092,648",
"Other Compr. Net Income": "0",
"Other Expenses": "2,267,687",
"Other Liabilities": "167,378",
"Other Net Income": "15,051",
"Other Revenues": "2,766,207",
"Property, Plant and Equipment": "1,815,958",
"Research and Development": "140,523",
"Selling, General and Administrative Expense": "412,541"
},
"output_variables": {
"Liabilities": "2,133,751",
"Assets": "5,777,614",
"Expenses": "2,820,751",
"Revenues": "2,766,207",
"Stockholders Equity": "3,643,863",
"Net Income": "-39,493",
"Comprehensive Net Income": "-39,493",
"BaseVar": "14,683,530",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "219%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,832,324",
"Assets, Non-Current": "326,816",
"Intangible Assets": "65,444",
"Liabilities, Current": "1,101,374",
"Liabilities, Non-Current": "792,439",
"Other Assets": "1,598,726",
"Other Compr. Net Income": "15,216",
"Other Expenses": "3,063,142",
"Other Liabilities": "849,353",
"Other Net Income": "11,647",
"Other Revenues": "3,368,545",
"Property, Plant and Equipment": "1,525,382",
"Research and Development": "132,460",
"Selling, General and Administrative Expense": "280,928"
},
"output_variables": {
"Liabilities": "2,743,166",
"Assets": "6,348,692",
"Expenses": "3,476,530",
"Revenues": "3,368,545",
"Stockholders Equity": "3,605,526",
"Net Income": "-96,338",
"Comprehensive Net Income": "-81,122",
"BaseVar": "17,705,690",
"ECR before LimitedLiability": "179%",
"Economic Capital Ratio": "193%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,792,764",
"Assets, Non-Current": "193,053",
"Intangible Assets": "84,985",
"Liabilities, Current": "1,588,061",
"Liabilities, Non-Current": "567,161",
"Other Assets": "1,427,616",
"Other Compr. Net Income": "-35,955",
"Other Expenses": "2,562,962",
"Other Liabilities": "225,163",
"Other Net Income": "11,572",
"Other Revenues": "3,308,989",
"Property, Plant and Equipment": "1,385,084",
"Research and Development": "134,300",
"Selling, General and Administrative Expense": "270,261"
},
"output_variables": {
"Liabilities": "2,380,385",
"Assets": "6,883,502",
"Expenses": "2,967,523",
"Revenues": "3,308,989",
"Stockholders Equity": "4,503,117",
"Net Income": "353,038",
"Comprehensive Net Income": "317,083",
"BaseVar": "16,742,478",
"ECR before LimitedLiability": "254%",
"Economic Capital Ratio": "257%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,190,466",
"Assets, Non-Current": "61,555",
"Intangible Assets": "204,221",
"Liabilities, Current": "1,001,096",
"Liabilities, Non-Current": "449,549",
"Other Assets": "1,865,893",
"Other Compr. Net Income": "75,916",
"Other Expenses": "2,601,961",
"Other Liabilities": "246,307",
"Other Net Income": "4,861",
"Other Revenues": "3,391,814",
"Property, Plant and Equipment": "1,402,304",
"Research and Development": "143,969",
"Selling, General and Administrative Expense": "253,827"
},
"output_variables": {
"Liabilities": "1,696,952",
"Assets": "6,724,439",
"Expenses": "2,999,757",
"Revenues": "3,391,814",
"Stockholders Equity": "5,027,487",
"Net Income": "396,918",
"Comprehensive Net Income": "472,834",
"BaseVar": "16,605,242",
"ECR before LimitedLiability": "322%",
"Economic Capital Ratio": "323%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,345,586",
"Assets, Non-Current": "69,722",
"Intangible Assets": "194,987",
"Liabilities, Current": "960,800",
"Liabilities, Non-Current": "643,637",
"Other Assets": "2,421,900",
"Other Compr. Net Income": "0",
"Other Expenses": "2,677,365",
"Other Liabilities": "163,407",
"Other Net Income": "30,576",
"Other Revenues": "3,578,995",
"Property, Plant and Equipment": "1,284,136",
"Research and Development": "130,593",
"Selling, General and Administrative Expense": "255,192"
},
"output_variables": {
"Liabilities": "1,767,844",
"Assets": "7,316,331",
"Expenses": "3,063,150",
"Revenues": "3,578,995",
"Stockholders Equity": "5,548,487",
"Net Income": "546,421",
"Comprehensive Net Income": "546,421",
"BaseVar": "17,320,348",
"ECR before LimitedLiability": "332%",
"Economic Capital Ratio": "332%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,786,620",
"Assets, Non-Current": "78,076",
"Intangible Assets": "102,432",
"Liabilities, Current": "899,707",
"Liabilities, Non-Current": "588,542",
"Other Assets": "2,270,943",
"Other Compr. Net Income": "0",
"Other Expenses": "3,145,919",
"Other Liabilities": "166,277",
"Other Net Income": "223,383",
"Other Revenues": "2,951,328",
"Property, Plant and Equipment": "629,142",
"Research and Development": "124,762",
"Selling, General and Administrative Expense": "261,994"
},
"output_variables": {
"Liabilities": "1,654,526",
"Assets": "6,867,213",
"Expenses": "3,532,675",
"Revenues": "2,951,328",
"Stockholders Equity": "5,212,687",
"Net Income": "-357,964",
"Comprehensive Net Income": "-357,964",
"BaseVar": "17,105,514",
"ECR before LimitedLiability": "254%",
"Economic Capital Ratio": "257%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,832,772",
"Assets, Non-Current": "83,259",
"Intangible Assets": "94,689",
"Liabilities, Current": "650,276",
"Liabilities, Non-Current": "948,919",
"Other Assets": "1,699,244",
"Other Compr. Net Income": "0",
"Other Expenses": "2,869,962",
"Other Liabilities": "166,609",
"Other Net Income": "54,295",
"Other Revenues": "2,941,324",
"Property, Plant and Equipment": "1,154,537",
"Research and Development": "88,573",
"Selling, General and Administrative Expense": "202,699"
},
"output_variables": {
"Liabilities": "1,765,804",
"Assets": "6,864,501",
"Expenses": "3,161,234",
"Revenues": "2,941,324",
"Stockholders Equity": "5,098,697",
"Net Income": "-165,615",
"Comprehensive Net Income": "-165,615",
"BaseVar": "16,105,526",
"ECR before LimitedLiability": "262%",
"Economic Capital Ratio": "264%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,859,523",
"Assets, Non-Current": "95,692",
"Intangible Assets": "88,624",
"Liabilities, Current": "845,457",
"Liabilities, Non-Current": "929,060",
"Other Assets": "1,321,312",
"Other Compr. Net Income": "0",
"Other Expenses": "1,971,964",
"Other Liabilities": "134,442",
"Other Net Income": "133,575",
"Other Revenues": "2,244,044",
"Property, Plant and Equipment": "1,756,211",
"Research and Development": "84,472",
"Selling, General and Administrative Expense": "176,857"
},
"output_variables": {
"Liabilities": "1,908,959",
"Assets": "7,121,362",
"Expenses": "2,233,293",
"Revenues": "2,244,044",
"Stockholders Equity": "5,212,403",
"Net Income": "144,326",
"Comprehensive Net Income": "144,326",
"BaseVar": "13,345,057",
"ECR before LimitedLiability": "282%",
"Economic Capital Ratio": "284%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,599,834",
"Assets, Non-Current": "249,854",
"Intangible Assets": "79,005",
"Liabilities, Current": "1,318,208",
"Liabilities, Non-Current": "962,953",
"Other Assets": "1,405,847",
"Other Compr. Net Income": "0",
"Other Expenses": "2,944,406",
"Other Liabilities": "137,761",
"Other Net Income": "68,438",
"Other Revenues": "3,063,117",
"Property, Plant and Equipment": "2,181,149",
"Research and Development": "96,611",
"Selling, General and Administrative Expense": "205,471"
},
"output_variables": {
"Liabilities": "2,418,922",
"Assets": "7,515,689",
"Expenses": "3,246,488",
"Revenues": "3,063,117",
"Stockholders Equity": "5,096,767",
"Net Income": "-114,933",
"Comprehensive Net Income": "-114,933",
"BaseVar": "17,181,258",
"ECR before LimitedLiability": "231%",
"Economic Capital Ratio": "236%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,014,535",
"Assets, Non-Current": "434,130",
"Intangible Assets": "70,600",
"Liabilities, Current": "847,398",
"Liabilities, Non-Current": "609,917",
"Other Assets": "1,187,381",
"Other Compr. Net Income": "0",
"Other Expenses": "1,993,929",
"Other Liabilities": "130,688",
"Other Net Income": "-2,392",
"Other Revenues": "2,711,332",
"Property, Plant and Equipment": "2,402,285",
"Research and Development": "93,738",
"Selling, General and Administrative Expense": "222,918"
},
"output_variables": {
"Liabilities": "1,588,003",
"Assets": "7,108,931",
"Expenses": "2,310,585",
"Revenues": "2,711,332",
"Stockholders Equity": "5,520,928",
"Net Income": "398,355",
"Comprehensive Net Income": "398,355",
"BaseVar": "13,970,019",
"ECR before LimitedLiability": "332%",
"Economic Capital Ratio": "333%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,191,243",
"Assets, Non-Current": "438,764",
"Intangible Assets": "59,971",
"Liabilities, Current": "726,878",
"Liabilities, Non-Current": "588,172",
"Other Assets": "1,074,181",
"Other Compr. Net Income": "0",
"Other Expenses": "2,331,051",
"Other Liabilities": "139,145",
"Other Net Income": "145,802",
"Other Revenues": "2,923,377",
"Property, Plant and Equipment": "2,649,587",
"Research and Development": "99,115",
"Selling, General and Administrative Expense": "170,320"
},
"output_variables": {
"Liabilities": "1,454,195",
"Assets": "7,413,746",
"Expenses": "2,600,486",
"Revenues": "2,923,377",
"Stockholders Equity": "5,959,551",
"Net Income": "468,693",
"Comprehensive Net Income": "468,693",
"BaseVar": "15,291,379",
"ECR before LimitedLiability": "355%",
"Economic Capital Ratio": "355%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,791,421",
"Assets, Non-Current": "319,842",
"Intangible Assets": "45,568",
"Liabilities, Current": "1,038,048",
"Liabilities, Non-Current": "304,286",
"Other Assets": "557,495",
"Other Compr. Net Income": "-95,455",
"Other Expenses": "2,687,527",
"Other Liabilities": "1,072,839",
"Other Net Income": "301,570",
"Other Revenues": "2,619,319",
"Property, Plant and Equipment": "3,536,902",
"Research and Development": "112,804",
"Selling, General and Administrative Expense": "164,724"
},
"output_variables": {
"Liabilities": "2,415,173",
"Assets": "8,251,228",
"Expenses": "2,965,055",
"Revenues": "2,619,319",
"Stockholders Equity": "5,836,055",
"Net Income": "-44,166",
"Comprehensive Net Income": "-139,621",
"BaseVar": "16,787,580",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "250%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "4,634,809",
"Assets, Non-Current": "478,604",
"Intangible Assets": "94,198",
"Liabilities, Current": "1,306,158",
"Liabilities, Non-Current": "644,778",
"Other Assets": "760,236",
"Other Compr. Net Income": "17,686",
"Other Expenses": "2,191,768",
"Other Liabilities": "1,726,727",
"Other Net Income": "53,872",
"Other Revenues": "3,318,602",
"Property, Plant and Equipment": "4,397,285",
"Research and Development": "152,307",
"Selling, General and Administrative Expense": "197,622"
},
"output_variables": {
"Liabilities": "3,677,663",
"Assets": "10,365,132",
"Expenses": "2,541,697",
"Revenues": "3,318,602",
"Stockholders Equity": "6,687,469",
"Net Income": "830,777",
"Comprehensive Net Income": "848,463",
"BaseVar": "18,380,904",
"ECR before LimitedLiability": "269%",
"Economic Capital Ratio": "271%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,089,033",
"Assets, Non-Current": "697,770",
"Intangible Assets": "82,989",
"Liabilities, Current": "2,077,442",
"Liabilities, Non-Current": "607,123",
"Other Assets": "840,886",
"Other Compr. Net Income": "-9,927",
"Other Expenses": "2,586,511",
"Other Liabilities": "1,462,219",
"Other Net Income": "51,903",
"Other Revenues": "4,206,289",
"Property, Plant and Equipment": "5,413,683",
"Research and Development": "191,375",
"Selling, General and Administrative Expense": "188,262"
},
"output_variables": {
"Liabilities": "4,146,784",
"Assets": "12,124,361",
"Expenses": "2,966,148",
"Revenues": "4,206,289",
"Stockholders Equity": "7,977,577",
"Net Income": "1,292,044",
"Comprehensive Net Income": "1,282,117",
"BaseVar": "21,989,194",
"ECR before LimitedLiability": "290%",
"Economic Capital Ratio": "291%"
}
}
},
"top_rated": false,
"trend": 7.0,
"value": 2.911272692238124,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001274494.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001274494.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001274494.svg"
},
{
"company_id": "0000006951",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000006951.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000006951.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000006951.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000006951_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000006951_main_keyfigs.svg",
"name": "Applied Materials INC DE",
"rank": 17,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Applied Materials INC DE 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 Applied Materials INC DE compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 130% points.The greatest weakness of Applied Materials INC DE is the variable Stockholders Equity, reducing the Economic Capital Ratio by 118% points.
The company's Economic Capital Ratio, given in the ranking table, is 291%, being 57% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000006951_2025_Applied_Materials_INC_DE.pdf",
"shrinked_graph_json": {
"2010": {
"Assets, Non-Current": "-4.21",
"Assets": "-30.0",
"Other Liabilities": "20.9",
"Stockholders Equity": "-101",
"ECR before LimitedLiability": "-45.0",
"Property, Plant and Equipment": "-13.6",
"Assets, Current": "-12.1",
"Intangible Assets": "-5.40",
"Other Expenses": "-85.6",
"Expenses": "-34.1",
"Revenues": "15.6",
"Net Income": "-20.4",
"Research and Development": "20.7",
"Selling, General and Administrative Expense": "27.1",
"Amortization of Intangible Assets": "1.95",
"Other Revenues": "15.6",
"Liabilities, Non-Current": "16.6",
"Liabilities, Current": "-42.1",
"Other Net Income": "-2.22",
"Comprehensive Net Income": "-19.1",
"Economic Capital Ratio": "-48.5"
},
"2011": {
"Other Liabilities": "18.5",
"Liabilities": "-64.2",
"Stockholders Equity": "-34.9",
"ECR before LimitedLiability": "43.9",
"Liabilities, Non-Current": "-59.9",
"Liabilities, Current": "-23.5",
"Research and Development": "28.1",
"Expenses": "34.1",
"Net Income": "58.3",
"Amortization of Intangible Assets": "2.55",
"Selling, General and Administrative Expense": "38.5",
"Other Expenses": "-36.0",
"Other Revenues": "26.7",
"Revenues": "26.7",
"Other Assets": "-2.38",
"Assets, Current": "16.4",
"Intangible Assets": "-1.33",
"Property, Plant and Equipment": "-9.34",
"Comprehensive Net Income": "58.3",
"Other Net Income": "-1.46",
"Economic Capital Ratio": "-12.9"
},
"2012": {
"Liabilities, Non-Current": "-52.8",
"Liabilities": "-51.3",
"Assets": "-5.39",
"Stockholders Equity": "-42.9",
"ECR before LimitedLiability": "12.0",
"Other Liabilities": "6.69",
"Liabilities, Current": "-5.88",
"Intangible Assets": "47.3",
"Assets, Current": "-28.5",
"Property, Plant and Equipment": "-14.2",
"Other Expenses": "-39.0",
"Expenses": "14.5",
"Revenues": "13.5",
"Net Income": "30.5",
"Selling, General and Administrative Expense": "24.7",
"Research and Development": "23.2",
"Other Revenues": "13.5",
"Other Net Income": "3.65",
"Comprehensive Net Income": "28.7",
"Other Compr. Net Income": "-2.07",
"Economic Capital Ratio": "-45.8"
},
"2013": {
"Liabilities": "-56.9",
"Stockholders Equity": "-18.8",
"ECR before LimitedLiability": "-5.90",
"Liabilities, Current": "-9.49",
"Liabilities, Non-Current": "-44.7",
"Assets, Non-Current": "-1.05",
"Assets": "8.76",
"Intangible Assets": "43.7",
"Assets, Current": "-15.6",
"Other Assets": "0.175",
"Property, Plant and Equipment": "-12.6",
"Amortization of Intangible Assets": "1.23",
"Expenses": "24.3",
"Revenues": "11.7",
"Net Income": "35.0",
"Other Expenses": "-14.8",
"Research and Development": "8.45",
"Selling, General and Administrative Expense": "28.6",
"Other Revenues": "11.7",
"Comprehensive Net Income": "35.2",
"Economic Capital Ratio": "-37.2"
},
"2014": {
"Other Liabilities": "3.57",
"Liabilities": "-59.4",
"Stockholders Equity": "-39.1",
"ECR before LimitedLiability": "44.5",
"Liabilities, Non-Current": "-39.3",
"Liabilities, Current": "-21.0",
"Other Assets": "-6.67",
"Assets": "-1.64",
"Property, Plant and Equipment": "-11.7",
"Assets, Current": "-8.98",
"Intangible Assets": "31.3",
"Research and Development": "12.8",
"Expenses": "34.9",
"Revenues": "33.3",
"Net Income": "68.8",
"Other Expenses": "-11.6",
"Selling, General and Administrative Expense": "32.3",
"Other Revenues": "33.3",
"Other Net Income": "4.88",
"Comprehensive Net Income": "69.1",
"Economic Capital Ratio": "-2.57"
},
"2015": {
"Liabilities, Non-Current": "-64.8",
"Liabilities": "-123",
"Stockholders Equity": "-51.8",
"ECR before LimitedLiability": "-12.2",
"Liabilities, Current": "-42.7",
"Assets, Current": "9.10",
"Assets": "9.06",
"Property, Plant and Equipment": "-12.8",
"Other Assets": "-1.84",
"Intangible Assets": "17.5",
"Assets, Non-Current": "-1.52",
"Amortization of Intangible Assets": "1.67",
"Expenses": "36.5",
"Revenues": "14.3",
"Net Income": "49.7",
"Selling, General and Administrative Expense": "28.4",
"Research and Development": "16.0",
"Other Expenses": "-9.00",
"Other Revenues": "14.3",
"Comprehensive Net Income": "50.9",
"Economic Capital Ratio": "-48.3"
},
"2016": {
"Liabilities, Non-Current": "-43.3",
"Liabilities": "-72.5",
"Assets": "-22.8",
"Stockholders Equity": "-94.6",
"ECR before LimitedLiability": "32.9",
"Liabilities, Current": "-33.2",
"Other Liabilities": "8.11",
"Other Assets": "-12.1",
"Property, Plant and Equipment": "-11.5",
"Assets, Current": "-2.07",
"Other Expenses": "-25.9",
"Expenses": "36.1",
"Revenues": "45.5",
"Net Income": "80.1",
"Research and Development": "20.1",
"Amortization of Intangible Assets": "2.40",
"Selling, General and Administrative Expense": "37.9",
"Other Revenues": "45.5",
"Comprehensive Net Income": "79.6",
"Other Net Income": "4.92",
"Economic Capital Ratio": "-18.6"
},
"2017": {
"Liabilities, Non-Current": "-78.2",
"Liabilities": "-59.9",
"Stockholders Equity": "-70.3",
"ECR before LimitedLiability": "48.2",
"Other Liabilities": "11.7",
"Other Assets": "-9.88",
"Assets": "-14.8",
"Assets, Current": "10.6",
"Intangible Assets": "-3.96",
"Property, Plant and Equipment": "-11.9",
"Other Expenses": "-23.6",
"Expenses": "49.9",
"Revenues": "56.6",
"Net Income": "102",
"Research and Development": "25.1",
"Amortization of Intangible Assets": "2.55",
"Selling, General and Administrative Expense": "45.2",
"Other Revenues": "56.6",
"Comprehensive Net Income": "102",
"Other Net Income": "5.50",
"Economic Capital Ratio": "8.79"
},
"2018": {
"Other Liabilities": "-6.47",
"Liabilities": "-23.9",
"Stockholders Equity": "-101",
"ECR before LimitedLiability": "109",
"Liabilities, Current": "33.1",
"Liabilities, Non-Current": "-64.5",
"Intangible Assets": "-4.83",
"Assets": "-38.2",
"Other Assets": "-3.13",
"Property, Plant and Equipment": "-15.6",
"Assets, Current": "-17.2",
"Research and Development": "20.2",
"Expenses": "33.7",
"Revenues": "73.4",
"Net Income": "114",
"Other Expenses": "-50.8",
"Selling, General and Administrative Expense": "54.3",
"Other Revenues": "73.4",
"Comprehensive Net Income": "114",
"Other Net Income": "10.7",
"Economic Capital Ratio": "-16.3"
},
"2019": {
"Other Liabilities": "10.3",
"Liabilities": "-66.0",
"Stockholders Equity": "-81.2",
"ECR before LimitedLiability": "42.2",
"Liabilities, Non-Current": "-66.5",
"Liabilities, Current": "-10.8",
"Assets, Current": "-12.2",
"Assets": "-19.3",
"Intangible Assets": "-7.28",
"Property, Plant and Equipment": "-13.3",
"Assets, Non-Current": "11.3",
"Other Expenses": "-28.4",
"Expenses": "35.8",
"Revenues": "46.1",
"Net Income": "81.7",
"Research and Development": "15.9",
"Selling, General and Administrative Expense": "43.4",
"Other Revenues": "46.1",
"Other Net Income": "5.31",
"Comprehensive Net Income": "81.4",
"Economic Capital Ratio": "-11.1"
},
"2020": {
"Liabilities, Non-Current": "-51.1",
"Liabilities": "-21.7",
"Stockholders Equity": "-81.7",
"ECR before LimitedLiability": "27.0",
"Other Liabilities": "17.8",
"Liabilities, Current": "5.70",
"Other Assets": "-7.01",
"Assets": "-29.2",
"Assets, Current": "-8.82",
"Property, Plant and Equipment": "-16.1",
"Assets, Non-Current": "10.1",
"Intangible Assets": "-8.72",
"Other Expenses": "-34.3",
"Expenses": "31.5",
"Revenues": "62.1",
"Net Income": "82.7",
"Research and Development": "17.6",
"Selling, General and Administrative Expense": "42.7",
"Other Revenues": "62.1",
"Other Net Income": "-6.40",
"Comprehensive Net Income": "80.2",
"Economic Capital Ratio": "-4.53"
},
"2021": {
"Assets, Current": "-16.6",
"Assets": "-43.7",
"Stockholders Equity": "-127",
"Other Liabilities": "37.5",
"ECR before LimitedLiability": "84.2",
"Other Assets": "-11.3",
"Intangible Assets": "-14.9",
"Assets, Non-Current": "6.20",
"Property, Plant and Equipment": "-13.9",
"Expenses": "39.4",
"Revenues": "106",
"Net Income": "144",
"Research and Development": "33.7",
"Selling, General and Administrative Expense": "59.9",
"Other Expenses": "-61.9",
"Other Revenues": "106",
"Liabilities, Non-Current": "-53.1",
"Liabilities, Current": "9.63",
"Comprehensive Net Income": "144",
"Other Net Income": "12.4",
"Economic Capital Ratio": "49.5"
},
"2022": {
"Liabilities, Current": "-14.2",
"Liabilities": "-14.0",
"Stockholders Equity": "-109",
"ECR before LimitedLiability": "99.5",
"Other Liabilities": "39.4",
"Liabilities, Non-Current": "-47.5",
"Property, Plant and Equipment": "-15.0",
"Assets": "-35.7",
"Assets, Current": "-13.4",
"Assets, Non-Current": "7.64",
"Intangible Assets": "-12.2",
"Other Assets": "-6.56",
"Other Expenses": "-61.0",
"Expenses": "43.0",
"Revenues": "107",
"Net Income": "134",
"Selling, General and Administrative Expense": "62.7",
"Research and Development": "33.7",
"Other Revenues": "107",
"Comprehensive Net Income": "137",
"Economic Capital Ratio": "28.2"
},
"2023": {
"Liabilities, Current": "-7.28",
"Liabilities": "-13.7",
"Stockholders Equity": "-109",
"ECR before LimitedLiability": "111",
"Other Liabilities": "33.4",
"Liabilities, Non-Current": "-45.2",
"Property, Plant and Equipment": "-15.7",
"Assets": "-31.7",
"Intangible Assets": "-16.2",
"Assets, Current": "-3.98",
"Other Assets": "-4.85",
"Assets, Non-Current": "6.01",
"Research and Development": "39.9",
"Expenses": "54.2",
"Revenues": "98.9",
"Net Income": "141",
"Selling, General and Administrative Expense": "59.7",
"Other Expenses": "-49.2",
"Other Revenues": "98.9",
"Comprehensive Net Income": "142",
"Economic Capital Ratio": "59.6"
},
"2024": {
"Other Liabilities": "34.5",
"Liabilities": "-6.99",
"Stockholders Equity": "-118",
"ECR before LimitedLiability": "89.3",
"Liabilities, Current": "-36.4",
"Liabilities, Non-Current": "-9.76",
"Assets": "-34.4",
"Other Assets": "-7.12",
"Assets, Non-Current": "6.56",
"Intangible Assets": "-19.0",
"Property, Plant and Equipment": "-13.6",
"Other Expenses": "-45.5",
"Expenses": "41.6",
"Revenues": "92.4",
"Net Income": "130",
"Research and Development": "36.0",
"Selling, General and Administrative Expense": "47.4",
"Other Revenues": "92.4",
"Other Net Income": "7.10",
"Comprehensive Net Income": "130",
"Economic Capital Ratio": "57.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000006951_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "6,765,315",
"Assets, Non-Current": "0",
"Intangible Assets": "1,623,247",
"Liabilities, Current": "2,887,876",
"Liabilities, Non-Current": "519,356",
"Other Assets": "1,591,779",
"Other Compr. Net Income": "3,346",
"Other Expenses": "6,562,862",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "9,586,097",
"Property, Plant and Equipment": "963,004",
"Research and Development": "1,143,521",
"Selling, General and Administrative Expense": "941,848"
},
"output_variables": {
"Liabilities": "3,407,232",
"Assets": "10,943,345",
"Expenses": "8,648,231",
"Revenues": "9,586,097",
"Stockholders Equity": "7,536,113",
"Net Income": "937,866",
"Comprehensive Net Income": "941,212",
"BaseVar": "42,100,434",
"ECR before LimitedLiability": "296%",
"Economic Capital Ratio": "297%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,355,000",
"Assets, Non-Current": "163,000",
"Intangible Assets": "1,546,000",
"Liabilities, Current": "2,794,000",
"Liabilities, Non-Current": "2,267,000",
"Other Assets": "931,000",
"Other Compr. Net Income": "0",
"Other Expenses": "6,614,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "10,559,000",
"Property, Plant and Equipment": "866,000",
"Research and Development": "1,118,000",
"Selling, General and Administrative Expense": "901,000"
},
"output_variables": {
"Liabilities": "5,061,000",
"Assets": "13,861,000",
"Expenses": "8,633,000",
"Revenues": "10,559,000",
"Stockholders Equity": "8,800,000",
"Net Income": "1,926,000",
"Comprehensive Net Income": "1,926,000",
"BaseVar": "46,213,680",
"ECR before LimitedLiability": "296%",
"Economic Capital Ratio": "297%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,102,000",
"Assets, Non-Current": "162,000",
"Intangible Assets": "4,873,000",
"Liabilities, Current": "2,265,000",
"Liabilities, Non-Current": "2,261,000",
"Other Assets": "1,055,000",
"Other Compr. Net Income": "-67,000",
"Other Expenses": "6,314,000",
"Other Liabilities": "341,000",
"Other Net Income": "0",
"Other Revenues": "8,736,000",
"Property, Plant and Equipment": "910,000",
"Research and Development": "1,237,000",
"Selling, General and Administrative Expense": "1,076,000"
},
"output_variables": {
"Liabilities": "4,867,000",
"Assets": "12,102,000",
"Expenses": "8,627,000",
"Revenues": "8,736,000",
"Stockholders Equity": "7,235,000",
"Net Income": "109,000",
"Comprehensive Net Income": "42,000",
"BaseVar": "41,862,950",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "211%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,642,000",
"Assets, Non-Current": "149,000",
"Intangible Assets": "4,397,000",
"Liabilities, Current": "2,443,000",
"Liabilities, Non-Current": "1,946,000",
"Other Assets": "1,005,000",
"Other Compr. Net Income": "23,000",
"Other Expenses": "5,050,000",
"Other Liabilities": "566,000",
"Other Net Income": "0",
"Other Revenues": "7,528,000",
"Property, Plant and Equipment": "850,000",
"Research and Development": "1,320,000",
"Selling, General and Administrative Expense": "902,000"
},
"output_variables": {
"Liabilities": "4,955,000",
"Assets": "12,043,000",
"Expenses": "7,272,000",
"Revenues": "7,528,000",
"Stockholders Equity": "7,088,000",
"Net Income": "256,000",
"Comprehensive Net Income": "279,000",
"BaseVar": "36,885,045",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "216%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "6,967,000",
"Assets, Non-Current": "156,000",
"Intangible Assets": "4,255,000",
"Liabilities, Current": "2,823,000",
"Liabilities, Non-Current": "1,947,000",
"Other Assets": "935,000",
"Other Compr. Net Income": "-38,000",
"Other Expenses": "5,705,000",
"Other Liabilities": "536,000",
"Other Net Income": "0",
"Other Revenues": "9,095,000",
"Property, Plant and Equipment": "861,000",
"Research and Development": "1,428,000",
"Selling, General and Administrative Expense": "890,000"
},
"output_variables": {
"Liabilities": "5,306,000",
"Assets": "13,174,000",
"Expenses": "8,023,000",
"Revenues": "9,095,000",
"Stockholders Equity": "7,868,000",
"Net Income": "1,072,000",
"Comprehensive Net Income": "1,034,000",
"BaseVar": "42,093,740",
"ECR before LimitedLiability": "242%",
"Economic Capital Ratio": "246%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "9,261,000",
"Assets, Non-Current": "145,000",
"Intangible Assets": "4,064,000",
"Liabilities, Current": "3,798,000",
"Liabilities, Non-Current": "3,342,000",
"Other Assets": "946,000",
"Other Compr. Net Income": "-16,000",
"Other Expenses": "5,956,000",
"Other Liabilities": "555,000",
"Other Net Income": "0",
"Other Revenues": "9,667,000",
"Property, Plant and Equipment": "892,000",
"Research and Development": "1,451,000",
"Selling, General and Administrative Expense": "883,000"
},
"output_variables": {
"Liabilities": "7,695,000",
"Assets": "15,308,000",
"Expenses": "8,290,000",
"Revenues": "9,667,000",
"Stockholders Equity": "7,613,000",
"Net Income": "1,377,000",
"Comprehensive Net Income": "1,361,000",
"BaseVar": "45,919,795",
"ECR before LimitedLiability": "200%",
"Economic Capital Ratio": "210%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,353,000",
"Assets, Non-Current": "478,000",
"Intangible Assets": "3,891,000",
"Liabilities, Current": "3,632,000",
"Liabilities, Non-Current": "3,143,000",
"Other Assets": "929,000",
"Other Compr. Net Income": "-23,000",
"Other Expenses": "6,761,000",
"Other Liabilities": "596,000",
"Other Net Income": "16,000",
"Other Revenues": "10,825,000",
"Property, Plant and Equipment": "937,000",
"Research and Development": "1,540,000",
"Selling, General and Administrative Expense": "819,000"
},
"output_variables": {
"Liabilities": "7,371,000",
"Assets": "14,588,000",
"Expenses": "9,120,000",
"Revenues": "10,825,000",
"Stockholders Equity": "7,217,000",
"Net Income": "1,721,000",
"Comprehensive Net Income": "1,698,000",
"BaseVar": "49,248,860",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "221%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "12,918,000",
"Assets, Non-Current": "512,000",
"Intangible Assets": "3,780,000",
"Liabilities, Current": "4,115,000",
"Liabilities, Non-Current": "5,304,000",
"Other Assets": "1,143,000",
"Other Compr. Net Income": "51,000",
"Other Expenses": "8,500,000",
"Other Liabilities": "651,000",
"Other Net Income": "61,000",
"Other Revenues": "14,537,000",
"Property, Plant and Equipment": "1,066,000",
"Research and Development": "1,774,000",
"Selling, General and Administrative Expense": "890,000"
},
"output_variables": {
"Liabilities": "10,070,000",
"Assets": "19,419,000",
"Expenses": "11,164,000",
"Revenues": "14,537,000",
"Stockholders Equity": "9,349,000",
"Net Income": "3,434,000",
"Comprehensive Net Income": "3,485,000",
"BaseVar": "64,176,395",
"ECR before LimitedLiability": "239%",
"Economic Capital Ratio": "243%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,747,000",
"Assets, Non-Current": "470,000",
"Intangible Assets": "3,581,000",
"Liabilities, Current": "4,068,000",
"Liabilities, Non-Current": "5,309,000",
"Other Assets": "1,568,000",
"Other Compr. Net Income": "-64,000",
"Other Expenses": "11,051,000",
"Other Liabilities": "1,557,000",
"Other Net Income": "132,000",
"Other Revenues": "17,253,000",
"Property, Plant and Equipment": "1,407,000",
"Research and Development": "2,019,000",
"Selling, General and Administrative Expense": "1,002,000"
},
"output_variables": {
"Liabilities": "10,934,000",
"Assets": "17,773,000",
"Expenses": "14,072,000",
"Revenues": "17,253,000",
"Stockholders Equity": "6,839,000",
"Net Income": "3,313,000",
"Comprehensive Net Income": "3,249,000",
"BaseVar": "74,716,215",
"ECR before LimitedLiability": "198%",
"Economic Capital Ratio": "208%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,206,000",
"Assets, Non-Current": "2,031,000",
"Intangible Assets": "3,555,000",
"Liabilities, Current": "4,447,000",
"Liabilities, Non-Current": "5,988,000",
"Other Assets": "1,703,000",
"Other Compr. Net Income": "-38,000",
"Other Expenses": "9,022,000",
"Other Liabilities": "375,000",
"Other Net Income": "156,000",
"Other Revenues": "14,608,000",
"Property, Plant and Equipment": "1,529,000",
"Research and Development": "2,054,000",
"Selling, General and Administrative Expense": "982,000"
},
"output_variables": {
"Liabilities": "10,810,000",
"Assets": "19,024,000",
"Expenses": "12,058,000",
"Revenues": "14,608,000",
"Stockholders Equity": "8,214,000",
"Net Income": "2,706,000",
"Comprehensive Net Income": "2,668,000",
"BaseVar": "66,353,900",
"ECR before LimitedLiability": "197%",
"Economic Capital Ratio": "207%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "13,369,000",
"Assets, Non-Current": "2,223,000",
"Intangible Assets": "3,619,000",
"Liabilities, Current": "4,459,000",
"Liabilities, Non-Current": "6,654,000",
"Other Assets": "1,538,000",
"Other Compr. Net Income": "-119,000",
"Other Expenses": "10,297,000",
"Other Liabilities": "662,000",
"Other Net Income": "41,000",
"Other Revenues": "17,202,000",
"Property, Plant and Equipment": "1,604,000",
"Research and Development": "2,234,000",
"Selling, General and Administrative Expense": "1,093,000"
},
"output_variables": {
"Liabilities": "11,775,000",
"Assets": "22,353,000",
"Expenses": "13,624,000",
"Revenues": "17,202,000",
"Stockholders Equity": "10,578,000",
"Net Income": "3,619,000",
"Comprehensive Net Income": "3,500,000",
"BaseVar": "76,402,190",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "230%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "16,107,000",
"Assets, Non-Current": "2,146,000",
"Intangible Assets": "3,583,000",
"Liabilities, Current": "6,344,000",
"Liabilities, Non-Current": "7,234,000",
"Other Assets": "2,055,000",
"Other Compr. Net Income": "39,000",
"Other Expenses": "13,579,000",
"Other Liabilities": "0",
"Other Net Income": "118,000",
"Other Revenues": "23,063,000",
"Property, Plant and Equipment": "1,934,000",
"Research and Development": "2,485,000",
"Selling, General and Administrative Expense": "1,229,000"
},
"output_variables": {
"Liabilities": "13,578,000",
"Assets": "25,825,000",
"Expenses": "17,293,000",
"Revenues": "23,063,000",
"Stockholders Equity": "12,247,000",
"Net Income": "5,888,000",
"Comprehensive Net Income": "5,927,000",
"BaseVar": "97,283,895",
"ECR before LimitedLiability": "261%",
"Economic Capital Ratio": "263%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "15,925,000",
"Assets, Non-Current": "2,475,000",
"Intangible Assets": "4,039,000",
"Liabilities, Current": "7,379,000",
"Liabilities, Non-Current": "7,153,000",
"Other Assets": "1,980,000",
"Other Compr. Net Income": "58,000",
"Other Expenses": "15,090,000",
"Other Liabilities": "0",
"Other Net Income": "39,000",
"Other Revenues": "25,785,000",
"Property, Plant and Equipment": "2,307,000",
"Research and Development": "2,771,000",
"Selling, General and Administrative Expense": "1,438,000"
},
"output_variables": {
"Liabilities": "14,532,000",
"Assets": "26,726,000",
"Expenses": "19,299,000",
"Revenues": "25,785,000",
"Stockholders Equity": "12,194,000",
"Net Income": "6,525,000",
"Comprehensive Net Income": "6,583,000",
"BaseVar": "107,150,615",
"ECR before LimitedLiability": "261%",
"Economic Capital Ratio": "263%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "19,147,000",
"Assets, Non-Current": "2,552,000",
"Intangible Assets": "4,026,000",
"Liabilities, Current": "7,372,000",
"Liabilities, Non-Current": "7,008,000",
"Other Assets": "2,281,000",
"Other Compr. Net Income": "-15,000",
"Other Expenses": "15,231,000",
"Other Liabilities": "0",
"Other Net Income": "300,000",
"Other Revenues": "26,517,000",
"Property, Plant and Equipment": "2,723,000",
"Research and Development": "3,102,000",
"Selling, General and Administrative Expense": "1,628,000"
},
"output_variables": {
"Liabilities": "14,380,000",
"Assets": "30,729,000",
"Expenses": "19,961,000",
"Revenues": "26,517,000",
"Stockholders Equity": "16,349,000",
"Net Income": "6,856,000",
"Comprehensive Net Income": "6,841,000",
"BaseVar": "112,163,095",
"ECR before LimitedLiability": "286%",
"Economic Capital Ratio": "287%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "21,220,000",
"Assets, Non-Current": "3,082,000",
"Intangible Assets": "3,981,000",
"Liabilities, Current": "8,468,000",
"Liabilities, Non-Current": "6,940,000",
"Other Assets": "2,787,000",
"Other Compr. Net Income": "49,000",
"Other Expenses": "15,501,000",
"Other Liabilities": "0",
"Other Net Income": "532,000",
"Other Revenues": "27,176,000",
"Property, Plant and Equipment": "3,339,000",
"Research and Development": "3,233,000",
"Selling, General and Administrative Expense": "1,797,000"
},
"output_variables": {
"Liabilities": "15,408,000",
"Assets": "34,409,000",
"Expenses": "20,531,000",
"Revenues": "27,176,000",
"Stockholders Equity": "19,001,000",
"Net Income": "7,177,000",
"Comprehensive Net Income": "7,226,000",
"BaseVar": "117,380,020",
"ECR before LimitedLiability": "290%",
"Economic Capital Ratio": "291%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 2.9093180750684904,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000006951.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000006951.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000006951.svg"
},
{
"company_id": "0001387467",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001387467.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001387467.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001387467.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001387467_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001387467_main_keyfigs.svg",
"name": "Alpha Omega Semiconductor Ltd",
"rank": 18,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Alpha Omega Semiconductor Ltd 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 Alpha Omega Semiconductor Ltd compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 71% points.The greatest weakness of Alpha Omega Semiconductor Ltd is the variable Other Expenses, reducing the Economic Capital Ratio by 80% points.
The company's Economic Capital Ratio, given in the ranking table, is 291%, being 57% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001387467_2025_Alpha_Omega_Semiconductor_Ltd.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "27.1",
"Liabilities": "54.7",
"Stockholders Equity": "-86.9",
"ECR before LimitedLiability": "94.3",
"Liabilities, Non-Current": "45.2",
"Liabilities, Current": "-17.5",
"Other Assets": "-8.02",
"Assets": "-24.8",
"Assets, Current": "-20.1",
"Intangible Assets": "-13.5",
"Property, Plant and Equipment": "19.9",
"Research and Development": "55.2",
"Expenses": "-16.3",
"Revenues": "56.2",
"Net Income": "43.0",
"Amortization of Intangible Assets": "3.79",
"Selling, General and Administrative Expense": "44.1",
"Other Expenses": "-121",
"Other Revenues": "56.2",
"Comprehensive Net Income": "43.1",
"Economic Capital Ratio": "37.5"
},
"2012": {
"Liabilities, Non-Current": "19.1",
"Liabilities": "60.6",
"Stockholders Equity": "-47.2",
"ECR before LimitedLiability": "113",
"Other Liabilities": "27.3",
"Liabilities, Current": "18.9",
"Intangible Assets": "-17.6",
"Assets": "-24.8",
"Other Assets": "-9.11",
"Assets, Current": "-22.6",
"Property, Plant and Equipment": "34.9",
"Other Expenses": "-119",
"Expenses": "-5.47",
"Revenues": "64.1",
"Net Income": "64.6",
"Selling, General and Administrative Expense": "45.7",
"Research and Development": "60.5",
"Other Revenues": "64.1",
"Other Net Income": "6.05",
"Comprehensive Net Income": "65.4",
"Economic Capital Ratio": "54.7"
},
"2013": {
"Other Liabilities": "30.8",
"Liabilities": "95.3",
"Stockholders Equity": "-45.8",
"ECR before LimitedLiability": "74.7",
"Liabilities, Current": "55.0",
"Liabilities, Non-Current": "23.9",
"Assets, Non-Current": "-3.32",
"Assets": "-34.9",
"Intangible Assets": "-19.3",
"Assets, Current": "-26.1",
"Other Assets": "-10.9",
"Property, Plant and Equipment": "27.3",
"Expenses": "-27.9",
"Revenues": "66.7",
"Net Income": "41.1",
"Other Expenses": "-154",
"Research and Development": "59.6",
"Selling, General and Administrative Expense": "57.2",
"Other Revenues": "66.7",
"Comprehensive Net Income": "39.8",
"Economic Capital Ratio": "43.4"
},
"2014": {
"Other Liabilities": "26.1",
"Liabilities": "70.2",
"Stockholders Equity": "-45.6",
"ECR before LimitedLiability": "91.1",
"Liabilities, Non-Current": "44.2",
"Liabilities, Current": "6.16",
"Other Assets": "-14.9",
"Assets": "-30.0",
"Property, Plant and Equipment": "24.0",
"Assets, Current": "-14.4",
"Intangible Assets": "-20.1",
"Research and Development": "58.6",
"Expenses": "-20.6",
"Revenues": "59.1",
"Net Income": "47.3",
"Other Expenses": "-130",
"Selling, General and Administrative Expense": "42.8",
"Other Revenues": "59.1",
"Other Net Income": "7.62",
"Comprehensive Net Income": "49.8",
"Economic Capital Ratio": "44.1"
},
"2020": {
"Liabilities, Non-Current": "-5.00",
"Liabilities": "-11.3",
"Stockholders Equity": "-33.2",
"ECR before LimitedLiability": "-17.4",
"Other Liabilities": "10.7",
"Liabilities, Current": "-18.3",
"Other Assets": "-5.42",
"Assets": "-14.3",
"Assets, Current": "-27.1",
"Property, Plant and Equipment": "64.2",
"Intangible Assets": "-28.8",
"Other Revenues": "15.9",
"Revenues": "15.9",
"Net Income": "10.4",
"Other Expenses": "-49.9",
"Comprehensive Net Income": "14.0",
"Other Compr. Net Income": "3.77",
"Other Net Income": "-7.84",
"Selling, General and Administrative Expense": "20.6",
"Research and Development": "22.9",
"Economic Capital Ratio": "-48.9"
},
"2021": {
"Liabilities, Current": "-6.44",
"Liabilities": "14.8",
"Stockholders Equity": "-72.1",
"ECR before LimitedLiability": "48.2",
"Liabilities, Non-Current": "-5.73",
"Other Liabilities": "25.2",
"Assets, Current": "-74.0",
"Assets": "-35.9",
"Other Assets": "61.9",
"Intangible Assets": "-31.4",
"Property, Plant and Equipment": "52.9",
"Expenses": "11.5",
"Revenues": "62.9",
"Net Income": "77.5",
"Research and Development": "36.4",
"Selling, General and Administrative Expense": "34.8",
"Other Expenses": "-70.1",
"Other Revenues": "62.9",
"Comprehensive Net Income": "80.1",
"Other Net Income": "7.08",
"Economic Capital Ratio": "13.5"
},
"2022": {
"Liabilities, Current": "2.98",
"Liabilities": "61.4",
"Stockholders Equity": "-18.5",
"ECR before LimitedLiability": "264",
"Other Liabilities": "38.1",
"Liabilities, Non-Current": "22.7",
"Property, Plant and Equipment": "1.90",
"Assets": "-4.08",
"Assets, Current": "-12.5",
"Intangible Assets": "-5.60",
"Other Assets": "35.5",
"Other Expenses": "-26.3",
"Expenses": "87.5",
"Net Income": "237",
"Other Net Income": "162",
"Selling, General and Administrative Expense": "55.4",
"Amortization of Intangible Assets": "2.19",
"Research and Development": "56.3",
"Comprehensive Net Income": "239",
"Other Compr. Net Income": "2.43",
"Economic Capital Ratio": "193"
},
"2024": {
"Other Liabilities": "20.6",
"Liabilities": "71.3",
"Stockholders Equity": "4.19",
"ECR before LimitedLiability": "89.1",
"Liabilities, Current": "8.01",
"Liabilities, Non-Current": "48.9",
"Assets, Current": "-24.9",
"Assets": "-16.5",
"Other Assets": "36.5",
"Intangible Assets": "-29.0",
"Property, Plant and Equipment": "17.1",
"Other Expenses": "-79.6",
"Expenses": "-11.1",
"Revenues": "46.8",
"Net Income": "35.8",
"Research and Development": "35.2",
"Selling, General and Administrative Expense": "28.7",
"Other Revenues": "46.8",
"Comprehensive Net Income": "32.8",
"Other Compr. Net Income": "-3.15",
"Economic Capital Ratio": "57.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001387467_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "201,345",
"Assets, Non-Current": "7,607",
"Intangible Assets": "1,599",
"Liabilities, Current": "82,979",
"Liabilities, Non-Current": "3,081",
"Other Assets": "9,048",
"Other Compr. Net Income": "0",
"Other Expenses": "258,959",
"Other Liabilities": "1,128",
"Other Net Income": "2,885",
"Other Revenues": "361,308",
"Property, Plant and Equipment": "127,839",
"Research and Development": "29,470",
"Selling, General and Administrative Expense": "37,937"
},
"output_variables": {
"Liabilities": "87,188",
"Assets": "347,438",
"Expenses": "326,366",
"Revenues": "361,308",
"Stockholders Equity": "260,250",
"Net Income": "37,827",
"Comprehensive Net Income": "37,827",
"BaseVar": "1,539,733",
"ECR before LimitedLiability": "347%",
"Economic Capital Ratio": "347%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "193,781",
"Assets, Non-Current": "2,475",
"Intangible Assets": "1,297",
"Liabilities, Current": "63,919",
"Liabilities, Non-Current": "19,938",
"Other Assets": "10,061",
"Other Compr. Net Income": "38",
"Other Expenses": "263,049",
"Other Liabilities": "2,907",
"Other Net Income": "105",
"Other Revenues": "342,291",
"Property, Plant and Equipment": "158,543",
"Research and Development": "30,630",
"Selling, General and Administrative Expense": "35,800"
},
"output_variables": {
"Liabilities": "86,764",
"Assets": "366,157",
"Expenses": "329,479",
"Revenues": "342,291",
"Stockholders Equity": "279,393",
"Net Income": "12,917",
"Comprehensive Net Income": "12,955",
"BaseVar": "1,513,174",
"ECR before LimitedLiability": "311%",
"Economic Capital Ratio": "311%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "205,855",
"Assets, Non-Current": "767",
"Intangible Assets": "765",
"Liabilities, Current": "53,491",
"Liabilities, Non-Current": "17,263",
"Other Assets": "10,823",
"Other Compr. Net Income": "-15",
"Other Expenses": "279,781",
"Other Liabilities": "4,116",
"Other Net Income": "76",
"Other Revenues": "337,436",
"Property, Plant and Equipment": "138,111",
"Research and Development": "27,833",
"Selling, General and Administrative Expense": "35,473"
},
"output_variables": {
"Liabilities": "74,870",
"Assets": "356,321",
"Expenses": "343,087",
"Revenues": "337,436",
"Stockholders Equity": "281,451",
"Net Income": "-5,575",
"Comprehensive Net Income": "-5,590",
"BaseVar": "1,518,971",
"ECR before LimitedLiability": "296%",
"Economic Capital Ratio": "297%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "227,779",
"Assets, Non-Current": "1,963",
"Intangible Assets": "498",
"Liabilities, Current": "73,616",
"Liabilities, Non-Current": "2,315",
"Other Assets": "10,854",
"Other Compr. Net Income": "76",
"Other Expenses": "262,289",
"Other Liabilities": "5,382",
"Other Net Income": "124",
"Other Revenues": "318,121",
"Property, Plant and Equipment": "123,254",
"Research and Development": "24,409",
"Selling, General and Administrative Expense": "34,855"
},
"output_variables": {
"Liabilities": "81,313",
"Assets": "364,348",
"Expenses": "321,553",
"Revenues": "318,121",
"Stockholders Equity": "283,035",
"Net Income": "-3,308",
"Comprehensive Net Income": "-3,232",
"BaseVar": "1,448,189",
"ECR before LimitedLiability": "292%",
"Economic Capital Ratio": "293%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "318,333",
"Assets, Non-Current": "5,804",
"Intangible Assets": "0",
"Liabilities, Current": "192,058",
"Liabilities, Non-Current": "141,655",
"Other Assets": "56,462",
"Other Compr. Net Income": "9,227",
"Other Expenses": "363,126",
"Other Liabilities": "27,338",
"Other Net Income": "-3,972",
"Other Revenues": "464,909",
"Property, Plant and Equipment": "412,340",
"Research and Development": "51,252",
"Selling, General and Administrative Expense": "64,816"
},
"output_variables": {
"Liabilities": "361,051",
"Assets": "792,939",
"Expenses": "479,194",
"Revenues": "464,909",
"Stockholders Equity": "431,888",
"Net Income": "-18,257",
"Comprehensive Net Income": "-9,030",
"BaseVar": "2,410,228",
"ECR before LimitedLiability": "169%",
"Economic Capital Ratio": "185%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "0",
"Assets, Non-Current": "18,869",
"Intangible Assets": "0",
"Liabilities, Current": "233,230",
"Liabilities, Non-Current": "153,872",
"Other Assets": "462,727",
"Other Compr. Net Income": "9,269",
"Other Expenses": "456,294",
"Other Liabilities": "15,146",
"Other Net Income": "-3,852",
"Other Revenues": "656,902",
"Property, Plant and Equipment": "436,977",
"Research and Development": "62,953",
"Selling, General and Administrative Expense": "77,514"
},
"output_variables": {
"Liabilities": "402,248",
"Assets": "918,573",
"Expenses": "596,761",
"Revenues": "656,902",
"Stockholders Equity": "516,325",
"Net Income": "56,289",
"Comprehensive Net Income": "65,558",
"BaseVar": "3,086,302",
"ECR before LimitedLiability": "221%",
"Economic Capital Ratio": "227%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "0",
"Assets, Non-Current": "17,677",
"Intangible Assets": "0",
"Liabilities, Current": "267,722",
"Liabilities, Non-Current": "144,125",
"Other Assets": "962,286",
"Other Compr. Net Income": "-1,235",
"Other Expenses": "548,254",
"Other Liabilities": "32,689",
"Other Net Income": "390,383",
"Other Revenues": "777,552",
"Property, Plant and Equipment": "318,666",
"Research and Development": "71,259",
"Selling, General and Administrative Expense": "95,259"
},
"output_variables": {
"Liabilities": "444,536",
"Assets": "1,298,629",
"Expenses": "714,772",
"Revenues": "777,552",
"Stockholders Equity": "854,093",
"Net Income": "453,163",
"Comprehensive Net Income": "451,928",
"BaseVar": "4,479,331",
"ECR before LimitedLiability": "428%",
"Economic Capital Ratio": "428%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "398,001",
"Assets, Non-Current": "25,239",
"Intangible Assets": "0",
"Liabilities, Current": "154,233",
"Liabilities, Non-Current": "70,475",
"Other Assets": "385,154",
"Other Compr. Net Income": "-5,308",
"Other Expenses": "492,987",
"Other Liabilities": "28,698",
"Other Net Income": "306",
"Other Revenues": "657,274",
"Property, Plant and Equipment": "336,619",
"Research and Development": "89,940",
"Selling, General and Administrative Expense": "85,734"
},
"output_variables": {
"Liabilities": "253,406",
"Assets": "1,145,013",
"Expenses": "668,661",
"Revenues": "657,274",
"Stockholders Equity": "891,607",
"Net Income": "-11,081",
"Comprehensive Net Income": "-16,389",
"BaseVar": "3,249,126",
"ECR before LimitedLiability": "289%",
"Economic Capital Ratio": "291%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.907383033196872,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001387467.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001387467.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001387467.svg"
},
{
"company_id": "0000006281",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000006281.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000006281.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000006281.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000006281_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000006281_main_keyfigs.svg",
"name": "Analog Devices INC",
"rank": 19,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Analog Devices 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 Analog Devices INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 149% points.The greatest weakness of Analog Devices INC is the variable Liabilities, reducing the Economic Capital Ratio by 65% points.
The company's Economic Capital Ratio, given in the ranking table, is 290%, being 57% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000006281_2025_Analog_Devices_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "-37.3",
"Liabilities": "-25.5",
"Stockholders Equity": "13.8",
"ECR before LimitedLiability": "29.0",
"Liabilities, Current": "-5.88",
"Other Liabilities": "16.4",
"Assets": "6.07",
"Property, Plant and Equipment": "-2.80",
"Assets, Current": "28.1",
"Other Assets": "-5.91",
"Intangible Assets": "-5.70",
"Other Expenses": "33.3",
"Expenses": "31.6",
"Revenues": "16.3",
"Net Income": "46.4",
"Research and Development": "-7.17",
"Selling, General and Administrative Expense": "4.01",
"Other Revenues": "16.3",
"Comprehensive Net Income": "44.0",
"Other Compr. Net Income": "-2.38",
"Economic Capital Ratio": "25.5"
},
"2011": {
"Other Liabilities": "13.4",
"Liabilities": "-60.7",
"Assets": "25.9",
"Stockholders Equity": "59.5",
"ECR before LimitedLiability": "109",
"Liabilities, Non-Current": "-92.8",
"Liabilities, Current": "12.9",
"Other Assets": "-4.15",
"Assets, Current": "41.5",
"Intangible Assets": "-3.00",
"Research and Development": "2.31",
"Expenses": "66.5",
"Revenues": "19.7",
"Net Income": "83.9",
"Amortization of Intangible Assets": "2.10",
"Selling, General and Administrative Expense": "15.3",
"Other Expenses": "47.1",
"Other Revenues": "19.7",
"Comprehensive Net Income": "84.8",
"Other Net Income": "-1.66",
"Economic Capital Ratio": "52.4"
},
"2012": {
"Liabilities, Non-Current": "-79.5",
"Liabilities": "-46.7",
"Stockholders Equity": "91.2",
"ECR before LimitedLiability": "143",
"Other Liabilities": "15.3",
"Liabilities, Current": "12.1",
"Intangible Assets": "-3.21",
"Assets": "42.9",
"Other Assets": "-4.25",
"Assets, Current": "64.0",
"Property, Plant and Equipment": "-2.09",
"Other Expenses": "51.5",
"Expenses": "73.7",
"Revenues": "17.2",
"Net Income": "91.9",
"Selling, General and Administrative Expense": "15.0",
"Research and Development": "6.48",
"Other Revenues": "17.2",
"Comprehensive Net Income": "88.4",
"Other Compr. Net Income": "-3.72",
"Economic Capital Ratio": "85.6"
},
"2013": {
"Other Liabilities": "17.1",
"Liabilities": "-42.2",
"Stockholders Equity": "108",
"ECR before LimitedLiability": "118",
"Liabilities, Current": "19.2",
"Liabilities, Non-Current": "-85.9",
"Assets": "52.1",
"Intangible Assets": "-2.72",
"Assets, Current": "75.4",
"Other Assets": "-4.66",
"Property, Plant and Equipment": "-2.41",
"Expenses": "73.5",
"Revenues": "7.13",
"Net Income": "85.8",
"Other Expenses": "50.7",
"Research and Development": "3.29",
"Selling, General and Administrative Expense": "19.3",
"Other Revenues": "7.13",
"Other Net Income": "5.92",
"Comprehensive Net Income": "83.8",
"Economic Capital Ratio": "86.2"
},
"2014": {
"Other Liabilities": "-3.42",
"Liabilities": "-76.0",
"Assets": "55.8",
"Stockholders Equity": "74.9",
"ECR before LimitedLiability": "101",
"Liabilities, Non-Current": "-77.3",
"Liabilities, Current": "4.35",
"Other Assets": "-7.96",
"Assets, Current": "24.0",
"Intangible Assets": "37.9",
"Research and Development": "3.33",
"Expenses": "66.7",
"Revenues": "8.15",
"Net Income": "75.6",
"Other Expenses": "53.2",
"Selling, General and Administrative Expense": "12.2",
"Other Revenues": "8.15",
"Other Net Income": "1.74",
"Comprehensive Net Income": "76.8",
"Other Compr. Net Income": "1.29",
"Economic Capital Ratio": "54.4"
},
"2015": {
"Liabilities, Non-Current": "-20.7",
"Liabilities": "-55.9",
"Stockholders Equity": "66.4",
"ECR before LimitedLiability": "99.8",
"Liabilities, Current": "-28.5",
"Other Liabilities": "-4.30",
"Assets, Current": "20.1",
"Assets": "38.9",
"Property, Plant and Equipment": "-2.62",
"Other Assets": "-5.10",
"Intangible Assets": "26.0",
"Amortization of Intangible Assets": "-5.55",
"Expenses": "60.4",
"Revenues": "15.3",
"Net Income": "74.1",
"Selling, General and Administrative Expense": "18.5",
"Research and Development": "7.63",
"Other Expenses": "40.5",
"Other Revenues": "15.3",
"Comprehensive Net Income": "75.9",
"Economic Capital Ratio": "63.6"
},
"2016": {
"Liabilities, Non-Current": "-103",
"Liabilities": "-81.1",
"Stockholders Equity": "43.5",
"ECR before LimitedLiability": "99.4",
"Liabilities, Current": "4.64",
"Other Liabilities": "11.5",
"Other Assets": "-10.3",
"Assets": "42.1",
"Intangible Assets": "16.0",
"Property, Plant and Equipment": "-1.54",
"Assets, Current": "40.1",
"Other Expenses": "47.8",
"Expenses": "69.6",
"Revenues": "19.4",
"Net Income": "85.2",
"Research and Development": "7.54",
"Amortization of Intangible Assets": "-2.91",
"Selling, General and Administrative Expense": "19.1",
"Other Revenues": "19.4",
"Comprehensive Net Income": "85.3",
"Economic Capital Ratio": "47.9"
},
"2017": {
"Liabilities, Non-Current": "-144",
"Liabilities": "-157",
"Stockholders Equity": "27.5",
"ECR before LimitedLiability": "-12.4",
"Liabilities, Current": "9.09",
"Other Liabilities": "-16.7",
"Other Assets": "-8.91",
"Assets": "89.9",
"Assets, Current": "-24.8",
"Intangible Assets": "147",
"Property, Plant and Equipment": "-2.87",
"Other Expenses": "30.3",
"Expenses": "49.3",
"Revenues": "-23.3",
"Net Income": "27.4",
"Research and Development": "9.86",
"Amortization of Intangible Assets": "-4.28",
"Selling, General and Administrative Expense": "15.1",
"Other Revenues": "-23.3",
"Comprehensive Net Income": "27.4",
"Economic Capital Ratio": "-51.8"
},
"2018": {
"Other Liabilities": "-7.47",
"Liabilities": "-121",
"Stockholders Equity": "53.6",
"ECR before LimitedLiability": "119",
"Liabilities, Current": "26.2",
"Liabilities, Non-Current": "-158",
"Intangible Assets": "165",
"Assets": "83.8",
"Other Assets": "-6.16",
"Property, Plant and Equipment": "-3.88",
"Assets, Current": "-27.8",
"Research and Development": "5.66",
"Expenses": "59.7",
"Revenues": "-5.10",
"Net Income": "54.5",
"Other Expenses": "42.1",
"Selling, General and Administrative Expense": "23.1",
"Amortization of Intangible Assets": "-8.44",
"Other Revenues": "-5.10",
"Comprehensive Net Income": "55.0",
"Economic Capital Ratio": "-6.18"
},
"2019": {
"Other Liabilities": "-32.4",
"Liabilities": "-134",
"Stockholders Equity": "47.6",
"ECR before LimitedLiability": "49.9",
"Liabilities, Non-Current": "-104",
"Liabilities, Current": "10.6",
"Assets, Current": "-28.9",
"Assets": "83.6",
"Intangible Assets": "156",
"Property, Plant and Equipment": "-4.38",
"Other Assets": "6.64",
"Other Expenses": "38.8",
"Expenses": "58.5",
"Revenues": "-13.8",
"Net Income": "44.5",
"Amortization of Intangible Assets": "-7.85",
"Research and Development": "8.39",
"Selling, General and Administrative Expense": "22.1",
"Other Revenues": "-13.8",
"Other Net Income": "-3.56",
"Comprehensive Net Income": "42.4",
"Economic Capital Ratio": "-3.26"
},
"2020": {
"Liabilities, Non-Current": "-103",
"Liabilities": "-112",
"Assets": "77.1",
"Stockholders Equity": "50.3",
"ECR before LimitedLiability": "15.4",
"Other Liabilities": "-22.6",
"Liabilities, Current": "14.3",
"Assets, Current": "-27.2",
"Property, Plant and Equipment": "-5.87",
"Intangible Assets": "152",
"Other Expenses": "36.5",
"Expenses": "52.5",
"Revenues": "-13.2",
"Net Income": "35.3",
"Research and Development": "7.90",
"Selling, General and Administrative Expense": "18.2",
"Amortization of Intangible Assets": "-7.96",
"Other Revenues": "-13.2",
"Other Net Income": "-7.47",
"Comprehensive Net Income": "33.8",
"Economic Capital Ratio": "-16.1"
},
"2021": {
"Liabilities, Current": "14.8",
"Liabilities": "-73.2",
"Stockholders Equity": "137",
"ECR before LimitedLiability": "106",
"Liabilities, Non-Current": "-58.7",
"Other Liabilities": "-28.4",
"Assets, Current": "-16.0",
"Assets": "126",
"Intangible Assets": "192",
"Assets, Non-Current": "-1.47",
"Property, Plant and Equipment": "-2.64",
"Amortization of Intangible Assets": "-5.10",
"Expenses": "65.6",
"Revenues": "-28.5",
"Net Income": "39.6",
"Research and Development": "14.9",
"Selling, General and Administrative Expense": "21.3",
"Other Expenses": "36.7",
"Other Revenues": "-28.5",
"Comprehensive Net Income": "39.8",
"Economic Capital Ratio": "71.1"
},
"2022": {
"Liabilities, Current": "22.4",
"Liabilities": "-57.3",
"Assets": "103",
"Stockholders Equity": "134",
"ECR before LimitedLiability": "136",
"Other Liabilities": "-22.1",
"Liabilities, Non-Current": "-59.7",
"Property, Plant and Equipment": "-3.75",
"Assets, Current": "-18.2",
"Intangible Assets": "170",
"Other Expenses": "21.0",
"Expenses": "64.7",
"Revenues": "-7.89",
"Net Income": "52.8",
"Selling, General and Administrative Expense": "26.8",
"Research and Development": "17.8",
"Other Revenues": "-7.89",
"Comprehensive Net Income": "53.9",
"Other Net Income": "-5.02",
"Other Compr. Net Income": "1.14",
"Economic Capital Ratio": "64.8"
},
"2023": {
"Liabilities, Current": "14.8",
"Liabilities": "-61.0",
"Assets": "86.2",
"Stockholders Equity": "123",
"ECR before LimitedLiability": "134",
"Other Liabilities": "-21.6",
"Liabilities, Non-Current": "-54.1",
"Property, Plant and Equipment": "-3.31",
"Intangible Assets": "151",
"Assets, Current": "-18.9",
"Research and Development": "23.1",
"Expenses": "72.3",
"Revenues": "-5.15",
"Net Income": "63.8",
"Selling, General and Administrative Expense": "26.4",
"Amortization of Intangible Assets": "0.693",
"Other Expenses": "24.1",
"Other Revenues": "-5.15",
"Comprehensive Net Income": "64.5",
"Other Net Income": "-4.09",
"Economic Capital Ratio": "82.5"
},
"2024": {
"Other Liabilities": "-15.4",
"Liabilities": "-65.5",
"Stockholders Equity": "118",
"ECR before LimitedLiability": "88.8",
"Liabilities, Current": "3.98",
"Liabilities, Non-Current": "-52.3",
"Assets, Current": "-17.6",
"Assets": "95.1",
"Other Assets": "-1.64",
"Intangible Assets": "149",
"Property, Plant and Equipment": "-1.92",
"Other Expenses": "21.3",
"Expenses": "59.7",
"Revenues": "-20.2",
"Net Income": "37.9",
"Research and Development": "19.2",
"Selling, General and Administrative Expense": "20.2",
"Other Revenues": "-20.2",
"Other Net Income": "-3.43",
"Comprehensive Net Income": "37.7",
"Economic Capital Ratio": "56.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000006281_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,478,999",
"Assets, Non-Current": "57,472",
"Intangible Assets": "256,923",
"Liabilities, Current": "643,467",
"Liabilities, Non-Current": "475,157",
"Other Assets": "62,772",
"Other Compr. Net Income": "-23,347",
"Other Expenses": "1,169,004",
"Other Liabilities": "10,490",
"Other Net Income": "2,450",
"Other Revenues": "2,761,503",
"Property, Plant and Equipment": "472,665",
"Research and Development": "492,305",
"Selling, General and Administrative Expense": "390,560"
},
"output_variables": {
"Liabilities": "1,129,114",
"Assets": "4,328,831",
"Expenses": "2,051,869",
"Revenues": "2,761,503",
"Stockholders Equity": "3,199,717",
"Net Income": "712,084",
"Comprehensive Net Income": "688,737",
"BaseVar": "11,995,981",
"ECR before LimitedLiability": "371%",
"Economic Capital Ratio": "371%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "4,386,348",
"Assets, Non-Current": "58,155",
"Intangible Assets": "287,287",
"Liabilities, Current": "525,005",
"Liabilities, Non-Current": "929,529",
"Other Assets": "67,006",
"Other Compr. Net Income": "7,426",
"Other Expenses": "1,209,571",
"Other Liabilities": "27,688",
"Other Net Income": "-4,078",
"Other Revenues": "2,993,320",
"Property, Plant and Equipment": "478,839",
"Research and Development": "505,570",
"Selling, General and Administrative Expense": "406,707"
},
"output_variables": {
"Liabilities": "1,482,222",
"Assets": "5,277,635",
"Expenses": "2,121,848",
"Revenues": "2,993,320",
"Stockholders Equity": "3,795,413",
"Net Income": "867,394",
"Comprehensive Net Income": "874,820",
"BaseVar": "13,197,505",
"ECR before LimitedLiability": "362%",
"Economic Capital Ratio": "362%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "4,696,185",
"Assets, Non-Current": "36,917",
"Intangible Assets": "312,605",
"Liabilities, Current": "525,079",
"Liabilities, Non-Current": "900,353",
"Other Assets": "73,773",
"Other Compr. Net Income": "-38,225",
"Other Expenses": "1,130,869",
"Other Liabilities": "29,556",
"Other Net Income": "-10,515",
"Other Revenues": "2,701,142",
"Property, Plant and Equipment": "500,867",
"Research and Development": "512,003",
"Selling, General and Administrative Expense": "396,519"
},
"output_variables": {
"Liabilities": "1,454,988",
"Assets": "5,620,347",
"Expenses": "2,039,391",
"Revenues": "2,701,142",
"Stockholders Equity": "4,165,359",
"Net Income": "651,236",
"Comprehensive Net Income": "613,011",
"BaseVar": "12,709,125",
"ECR before LimitedLiability": "342%",
"Economic Capital Ratio": "342%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,472,425",
"Assets, Non-Current": "41,084",
"Intangible Assets": "312,664",
"Liabilities, Current": "570,512",
"Liabilities, Non-Current": "1,048,261",
"Other Assets": "47,406",
"Other Compr. Net Income": "-16,152",
"Other Expenses": "1,112,962",
"Other Liabilities": "23,401",
"Other Net Income": "62,248",
"Other Revenues": "2,633,689",
"Property, Plant and Equipment": "508,171",
"Research and Development": "513,255",
"Selling, General and Administrative Expense": "396,233"
},
"output_variables": {
"Liabilities": "1,642,174",
"Assets": "6,381,750",
"Expenses": "2,022,450",
"Revenues": "2,633,689",
"Stockholders Equity": "4,739,576",
"Net Income": "673,487",
"Comprehensive Net Income": "657,335",
"BaseVar": "13,078,604",
"ECR before LimitedLiability": "339%",
"Economic Capital Ratio": "340%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "26,020",
"Assets, Current": "3,811,886",
"Assets, Non-Current": "49,786",
"Intangible Assets": "2,313,840",
"Liabilities, Current": "709,056",
"Liabilities, Non-Current": "1,135,836",
"Other Assets": "61,756",
"Other Compr. Net Income": "0",
"Other Expenses": "1,171,932",
"Other Liabilities": "256,901",
"Other Net Income": "-23,139",
"Other Revenues": "2,864,773",
"Property, Plant and Equipment": "622,422",
"Research and Development": "559,686",
"Selling, General and Administrative Expense": "454,676"
},
"output_variables": {
"Liabilities": "2,101,793",
"Assets": "6,859,690",
"Expenses": "2,212,314",
"Revenues": "2,864,773",
"Stockholders Equity": "4,757,897",
"Net Income": "629,320",
"Comprehensive Net Income": "629,320",
"BaseVar": "14,247,674",
"ECR before LimitedLiability": "302%",
"Economic Capital Ratio": "303%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "88,318",
"Assets, Current": "4,079,548",
"Assets, Non-Current": "43,962",
"Intangible Assets": "2,220,043",
"Liabilities, Current": "1,113,830",
"Liabilities, Non-Current": "624,260",
"Other Assets": "74,515",
"Other Compr. Net Income": "0",
"Other Expenses": "1,512,738",
"Other Liabilities": "251,129",
"Other Net Income": "-20,727",
"Other Revenues": "3,435,092",
"Property, Plant and Equipment": "644,110",
"Research and Development": "637,459",
"Selling, General and Administrative Expense": "478,972"
},
"output_variables": {
"Liabilities": "1,989,219",
"Assets": "7,062,178",
"Expenses": "2,717,487",
"Revenues": "3,435,092",
"Stockholders Equity": "5,072,959",
"Net Income": "696,878",
"Comprehensive Net Income": "696,878",
"BaseVar": "16,347,579",
"ECR before LimitedLiability": "321%",
"Economic Capital Ratio": "322%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "70,123",
"Assets, Current": "4,974,863",
"Assets, Non-Current": "46,721",
"Intangible Assets": "2,228,484",
"Liabilities, Current": "782,934",
"Liabilities, Non-Current": "1,885,643",
"Other Assets": "84,094",
"Other Compr. Net Income": "0",
"Other Expenses": "1,303,177",
"Other Liabilities": "136,083",
"Other Net Income": "-71,191",
"Other Revenues": "3,421,409",
"Property, Plant and Equipment": "636,116",
"Research and Development": "653,816",
"Selling, General and Administrative Expense": "461,438"
},
"output_variables": {
"Liabilities": "2,804,660",
"Assets": "7,970,278",
"Expenses": "2,488,554",
"Revenues": "3,421,409",
"Stockholders Equity": "5,165,618",
"Net Income": "861,664",
"Comprehensive Net Income": "861,664",
"BaseVar": "16,841,379",
"ECR before LimitedLiability": "286%",
"Economic Capital Ratio": "287%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "297,351",
"Assets, Current": "2,351,338",
"Assets, Non-Current": "56,040",
"Intangible Assets": "17,536,880",
"Liabilities, Current": "1,596,332",
"Liabilities, Non-Current": "7,676,167",
"Other Assets": "89,732",
"Other Compr. Net Income": "12,455",
"Other Expenses": "2,196,596",
"Other Liabilities": "1,707,255",
"Other Net Income": "-226,649",
"Other Revenues": "5,107,503",
"Property, Plant and Equipment": "1,107,304",
"Research and Development": "968,602",
"Selling, General and Administrative Expense": "691,046"
},
"output_variables": {
"Liabilities": "10,979,754",
"Assets": "21,141,294",
"Expenses": "4,153,595",
"Revenues": "5,107,503",
"Stockholders Equity": "10,161,540",
"Net Income": "727,259",
"Comprehensive Net Income": "739,714",
"BaseVar": "34,253,411",
"ECR before LimitedLiability": "166%",
"Economic Capital Ratio": "183%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "428,902",
"Assets, Current": "2,112,126",
"Assets, Non-Current": "62,868",
"Intangible Assets": "17,030,796",
"Liabilities, Current": "1,406,138",
"Liabilities, Non-Current": "7,088,190",
"Other Assets": "89,661",
"Other Compr. Net Income": "2,919",
"Other Expenses": "2,172,043",
"Other Liabilities": "966,911",
"Other Net Income": "-243,218",
"Other Revenues": "6,200,942",
"Property, Plant and Equipment": "1,154,328",
"Research and Development": "1,165,410",
"Selling, General and Administrative Expense": "695,937"
},
"output_variables": {
"Liabilities": "9,461,239",
"Assets": "20,449,779",
"Expenses": "4,462,292",
"Revenues": "6,200,942",
"Stockholders Equity": "10,988,540",
"Net Income": "1,495,432",
"Comprehensive Net Income": "1,498,351",
"BaseVar": "35,846,954",
"ECR before LimitedLiability": "210%",
"Economic Capital Ratio": "218%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "429,041",
"Assets, Current": "1,985,126",
"Assets, Non-Current": "53,716",
"Intangible Assets": "16,474,104",
"Liabilities, Current": "1,508,632",
"Liabilities, Non-Current": "6,039,455",
"Other Assets": "1,659,706",
"Other Compr. Net Income": "-129,359",
"Other Expenses": "2,195,691",
"Other Liabilities": "2,135,366",
"Other Net Income": "-224,880",
"Other Revenues": "5,991,065",
"Property, Plant and Equipment": "1,219,989",
"Research and Development": "1,130,348",
"Selling, General and Administrative Expense": "648,094"
},
"output_variables": {
"Liabilities": "9,683,453",
"Assets": "21,392,641",
"Expenses": "4,403,174",
"Revenues": "5,991,065",
"Stockholders Equity": "11,709,188",
"Net Income": "1,363,011",
"Comprehensive Net Income": "1,233,652",
"BaseVar": "36,121,382",
"ECR before LimitedLiability": "207%",
"Economic Capital Ratio": "215%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "429,455",
"Assets, Current": "2,517,688",
"Assets, Non-Current": "0",
"Intangible Assets": "15,928,705",
"Liabilities, Current": "1,364,986",
"Liabilities, Non-Current": "6,186,077",
"Other Assets": "1,901,649",
"Other Compr. Net Income": "-59,283",
"Other Expenses": "2,055,771",
"Other Liabilities": "1,919,595",
"Other Net Income": "-186,627",
"Other Revenues": "5,603,056",
"Property, Plant and Equipment": "1,120,561",
"Research and Development": "1,050,519",
"Selling, General and Administrative Expense": "659,923"
},
"output_variables": {
"Liabilities": "9,470,658",
"Assets": "21,468,603",
"Expenses": "4,195,668",
"Revenues": "5,603,056",
"Stockholders Equity": "11,997,945",
"Net Income": "1,220,761",
"Comprehensive Net Income": "1,161,478",
"BaseVar": "34,705,105",
"ECR before LimitedLiability": "210%",
"Economic Capital Ratio": "218%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "536,811",
"Assets, Current": "5,378,317",
"Assets, Non-Current": "0",
"Intangible Assets": "42,185,640",
"Liabilities, Current": "2,770,312",
"Liabilities, Non-Current": "7,620,387",
"Other Assets": "2,779,063",
"Other Compr. Net Income": "62,896",
"Other Expenses": "2,816,022",
"Other Liabilities": "3,938,830",
"Other Net Income": "-363,487",
"Other Revenues": "7,318,286",
"Property, Plant and Equipment": "1,979,051",
"Research and Development": "1,296,126",
"Selling, General and Administrative Expense": "915,418"
},
"output_variables": {
"Liabilities": "14,329,529",
"Assets": "52,322,071",
"Expenses": "5,564,377",
"Revenues": "7,318,286",
"Stockholders Equity": "37,992,542",
"Net Income": "1,390,422",
"Comprehensive Net Income": "1,453,318",
"BaseVar": "58,812,623",
"ECR before LimitedLiability": "283%",
"Economic Capital Ratio": "285%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "4,937,992",
"Assets, Non-Current": "397,341",
"Intangible Assets": "40,178,540",
"Liabilities, Current": "2,442,655",
"Liabilities, Non-Current": "7,771,834",
"Other Assets": "2,387,173",
"Other Compr. Net Income": "-11,587",
"Other Expenses": "6,118,748",
"Other Liabilities": "3,622,538",
"Other Net Income": "-179,951",
"Other Revenues": "12,013,953",
"Property, Plant and Equipment": "2,401,304",
"Research and Development": "1,700,518",
"Selling, General and Administrative Expense": "1,266,175"
},
"output_variables": {
"Liabilities": "13,837,027",
"Assets": "50,302,350",
"Expenses": "9,085,441",
"Revenues": "12,013,953",
"Stockholders Equity": "36,465,323",
"Net Income": "2,748,561",
"Comprehensive Net Income": "2,736,974",
"BaseVar": "72,841,823",
"ECR before LimitedLiability": "299%",
"Economic Capital Ratio": "300%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "4,384,022",
"Assets, Non-Current": "742,936",
"Intangible Assets": "38,225,091",
"Liabilities, Current": "3,200,971",
"Liabilities, Non-Current": "6,900,533",
"Other Assets": "2,223,272",
"Other Compr. Net Income": "9,850",
"Other Expenses": "5,842,073",
"Other Liabilities": "3,127,852",
"Other Net Income": "-215,109",
"Other Revenues": "12,305,539",
"Property, Plant and Equipment": "3,219,157",
"Research and Development": "1,660,194",
"Selling, General and Administrative Expense": "1,273,584"
},
"output_variables": {
"Liabilities": "13,229,356",
"Assets": "48,794,478",
"Expenses": "8,775,851",
"Revenues": "12,305,539",
"Stockholders Equity": "35,565,122",
"Net Income": "3,314,579",
"Comprehensive Net Income": "3,324,429",
"BaseVar": "71,813,575",
"ECR before LimitedLiability": "309%",
"Economic Capital Ratio": "310%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,484,654",
"Assets, Non-Current": "749,082",
"Intangible Assets": "36,495,239",
"Liabilities, Current": "2,988,280",
"Liabilities, Non-Current": "7,439,288",
"Other Assets": "2,083,752",
"Other Compr. Net Income": "3,046",
"Other Expenses": "4,979,923",
"Other Liabilities": "2,624,392",
"Other Net Income": "-255,458",
"Other Revenues": "9,427,157",
"Property, Plant and Equipment": "3,415,550",
"Research and Development": "1,487,863",
"Selling, General and Administrative Expense": "1,068,640"
},
"output_variables": {
"Liabilities": "13,051,960",
"Assets": "48,228,277",
"Expenses": "7,536,426",
"Revenues": "9,427,157",
"Stockholders Equity": "35,176,317",
"Net Income": "1,635,273",
"Comprehensive Net Income": "1,638,319",
"BaseVar": "63,620,415",
"ECR before LimitedLiability": "289%",
"Economic Capital Ratio": "290%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 2.9045928802999033,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000006281.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000006281.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000006281.svg"
},
{
"company_id": "0001481028",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001481028.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001481028.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001481028.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001481028_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001481028_main_keyfigs.svg",
"name": "Sunhydrogen INC",
"rank": 20,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Sunhydrogen 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 Sunhydrogen INC compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 282% points.The greatest weakness of Sunhydrogen INC is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 152% points.
The company's Economic Capital Ratio, given in the ranking table, is 282%, being 48% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001481028_2025_Sunhydrogen_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-253",
"Liabilities, Non-Current": "0",
"Liabilities, Current": "0",
"Other Assets": "0",
"Assets": "0",
"Assets, Current": "0",
"Intangible Assets": "0",
"Assets, Non-Current": "0",
"Property, Plant and Equipment": "0",
"Research and Development": "0",
"Expenses": "0",
"Net Income": "-146",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-146",
"Other Net Income": "0",
"Economic Capital Ratio": "-310"
},
"2012": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-199",
"Other Liabilities": "0",
"Liabilities, Current": "0",
"Intangible Assets": "0",
"Assets": "0",
"Other Assets": "0",
"Assets, Current": "0",
"Property, Plant and Equipment": "0",
"Assets, Non-Current": "0",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "-0.289",
"Selling, General and Administrative Expense": "0",
"Research and Development": "0",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-0.271",
"Economic Capital Ratio": "-257"
},
"2021": {
"Liabilities, Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-14.2",
"ECR before LimitedLiability": "-179",
"Liabilities, Non-Current": "0",
"Assets, Current": "0",
"Assets": "-0.224",
"Other Assets": "0",
"Intangible Assets": "-0.0105",
"Assets, Non-Current": "0",
"Property, Plant and Equipment": "0",
"Expenses": "0",
"Revenues": "-0.225",
"Net Income": "-4.91",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "-0.225",
"Comprehensive Net Income": "-5.00",
"Other Net Income": "-6.06",
"Economic Capital Ratio": "-214"
},
"2022": {
"Liabilities, Current": "-294",
"Liabilities": "36.9",
"Stockholders Equity": "-131",
"ECR before LimitedLiability": "850",
"Other Liabilities": "98.1",
"Liabilities, Non-Current": "159",
"Property, Plant and Equipment": "72.3",
"Assets": "128",
"Assets, Current": "-91.9",
"Intangible Assets": "84.2",
"Other Assets": "45.5",
"Other Expenses": "240",
"Expenses": "408",
"Revenues": "-385",
"Net Income": "884",
"Selling, General and Administrative Expense": "83.9",
"Research and Development": "81.1",
"Other Revenues": "-385",
"Comprehensive Net Income": "886",
"Other Net Income": "869",
"Economic Capital Ratio": "779"
},
"2024": {
"Other Liabilities": "4.19",
"Liabilities": "62.6",
"Stockholders Equity": "230",
"ECR before LimitedLiability": "80.4",
"Liabilities, Current": "30.5",
"Liabilities, Non-Current": "33.2",
"Assets, Current": "282",
"Assets": "224",
"Other Assets": "-6.54",
"Intangible Assets": "-13.4",
"Property, Plant and Equipment": "-9.61",
"Other Expenses": "67.9",
"Expenses": "50.8",
"Revenues": "-122",
"Net Income": "-152",
"Research and Development": "-9.63",
"Selling, General and Administrative Expense": "-10.3",
"Other Revenues": "-122",
"Other Net Income": "-83.5",
"Comprehensive Net Income": "-152",
"Economic Capital Ratio": "48.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001481028_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "62",
"Assets, Non-Current": "19",
"Intangible Assets": "0",
"Liabilities, Current": "69",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1.8",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "2.2",
"Research and Development": "157",
"Selling, General and Administrative Expense": "649"
},
"output_variables": {
"Liabilities": "69",
"Assets": "84",
"Expenses": "808",
"Revenues": "0",
"Stockholders Equity": "14",
"Net Income": "-808",
"Comprehensive Net Income": "-808",
"BaseVar": "1,624",
"ECR before LimitedLiability": "-4,009%",
"Economic Capital Ratio": "0.0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000019%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "26",
"Assets, Non-Current": "22",
"Intangible Assets": "0",
"Liabilities, Current": "132",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "31",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0.82",
"Research and Development": "153",
"Selling, General and Administrative Expense": "650"
},
"output_variables": {
"Liabilities": "132",
"Assets": "49",
"Expenses": "834",
"Revenues": "0",
"Stockholders Equity": "-83",
"Net Income": "-834",
"Comprehensive Net Income": "-834",
"BaseVar": "1,688",
"ECR before LimitedLiability": "-3,730%",
"Economic Capital Ratio": "0.0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000050%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "56,007",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "136,106",
"Liabilities, Non-Current": "703",
"Other Assets": "79",
"Other Compr. Net Income": "0",
"Other Expenses": "22",
"Other Liabilities": "0",
"Other Net Income": "-75,692",
"Other Revenues": "0",
"Property, Plant and Equipment": "155",
"Research and Development": "1,997",
"Selling, General and Administrative Expense": "3,787"
},
"output_variables": {
"Liabilities": "136,809",
"Assets": "56,241",
"Expenses": "5,806",
"Revenues": "0",
"Stockholders Equity": "-80,567",
"Net Income": "-81,498",
"Comprehensive Net Income": "-81,498",
"BaseVar": "252,594",
"ECR before LimitedLiability": "-519%",
"Economic Capital Ratio": "0.00030%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "52,022",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "27,157",
"Liabilities, Non-Current": "150",
"Other Assets": "72",
"Other Compr. Net Income": "0",
"Other Expenses": "43",
"Other Liabilities": "0",
"Other Net Income": "94,506",
"Other Revenues": "0",
"Property, Plant and Equipment": "120",
"Research and Development": "1,792",
"Selling, General and Administrative Expense": "2,640"
},
"output_variables": {
"Liabilities": "27,307",
"Assets": "52,214",
"Expenses": "4,475",
"Revenues": "0",
"Stockholders Equity": "24,907",
"Net Income": "90,031",
"Comprehensive Net Income": "90,031",
"BaseVar": "229,310",
"ECR before LimitedLiability": "1,014%",
"Economic Capital Ratio": "1,014%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "43,146",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "141",
"Liabilities, Non-Current": "0",
"Other Assets": "59",
"Other Compr. Net Income": "0",
"Other Expenses": "42",
"Other Liabilities": "619",
"Other Net Income": "-4,880",
"Other Revenues": "0",
"Property, Plant and Equipment": "163",
"Research and Development": "2,569",
"Selling, General and Administrative Expense": "2,391"
},
"output_variables": {
"Liabilities": "760",
"Assets": "43,368",
"Expenses": "5,001",
"Revenues": "0",
"Stockholders Equity": "42,608",
"Net Income": "-9,881",
"Comprehensive Net Income": "-9,881",
"BaseVar": "40,986",
"ECR before LimitedLiability": "280%",
"Economic Capital Ratio": "282%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.820399653792836,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001481028.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001481028.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001481028.svg"
},
{
"company_id": "0001097864",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001097864.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001097864.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001097864.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001097864_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001097864_main_keyfigs.svg",
"name": "ON Semiconductor CORP",
"rank": 21,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of ON Semiconductor 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 ON Semiconductor CORP compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 84% points.The greatest weakness of ON Semiconductor CORP is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 86% points.
The company's Economic Capital Ratio, given in the ranking table, is 276%, being 43% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001097864_2025_ON_Semiconductor_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "-92.2",
"Liabilities": "-111",
"Stockholders Equity": "-124",
"ECR before LimitedLiability": "-135",
"Liabilities, Current": "-23.7",
"Other Liabilities": "10.2",
"Assets, Non-Current": "-1.59",
"Assets": "-27.3",
"Property, Plant and Equipment": "15.9",
"Assets, Current": "-28.1",
"Other Assets": "-10.9",
"Intangible Assets": "-1.55",
"Other Expenses": "-23.6",
"Expenses": "6.53",
"Other Net Income": "-11.3",
"Net Income": "-5.59",
"Research and Development": "18.8",
"Selling, General and Administrative Expense": "12.7",
"Amortization of Intangible Assets": "-3.15",
"Comprehensive Net Income": "-4.80",
"Economic Capital Ratio": "-139"
},
"2011": {
"Other Liabilities": "9.19",
"Liabilities": "-98.9",
"Stockholders Equity": "-127",
"ECR before LimitedLiability": "-107",
"Liabilities, Non-Current": "-60.8",
"Liabilities, Current": "-34.4",
"Other Assets": "-13.9",
"Assets": "-33.3",
"Assets, Current": "-31.3",
"Intangible Assets": "-2.32",
"Property, Plant and Equipment": "16.4",
"Other Revenues": "-3.00",
"Revenues": "-3.00",
"Net Income": "-9.99",
"Comprehensive Net Income": "-9.94",
"Other Net Income": "-7.19",
"Selling, General and Administrative Expense": "22.9",
"Research and Development": "23.3",
"Amortization of Intangible Assets": "1.85",
"Other Expenses": "-51.4",
"Economic Capital Ratio": "-163"
},
"2015": {
"Liabilities, Non-Current": "-54.8",
"Liabilities": "-85.7",
"Stockholders Equity": "-136",
"ECR before LimitedLiability": "-50.1",
"Liabilities, Current": "-38.6",
"Other Liabilities": "13.5",
"Assets, Current": "-34.7",
"Assets": "-38.9",
"Property, Plant and Equipment": "18.5",
"Other Assets": "-14.2",
"Intangible Assets": "-7.88",
"Amortization of Intangible Assets": "-10.4",
"Expenses": "13.1",
"Revenues": "25.9",
"Net Income": "35.9",
"Selling, General and Administrative Expense": "25.8",
"Research and Development": "27.2",
"Other Expenses": "-34.2",
"Other Revenues": "25.9",
"Comprehensive Net Income": "37.5",
"Economic Capital Ratio": "-86.2"
},
"2016": {
"Liabilities, Non-Current": "-111",
"Liabilities": "-138",
"Stockholders Equity": "-88.3",
"ECR before LimitedLiability": "-60.3",
"Liabilities, Current": "-14.6",
"Other Liabilities": "2.85",
"Other Assets": "-15.5",
"Assets": "-4.69",
"Intangible Assets": "1.45",
"Property, Plant and Equipment": "32.9",
"Assets, Current": "-14.3",
"Other Expenses": "-6.98",
"Expenses": "32.0",
"Revenues": "2.97",
"Net Income": "36.0",
"Research and Development": "21.8",
"Amortization of Intangible Assets": "-3.03",
"Selling, General and Administrative Expense": "19.8",
"Other Revenues": "2.97",
"Comprehensive Net Income": "35.6",
"Economic Capital Ratio": "-112"
},
"2017": {
"Liabilities, Non-Current": "-120",
"Liabilities": "-71.2",
"Stockholders Equity": "-96.7",
"ECR before LimitedLiability": "-11.2",
"Liabilities, Current": "10.1",
"Other Liabilities": "16.3",
"Other Assets": "-13.1",
"Assets": "-25.5",
"Assets, Current": "-29.2",
"Intangible Assets": "-3.52",
"Property, Plant and Equipment": "23.6",
"Other Expenses": "-15.0",
"Expenses": "34.2",
"Revenues": "37.2",
"Net Income": "67.1",
"Research and Development": "25.7",
"Amortization of Intangible Assets": "-4.02",
"Selling, General and Administrative Expense": "26.5",
"Other Revenues": "37.2",
"Comprehensive Net Income": "67.1",
"Economic Capital Ratio": "-50.6"
},
"2018": {
"Other Liabilities": "14.5",
"Liabilities": "-37.2",
"Assets": "-17.2",
"Stockholders Equity": "-57.1",
"ECR before LimitedLiability": "82.7",
"Liabilities, Current": "25.9",
"Liabilities, Non-Current": "-108",
"Other Assets": "-8.39",
"Property, Plant and Equipment": "25.1",
"Assets, Current": "-28.3",
"Research and Development": "19.9",
"Expenses": "26.4",
"Revenues": "43.0",
"Net Income": "70.2",
"Other Expenses": "-26.5",
"Selling, General and Administrative Expense": "33.6",
"Amortization of Intangible Assets": "-3.71",
"Other Revenues": "43.0",
"Comprehensive Net Income": "71.1",
"Other Net Income": "1.94",
"Economic Capital Ratio": "-42.2"
},
"2019": {
"Other Liabilities": "9.62",
"Liabilities": "-72.2",
"Stockholders Equity": "-64.2",
"ECR before LimitedLiability": "-10.4",
"Liabilities, Non-Current": "-78.9",
"Liabilities, Current": "-6.32",
"Assets, Current": "-30.0",
"Assets": "-9.96",
"Intangible Assets": "6.23",
"Property, Plant and Equipment": "21.7",
"Other Assets": "-4.25",
"Other Expenses": "-23.8",
"Expenses": "22.9",
"Revenues": "17.1",
"Net Income": "36.0",
"Research and Development": "20.0",
"Selling, General and Administrative Expense": "28.3",
"Other Revenues": "17.1",
"Other Net Income": "-4.39",
"Comprehensive Net Income": "35.5",
"Economic Capital Ratio": "-63.7"
},
"2020": {
"Liabilities, Non-Current": "-77.7",
"Liabilities": "-51.8",
"Stockholders Equity": "-60.4",
"ECR before LimitedLiability": "-42.7",
"Other Liabilities": "15.2",
"Other Assets": "-8.15",
"Assets": "-14.5",
"Assets, Current": "-30.1",
"Property, Plant and Equipment": "17.6",
"Assets, Non-Current": "2.99",
"Intangible Assets": "6.30",
"Other Expenses": "-21.7",
"Expenses": "17.7",
"Revenues": "18.3",
"Net Income": "24.8",
"Research and Development": "16.8",
"Selling, General and Administrative Expense": "24.1",
"Other Revenues": "18.3",
"Other Net Income": "-11.5",
"Comprehensive Net Income": "23.9",
"Economic Capital Ratio": "-74.2"
},
"2021": {
"Liabilities, Current": "23.4",
"Liabilities": "-24.8",
"Stockholders Equity": "-82.3",
"ECR before LimitedLiability": "31.1",
"Liabilities, Non-Current": "-97.3",
"Other Liabilities": "24.8",
"Assets, Current": "-34.6",
"Assets": "-30.5",
"Other Assets": "-15.4",
"Intangible Assets": "3.64",
"Assets, Non-Current": "3.43",
"Property, Plant and Equipment": "14.7",
"Expenses": "27.7",
"Revenues": "57.9",
"Net Income": "83.0",
"Research and Development": "30.8",
"Selling, General and Administrative Expense": "37.2",
"Other Expenses": "-43.4",
"Other Revenues": "57.9",
"Comprehensive Net Income": "82.7",
"Economic Capital Ratio": "-3.60"
},
"2022": {
"Liabilities, Current": "7.51",
"Liabilities": "-41.0",
"Stockholders Equity": "-35.9",
"ECR before LimitedLiability": "86.5",
"Other Liabilities": "29.2",
"Liabilities, Non-Current": "-91.5",
"Property, Plant and Equipment": "17.9",
"Assets": "-4.83",
"Assets, Current": "-9.28",
"Intangible Assets": "-4.64",
"Other Assets": "-8.41",
"Other Expenses": "-43.2",
"Expenses": "43.6",
"Revenues": "66.9",
"Net Income": "98.2",
"Selling, General and Administrative Expense": "45.2",
"Research and Development": "39.8",
"Other Revenues": "66.9",
"Comprehensive Net Income": "100",
"Other Net Income": "-5.01",
"Economic Capital Ratio": "15.2"
},
"2023": {
"Liabilities, Current": "3.38",
"Liabilities": "-40.4",
"Stockholders Equity": "-25.7",
"ECR before LimitedLiability": "110",
"Other Liabilities": "24.7",
"Liabilities, Non-Current": "-75.6",
"Research and Development": "48.3",
"Expenses": "60.9",
"Net Income": "115",
"Selling, General and Administrative Expense": "43.9",
"Amortization of Intangible Assets": "-0.859",
"Other Expenses": "-30.9",
"Other Revenues": "65.2",
"Revenues": "65.2",
"Property, Plant and Equipment": "21.6",
"Intangible Assets": "-8.50",
"Assets, Current": "-6.48",
"Other Assets": "-4.84",
"Comprehensive Net Income": "115",
"Other Net Income": "-2.60",
"Economic Capital Ratio": "58.7"
},
"2024": {
"Other Liabilities": "23.4",
"Liabilities": "-36.5",
"Stockholders Equity": "-9.37",
"ECR before LimitedLiability": "74.9",
"Liabilities, Current": "15.8",
"Liabilities, Non-Current": "-86.4",
"Assets, Current": "1.15",
"Assets": "5.17",
"Other Assets": "-6.10",
"Intangible Assets": "-9.83",
"Property, Plant and Equipment": "22.8",
"Other Expenses": "-24.3",
"Expenses": "44.4",
"Revenues": "41.6",
"Net Income": "83.7",
"Research and Development": "38.2",
"Selling, General and Administrative Expense": "30.5",
"Other Revenues": "41.6",
"Other Net Income": "2.05",
"Comprehensive Net Income": "82.9",
"Economic Capital Ratio": "42.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001097864_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "31,700",
"Assets, Current": "1,358,000",
"Assets, Non-Current": "60,600",
"Intangible Assets": "494,200",
"Liabilities, Current": "710,900",
"Liabilities, Non-Current": "802,100",
"Other Assets": "142,100",
"Other Compr. Net Income": "0",
"Other Expenses": "1,396,800",
"Other Liabilities": "18,200",
"Other Net Income": "-68,500",
"Other Revenues": "2,313,400",
"Property, Plant and Equipment": "864,300",
"Research and Development": "248,000",
"Selling, General and Administrative Expense": "275,500"
},
"output_variables": {
"Liabilities": "1,531,200",
"Assets": "2,919,200",
"Expenses": "1,952,000",
"Revenues": "2,313,400",
"Stockholders Equity": "1,388,000",
"Net Income": "292,900",
"Comprehensive Net Income": "292,900",
"BaseVar": "10,524,618",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "207%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,127,700",
"Assets, Non-Current": "76,200",
"Intangible Assets": "535,900",
"Liabilities, Current": "1,275,500",
"Liabilities, Non-Current": "1,097,000",
"Other Assets": "34,200",
"Other Compr. Net Income": "0",
"Other Expenses": "2,601,800",
"Other Liabilities": "17,500",
"Other Net Income": "-75,600",
"Other Revenues": "3,442,300",
"Property, Plant and Equipment": "1,109,500",
"Research and Development": "362,500",
"Selling, General and Administrative Expense": "387,500"
},
"output_variables": {
"Liabilities": "2,390,000",
"Assets": "3,883,500",
"Expenses": "3,351,800",
"Revenues": "3,442,300",
"Stockholders Equity": "1,493,500",
"Net Income": "14,900",
"Comprehensive Net Income": "14,900",
"BaseVar": "16,292,226",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "146%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "135,700",
"Assets, Current": "1,891,500",
"Assets, Non-Current": "107,600",
"Intangible Assets": "596,400",
"Liabilities, Current": "1,239,300",
"Liabilities, Non-Current": "998,400",
"Other Assets": "0",
"Other Compr. Net Income": "-3,600",
"Other Expenses": "2,326,500",
"Other Liabilities": "0",
"Other Net Income": "-41,300",
"Other Revenues": "3,495,800",
"Property, Plant and Equipment": "1,274,100",
"Research and Development": "396,700",
"Selling, General and Administrative Expense": "386,600"
},
"output_variables": {
"Liabilities": "2,237,700",
"Assets": "3,869,600",
"Expenses": "3,245,500",
"Revenues": "3,495,800",
"Stockholders Equity": "1,631,900",
"Net Income": "209,000",
"Comprehensive Net Income": "205,400",
"BaseVar": "16,049,223",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "172%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "104,800",
"Assets, Current": "2,869,100",
"Assets, Non-Current": "70,500",
"Intangible Assets": "1,686,800",
"Liabilities, Current": "1,502,600",
"Liabilities, Non-Current": "3,255,000",
"Other Assets": "138,900",
"Other Compr. Net Income": "-10,300",
"Other Expenses": "2,641,500",
"Other Liabilities": "288,900",
"Other Net Income": "-55,500",
"Other Revenues": "3,906,900",
"Property, Plant and Equipment": "2,159,100",
"Research and Development": "452,300",
"Selling, General and Administrative Expense": "468,300"
},
"output_variables": {
"Liabilities": "5,046,500",
"Assets": "6,924,400",
"Expenses": "3,666,900",
"Revenues": "3,906,900",
"Stockholders Equity": "1,877,900",
"Net Income": "184,500",
"Comprehensive Net Income": "174,200",
"BaseVar": "20,615,284",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "127%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "123,800",
"Assets, Current": "2,933,200",
"Assets, Non-Current": "98,500",
"Intangible Assets": "1,545,200",
"Liabilities, Current": "1,408,900",
"Liabilities, Non-Current": "2,930,100",
"Other Assets": "339,100",
"Other Compr. Net Income": "7,300",
"Other Expenses": "3,277,700",
"Other Liabilities": "55,100",
"Other Net Income": "-133,400",
"Other Revenues": "5,543,100",
"Property, Plant and Equipment": "2,279,100",
"Research and Development": "594,400",
"Selling, General and Administrative Expense": "600,800"
},
"output_variables": {
"Liabilities": "4,394,100",
"Assets": "7,195,100",
"Expenses": "4,596,700",
"Revenues": "5,543,100",
"Stockholders Equity": "2,801,000",
"Net Income": "813,000",
"Comprehensive Net Income": "820,300",
"BaseVar": "25,481,758",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "184%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "111,700",
"Assets, Current": "3,167,800",
"Assets, Non-Current": "105,100",
"Intangible Assets": "1,498,900",
"Liabilities, Current": "1,469,300",
"Liabilities, Non-Current": "2,869,400",
"Other Assets": "266,200",
"Other Compr. Net Income": "200",
"Other Expenses": "3,775,800",
"Other Liabilities": "54,800",
"Other Net Income": "-92,200",
"Other Revenues": "5,878,300",
"Property, Plant and Equipment": "2,549,600",
"Research and Development": "650,700",
"Selling, General and Administrative Expense": "618,000"
},
"output_variables": {
"Liabilities": "4,393,500",
"Assets": "7,587,600",
"Expenses": "5,156,200",
"Revenues": "5,878,300",
"Stockholders Equity": "3,194,100",
"Net Income": "629,900",
"Comprehensive Net Income": "630,100",
"BaseVar": "27,298,564",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "182%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "115,200",
"Assets, Current": "3,020,000",
"Assets, Non-Current": "256,400",
"Intangible Assets": "2,249,700",
"Liabilities, Current": "1,818,400",
"Liabilities, Non-Current": "3,222,800",
"Other Assets": "307,800",
"Other Compr. Net Income": "-18,600",
"Other Expenses": "3,806,800",
"Other Liabilities": "60,200",
"Other Net Income": "-156,100",
"Other Revenues": "5,517,900",
"Property, Plant and Equipment": "2,591,600",
"Research and Development": "640,900",
"Selling, General and Administrative Expense": "585,000"
},
"output_variables": {
"Liabilities": "5,101,400",
"Assets": "8,425,500",
"Expenses": "5,147,900",
"Revenues": "5,517,900",
"Stockholders Equity": "3,324,100",
"Net Income": "213,900",
"Comprehensive Net Income": "195,300",
"BaseVar": "27,523,008",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "155%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "120,300",
"Assets, Current": "3,184,100",
"Assets, Non-Current": "410,200",
"Intangible Assets": "2,132,400",
"Liabilities, Current": "1,674,500",
"Liabilities, Non-Current": "3,378,100",
"Other Assets": "429,000",
"Other Compr. Net Income": "-5,500",
"Other Expenses": "3,545,900",
"Other Liabilities": "57,300",
"Other Net Income": "-172,100",
"Other Revenues": "5,255,000",
"Property, Plant and Equipment": "2,512,300",
"Research and Development": "642,900",
"Selling, General and Administrative Expense": "537,400"
},
"output_variables": {
"Liabilities": "5,109,900",
"Assets": "8,668,000",
"Expenses": "4,846,500",
"Revenues": "5,255,000",
"Stockholders Equity": "3,558,100",
"Net Income": "236,400",
"Comprehensive Net Income": "230,900",
"BaseVar": "26,573,426",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "160%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "99,000",
"Assets, Current": "3,781,600",
"Assets, Non-Current": "520,600",
"Intangible Assets": "2,433,200",
"Liabilities, Current": "1,543,400",
"Liabilities, Non-Current": "3,435,000",
"Other Assets": "366,300",
"Other Compr. Net Income": "15,400",
"Other Expenses": "4,246,400",
"Other Liabilities": "43,200",
"Other Net Income": "-129,800",
"Other Revenues": "6,739,800",
"Property, Plant and Equipment": "2,524,300",
"Research and Development": "655,000",
"Selling, General and Administrative Expense": "598,400"
},
"output_variables": {
"Liabilities": "5,021,600",
"Assets": "9,626,000",
"Expenses": "5,598,800",
"Revenues": "6,739,800",
"Stockholders Equity": "4,604,400",
"Net Income": "1,011,200",
"Comprehensive Net Income": "1,026,600",
"BaseVar": "31,230,277",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "210%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "81,200",
"Assets, Current": "5,729,400",
"Assets, Non-Current": "438,600",
"Intangible Assets": "1,937,300",
"Liabilities, Current": "2,061,400",
"Liabilities, Non-Current": "3,653,000",
"Other Assets": "422,500",
"Other Compr. Net Income": "15,800",
"Other Expenses": "5,112,100",
"Other Liabilities": "57,100",
"Other Net Income": "2,200",
"Other Revenues": "8,326,200",
"Property, Plant and Equipment": "3,450,700",
"Research and Development": "600,200",
"Selling, General and Administrative Expense": "631,100"
},
"output_variables": {
"Liabilities": "5,771,500",
"Assets": "11,978,500",
"Expenses": "6,424,600",
"Revenues": "8,326,200",
"Stockholders Equity": "6,207,000",
"Net Income": "1,903,800",
"Comprehensive Net Income": "1,919,600",
"BaseVar": "37,157,252",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "250%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "51,100",
"Assets, Current": "5,912,300",
"Assets, Non-Current": "381,300",
"Intangible Assets": "1,876,900",
"Liabilities, Current": "2,183,600",
"Liabilities, Non-Current": "3,169,900",
"Other Assets": "643,200",
"Other Compr. Net Income": "-23,900",
"Other Expenses": "4,794,600",
"Other Liabilities": "61,100",
"Other Net Income": "-2,900",
"Other Revenues": "8,253,000",
"Property, Plant and Equipment": "4,401,500",
"Research and Development": "577,300",
"Selling, General and Administrative Expense": "641,500"
},
"output_variables": {
"Liabilities": "5,414,600",
"Assets": "13,215,200",
"Expenses": "6,064,500",
"Revenues": "8,253,000",
"Stockholders Equity": "7,800,600",
"Net Income": "2,185,600",
"Comprehensive Net Income": "2,161,700",
"BaseVar": "36,784,234",
"ECR before LimitedLiability": "285%",
"Economic Capital Ratio": "286%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "52,000",
"Assets, Current": "6,752,000",
"Assets, Non-Current": "360,200",
"Intangible Assets": "1,845,800",
"Liabilities, Current": "1,334,800",
"Liabilities, Non-Current": "3,882,200",
"Other Assets": "770,400",
"Other Compr. Net Income": "-19,000",
"Other Expenses": "4,262,900",
"Other Liabilities": "58,300",
"Other Net Income": "69,700",
"Other Revenues": "7,082,300",
"Property, Plant and Equipment": "4,361,400",
"Research and Development": "612,700",
"Selling, General and Administrative Expense": "649,800"
},
"output_variables": {
"Liabilities": "5,275,300",
"Assets": "14,089,800",
"Expenses": "5,577,400",
"Revenues": "7,082,300",
"Stockholders Equity": "8,814,500",
"Net Income": "1,574,600",
"Comprehensive Net Income": "1,555,600",
"BaseVar": "34,095,736",
"ECR before LimitedLiability": "275%",
"Economic Capital Ratio": "276%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 2.7649510507487176,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001097864.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001097864.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001097864.svg"
},
{
"company_id": "0001831651",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001831651.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001831651.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001831651.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001831651_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001831651_main_keyfigs.svg",
"name": "Shoals Technologies Group Inc",
"rank": 22,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Shoals Technologies Group 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 Shoals Technologies Group Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 109% points.The greatest weakness of Shoals Technologies Group Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 87% points.
The company's Economic Capital Ratio, given in the ranking table, is 273%, being 40% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001831651_2025_Shoals_Technologies_Group_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Current": "2.27",
"Liabilities": "-151",
"Stockholders Equity": "-122",
"Liabilities, Non-Current": "2.23",
"Other Liabilities": "-295",
"Assets, Current": "-59.8",
"Assets": "-20.9",
"Other Assets": "31.5",
"Intangible Assets": "-8.64",
"Assets, Non-Current": "-2.63",
"Property, Plant and Equipment": "-22.4",
"Expenses": "6.37",
"Net Income": "5.65",
"Other Net Income": "-7.09",
"Research and Development": "6.44",
"Selling, General and Administrative Expense": "1.13",
"Other Expenses": "-20.0",
"ECR before LimitedLiability": "-120",
"Comprehensive Net Income": "5.45",
"Other Compr. Net Income": "-0.313",
"Economic Capital Ratio": "-155"
},
"2022": {
"Liabilities, Current": "44.2",
"Liabilities": "-50.7",
"Stockholders Equity": "-40.8",
"ECR before LimitedLiability": "120",
"Other Liabilities": "-204",
"Liabilities, Non-Current": "53.1",
"Property, Plant and Equipment": "-15.2",
"Assets": "-4.34",
"Assets, Current": "-29.5",
"Intangible Assets": "-8.99",
"Other Assets": "80.4",
"Other Expenses": "-31.3",
"Expenses": "64.7",
"Revenues": "4.16",
"Net Income": "135",
"Selling, General and Administrative Expense": "28.8",
"Research and Development": "64.7",
"Other Revenues": "4.16",
"Comprehensive Net Income": "137",
"Other Net Income": "80.5",
"Economic Capital Ratio": "48.3"
},
"2023": {
"Liabilities, Current": "28.7",
"Liabilities": "-8.11",
"Stockholders Equity": "-8.96",
"ECR before LimitedLiability": "78.6",
"Other Liabilities": "-111",
"Liabilities, Non-Current": "45.9",
"Research and Development": "67.1",
"Expenses": "28.0",
"Net Income": "64.4",
"Selling, General and Administrative Expense": "20.5",
"Other Expenses": "-69.0",
"Other Revenues": "41.5",
"Revenues": "41.5",
"Property, Plant and Equipment": "-20.1",
"Intangible Assets": "-17.9",
"Assets, Current": "-30.1",
"Other Assets": "107",
"Assets, Non-Current": "-2.94",
"Comprehensive Net Income": "65.1",
"Other Net Income": "-2.50",
"Economic Capital Ratio": "27.4"
},
"2024": {
"Other Liabilities": "-86.7",
"Liabilities": "12.1",
"Stockholders Equity": "6.92",
"ECR before LimitedLiability": "71.6",
"Liabilities, Current": "15.5",
"Liabilities, Non-Current": "61.3",
"Other Expenses": "-58.4",
"Expenses": "16.1",
"Net Income": "49.7",
"Amortization of Intangible Assets": "1.59",
"Research and Development": "64.6",
"Selling, General and Administrative Expense": "3.07",
"Other Revenues": "34.9",
"Revenues": "34.9",
"Assets, Current": "-30.9",
"Other Assets": "109",
"Assets, Non-Current": "-1.79",
"Intangible Assets": "-17.0",
"Property, Plant and Equipment": "-16.8",
"Comprehensive Net Income": "49.5",
"Economic Capital Ratio": "39.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001831651_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "93,448",
"Assets, Non-Current": "5,762",
"Intangible Assets": "69,436",
"Liabilities, Current": "31,554",
"Liabilities, Non-Current": "931",
"Other Assets": "242,194",
"Other Compr. Net Income": "0",
"Other Expenses": "155,385",
"Other Liabilities": "401,427",
"Other Net Income": "-15,990",
"Other Revenues": "213,212",
"Property, Plant and Equipment": "15,574",
"Research and Development": "0",
"Selling, General and Administrative Expense": "37,893"
},
"output_variables": {
"Liabilities": "433,912",
"Assets": "426,414",
"Expenses": "193,278",
"Revenues": "213,212",
"Stockholders Equity": "-7,498",
"Net Income": "3,944",
"Comprehensive Net Income": "3,944",
"BaseVar": "1,239,212",
"ECR before LimitedLiability": "-0.57%",
"Economic Capital Ratio": "59%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "153,540",
"Assets, Non-Current": "6,325",
"Intangible Assets": "69,941",
"Liabilities, Current": "52,622",
"Liabilities, Non-Current": "4,221",
"Other Assets": "348,219",
"Other Compr. Net Income": "0",
"Other Expenses": "238,902",
"Other Liabilities": "237,063",
"Other Net Income": "110,883",
"Other Revenues": "326,940",
"Property, Plant and Equipment": "16,870",
"Research and Development": "0",
"Selling, General and Administrative Expense": "55,908"
},
"output_variables": {
"Liabilities": "293,906",
"Assets": "594,895",
"Expenses": "294,810",
"Revenues": "326,940",
"Stockholders Equity": "300,989",
"Net Income": "143,013",
"Comprehensive Net Income": "143,013",
"BaseVar": "1,847,393",
"ECR before LimitedLiability": "282%",
"Economic Capital Ratio": "283%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "227,186",
"Assets, Non-Current": "5,167",
"Intangible Assets": "69,941",
"Liabilities, Current": "92,630",
"Liabilities, Non-Current": "3,107",
"Other Assets": "516,863",
"Other Compr. Net Income": "0",
"Other Expenses": "365,559",
"Other Liabilities": "203,260",
"Other Net Income": "0",
"Other Revenues": "488,939",
"Property, Plant and Equipment": "24,836",
"Research and Development": "0",
"Selling, General and Administrative Expense": "80,719"
},
"output_variables": {
"Liabilities": "298,997",
"Assets": "843,993",
"Expenses": "446,278",
"Revenues": "488,939",
"Stockholders Equity": "544,996",
"Net Income": "42,661",
"Comprehensive Net Income": "42,661",
"BaseVar": "2,362,436",
"ECR before LimitedLiability": "252%",
"Economic Capital Ratio": "255%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "188,352",
"Assets, Non-Current": "11,322",
"Intangible Assets": "69,941",
"Liabilities, Current": "80,912",
"Liabilities, Non-Current": "2,226",
"Other Assets": "495,243",
"Other Compr. Net Income": "0",
"Other Expenses": "293,345",
"Other Liabilities": "153,142",
"Other Net Income": "518",
"Other Revenues": "399,208",
"Property, Plant and Equipment": "28,222",
"Research and Development": "0",
"Selling, General and Administrative Expense": "82,254"
},
"output_variables": {
"Liabilities": "236,280",
"Assets": "793,080",
"Expenses": "375,599",
"Revenues": "399,208",
"Stockholders Equity": "556,800",
"Net Income": "24,127",
"Comprehensive Net Income": "24,127",
"BaseVar": "1,999,427",
"ECR before LimitedLiability": "271%",
"Economic Capital Ratio": "273%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 2.7321763840052977,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001831651.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001831651.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001831651.svg"
},
{
"company_id": "0001038074",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001038074.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001038074.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001038074.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001038074_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001038074_main_keyfigs.svg",
"name": "Silicon Laboratories INC",
"rank": 23,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Silicon Laboratories 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 Silicon Laboratories INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 103% points.The greatest weakness of Silicon Laboratories INC is the variable Research and Development, reducing the Economic Capital Ratio by 93% points.
The company's Economic Capital Ratio, given in the ranking table, is 266%, being 33% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001038074_2025_Silicon_Laboratories_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "39.3",
"Liabilities": "45.8",
"Stockholders Equity": "68.9",
"ECR before LimitedLiability": "67.7",
"Liabilities, Current": "11.8",
"Other Liabilities": "-4.73",
"Assets, Non-Current": "1.86",
"Assets": "5.93",
"Property, Plant and Equipment": "-4.83",
"Assets, Current": "12.5",
"Other Assets": "-4.36",
"Intangible Assets": "3.44",
"Other Expenses": "67.6",
"Expenses": "6.15",
"Revenues": "2.56",
"Net Income": "9.26",
"Research and Development": "-28.0",
"Selling, General and Administrative Expense": "-35.2",
"Other Revenues": "2.56",
"Comprehensive Net Income": "10.2",
"Economic Capital Ratio": "64.2"
},
"2011": {
"Liabilities": "62.5",
"Stockholders Equity": "59.8",
"ECR before LimitedLiability": "125",
"Liabilities, Non-Current": "41.3",
"Liabilities, Current": "24.2",
"Other Assets": "-5.97",
"Assets": "4.55",
"Assets, Current": "4.06",
"Intangible Assets": "11.6",
"Assets, Non-Current": "4.52",
"Property, Plant and Equipment": "-7.15",
"Research and Development": "-44.3",
"Expenses": "0.742",
"Revenues": "14.4",
"Net Income": "15.6",
"Amortization of Intangible Assets": "2.95",
"Selling, General and Administrative Expense": "-19.4",
"Other Expenses": "61.0",
"Other Revenues": "14.4",
"Comprehensive Net Income": "15.7",
"Economic Capital Ratio": "68.7"
},
"2012": {
"Liabilities, Non-Current": "-30.3",
"Liabilities": "-3.06",
"Assets": "13.7",
"Stockholders Equity": "38.4",
"ECR before LimitedLiability": "125",
"Other Liabilities": "9.48",
"Liabilities, Current": "16.0",
"Intangible Assets": "17.3",
"Other Assets": "-8.09",
"Assets, Non-Current": "4.19",
"Other Expenses": "54.6",
"Expenses": "39.1",
"Revenues": "30.9",
"Net Income": "74.0",
"Selling, General and Administrative Expense": "-3.39",
"Research and Development": "-14.6",
"Amortization of Intangible Assets": "1.95",
"Other Revenues": "30.9",
"Other Net Income": "5.45",
"Comprehensive Net Income": "75.4",
"Economic Capital Ratio": "67.5"
},
"2013": {
"Other Liabilities": "-8.68",
"Liabilities": "5.30",
"Stockholders Equity": "54.1",
"ECR before LimitedLiability": "87.5",
"Liabilities, Current": "30.5",
"Liabilities, Non-Current": "-18.8",
"Assets, Non-Current": "2.78",
"Assets": "19.9",
"Intangible Assets": "40.1",
"Assets, Current": "-6.80",
"Other Assets": "-8.76",
"Amortization of Intangible Assets": "1.46",
"Expenses": "36.4",
"Revenues": "24.9",
"Net Income": "61.0",
"Other Expenses": "61.9",
"Research and Development": "-25.7",
"Selling, General and Administrative Expense": "-2.62",
"Other Revenues": "24.9",
"Comprehensive Net Income": "60.3",
"Economic Capital Ratio": "56.2"
},
"2015": {
"Liabilities, Non-Current": "-3.67",
"Liabilities": "-18.5",
"Assets": "15.6",
"Stockholders Equity": "26.5",
"ECR before LimitedLiability": "68.9",
"Liabilities, Current": "-10.5",
"Other Liabilities": "-3.93",
"Other Assets": "-9.09",
"Intangible Assets": "28.9",
"Assets, Non-Current": "2.33",
"Amortization of Intangible Assets": "2.20",
"Expenses": "25.0",
"Revenues": "16.4",
"Net Income": "42.4",
"Selling, General and Administrative Expense": "-14.8",
"Research and Development": "-22.7",
"Other Expenses": "58.1",
"Other Revenues": "16.4",
"Comprehensive Net Income": "45.0",
"Other Compr. Net Income": "2.72",
"Economic Capital Ratio": "32.8"
},
"2016": {
"Liabilities, Non-Current": "21.7",
"Liabilities": "43.1",
"Stockholders Equity": "14.4",
"ECR before LimitedLiability": "138",
"Liabilities, Current": "13.6",
"Other Liabilities": "9.78",
"Other Assets": "-13.7",
"Assets": "-3.81",
"Assets, Non-Current": "6.79",
"Intangible Assets": "14.6",
"Assets, Current": "-7.04",
"Other Expenses": "58.9",
"Expenses": "25.5",
"Revenues": "53.8",
"Net Income": "83.5",
"Research and Development": "-30.2",
"Selling, General and Administrative Expense": "-7.27",
"Other Revenues": "53.8",
"Comprehensive Net Income": "84.2",
"Other Net Income": "6.01",
"Economic Capital Ratio": "86.6"
},
"2017": {
"Liabilities, Non-Current": "35.4",
"Liabilities": "-35.8",
"Stockholders Equity": "17.6",
"ECR before LimitedLiability": "37.7",
"Liabilities, Current": "25.5",
"Other Liabilities": "-130",
"Other Assets": "-15.2",
"Assets": "22.2",
"Assets, Current": "26.6",
"Intangible Assets": "10.8",
"Property, Plant and Equipment": "-4.65",
"Assets, Non-Current": "6.67",
"Other Expenses": "31.3",
"Expenses": "29.7",
"Revenues": "11.6",
"Net Income": "44.9",
"Research and Development": "-10.6",
"Selling, General and Administrative Expense": "6.51",
"Other Revenues": "11.6",
"Comprehensive Net Income": "44.2",
"Other Net Income": "5.32",
"Economic Capital Ratio": "-1.74"
},
"2018": {
"Intangible Assets": "33.4",
"Assets": "28.6",
"Other Liabilities": "-132",
"Stockholders Equity": "54.3",
"ECR before LimitedLiability": "162",
"Other Assets": "-9.73",
"Property, Plant and Equipment": "-5.51",
"Assets, Current": "7.02",
"Assets, Non-Current": "5.37",
"Research and Development": "-22.5",
"Expenses": "34.6",
"Revenues": "31.7",
"Net Income": "71.2",
"Other Expenses": "48.0",
"Selling, General and Administrative Expense": "5.74",
"Other Revenues": "31.7",
"Liabilities, Current": "54.1",
"Liabilities, Non-Current": "40.1",
"Comprehensive Net Income": "72.0",
"Other Net Income": "8.96",
"Economic Capital Ratio": "36.7"
},
"2019": {
"Other Liabilities": "-132",
"Liabilities": "-14.2",
"Stockholders Equity": "36.7",
"ECR before LimitedLiability": "79.8",
"Liabilities, Non-Current": "48.5",
"Liabilities, Current": "30.6",
"Assets, Current": "16.0",
"Assets": "25.2",
"Intangible Assets": "23.5",
"Property, Plant and Equipment": "-7.71",
"Other Assets": "-7.92",
"Other Expenses": "37.9",
"Expenses": "23.4",
"Revenues": "11.9",
"Net Income": "40.2",
"Research and Development": "-22.8",
"Selling, General and Administrative Expense": "4.60",
"Other Revenues": "11.9",
"Other Net Income": "6.08",
"Comprehensive Net Income": "41.1",
"Economic Capital Ratio": "26.6"
},
"2021": {
"Liabilities": "-59.0",
"Stockholders Equity": "36.8",
"ECR before LimitedLiability": "34.8",
"Liabilities, Non-Current": "18.4",
"Other Liabilities": "-84.3",
"Assets, Current": "15.8",
"Assets": "47.0",
"Other Assets": "13.5",
"Intangible Assets": "22.5",
"Assets, Non-Current": "-2.86",
"Property, Plant and Equipment": "-4.69",
"Expenses": "30.1",
"Revenues": "-33.0",
"Net Income": "7.88",
"Research and Development": "-14.3",
"Selling, General and Administrative Expense": "4.89",
"Other Expenses": "37.0",
"Other Revenues": "-33.0",
"Comprehensive Net Income": "34.7",
"Other Net Income": "7.65",
"Other Compr. Net Income": "27.6",
"Economic Capital Ratio": "0.0920"
},
"2022": {
"Liabilities, Current": "28.4",
"Liabilities": "-20.3",
"Stockholders Equity": "43.5",
"ECR before LimitedLiability": "85.8",
"Other Liabilities": "-109",
"Liabilities, Non-Current": "35.3",
"Property, Plant and Equipment": "-8.78",
"Assets": "31.0",
"Assets, Current": "42.1",
"Assets, Non-Current": "-3.06",
"Intangible Assets": "9.06",
"Other Assets": "-5.03",
"Other Expenses": "34.6",
"Expenses": "30.4",
"Revenues": "23.6",
"Net Income": "51.8",
"Selling, General and Administrative Expense": "16.7",
"Research and Development": "-23.5",
"Other Revenues": "23.6",
"Comprehensive Net Income": "51.8",
"Economic Capital Ratio": "14.6"
},
"2023": {
"Liabilities, Current": "35.0",
"Liabilities": "94.2",
"Stockholders Equity": "70.5",
"ECR before LimitedLiability": "150",
"Other Liabilities": "34.4",
"Liabilities, Non-Current": "36.7",
"Property, Plant and Equipment": "-8.21",
"Assets": "1.88",
"Intangible Assets": "12.2",
"Assets, Current": "2.57",
"Assets, Non-Current": "-3.02",
"Other Revenues": "38.0",
"Revenues": "38.0",
"Net Income": "36.5",
"Research and Development": "-64.1",
"Comprehensive Net Income": "41.9",
"Other Compr. Net Income": "5.49",
"Selling, General and Administrative Expense": "19.5",
"Other Net Income": "-1.61",
"Other Expenses": "42.2",
"Economic Capital Ratio": "98.7"
},
"2024": {
"Other Liabilities": "33.3",
"Liabilities": "103",
"Stockholders Equity": "54.4",
"ECR before LimitedLiability": "64.6",
"Liabilities, Current": "35.3",
"Liabilities, Non-Current": "57.9",
"Assets, Current": "-6.36",
"Assets": "-13.6",
"Other Assets": "-8.70",
"Assets, Non-Current": "-4.88",
"Intangible Assets": "19.3",
"Property, Plant and Equipment": "-11.1",
"Other Expenses": "23.2",
"Expenses": "-66.6",
"Revenues": "1.76",
"Net Income": "-58.9",
"Amortization of Intangible Assets": "1.98",
"Research and Development": "-93.1",
"Other Revenues": "1.76",
"Other Net Income": "5.51",
"Comprehensive Net Income": "-58.7",
"Economic Capital Ratio": "32.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001038074_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "523,998",
"Assets, Non-Current": "44,060",
"Intangible Assets": "146,995",
"Liabilities, Current": "88,639",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "157,321",
"Other Liabilities": "24,403",
"Other Net Income": "2,635",
"Other Revenues": "441,020",
"Property, Plant and Equipment": "27,785",
"Research and Development": "104,394",
"Selling, General and Administrative Expense": "108,848"
},
"output_variables": {
"Liabilities": "113,042",
"Assets": "742,838",
"Expenses": "370,563",
"Revenues": "441,020",
"Stockholders Equity": "629,796",
"Net Income": "73,092",
"Comprehensive Net Income": "73,092",
"BaseVar": "1,987,167",
"ECR before LimitedLiability": "410%",
"Economic Capital Ratio": "410%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "453,049",
"Assets, Non-Current": "52,307",
"Intangible Assets": "175,494",
"Liabilities, Current": "82,838",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "210,084",
"Other Liabilities": "24,214",
"Other Net Income": "2,303",
"Other Revenues": "491,625",
"Property, Plant and Equipment": "25,141",
"Research and Development": "135,953",
"Selling, General and Administrative Expense": "112,419"
},
"output_variables": {
"Liabilities": "107,052",
"Assets": "705,991",
"Expenses": "458,456",
"Revenues": "491,625",
"Stockholders Equity": "598,939",
"Net Income": "35,472",
"Comprehensive Net Income": "35,472",
"BaseVar": "2,230,337",
"ECR before LimitedLiability": "378%",
"Economic Capital Ratio": "378%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "467,682",
"Assets, Non-Current": "47,998",
"Intangible Assets": "221,015",
"Liabilities, Current": "106,378",
"Liabilities, Non-Current": "95,000",
"Other Assets": "0",
"Other Compr. Net Income": "1,521",
"Other Expenses": "249,226",
"Other Liabilities": "20,615",
"Other Net Income": "1,822",
"Other Revenues": "563,294",
"Property, Plant and Equipment": "135,271",
"Research and Development": "137,952",
"Selling, General and Administrative Expense": "114,390"
},
"output_variables": {
"Liabilities": "221,993",
"Assets": "871,966",
"Expenses": "501,568",
"Revenues": "563,294",
"Stockholders Equity": "649,973",
"Net Income": "63,548",
"Comprehensive Net Income": "65,069",
"BaseVar": "2,592,592",
"ECR before LimitedLiability": "324%",
"Economic Capital Ratio": "324%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "459,317",
"Assets, Non-Current": "39,014",
"Intangible Assets": "360,374",
"Liabilities, Current": "109,147",
"Liabilities, Non-Current": "87,500",
"Other Assets": "0",
"Other Compr. Net Income": "262",
"Other Expenses": "242,684",
"Other Liabilities": "55,941",
"Other Net Income": "1,010",
"Other Revenues": "580,087",
"Property, Plant and Equipment": "132,445",
"Research and Development": "157,799",
"Selling, General and Administrative Expense": "130,795"
},
"output_variables": {
"Liabilities": "252,588",
"Assets": "991,150",
"Expenses": "531,278",
"Revenues": "580,087",
"Stockholders Equity": "738,562",
"Net Income": "49,819",
"Comprehensive Net Income": "50,081",
"BaseVar": "2,752,569",
"ECR before LimitedLiability": "309%",
"Economic Capital Ratio": "310%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "528,537",
"Assets, Non-Current": "37,402",
"Intangible Assets": "343,802",
"Liabilities, Current": "163,314",
"Liabilities, Non-Current": "77,500",
"Other Assets": "0",
"Other Compr. Net Income": "602",
"Other Expenses": "256,326",
"Other Liabilities": "43,691",
"Other Net Income": "773",
"Other Revenues": "620,704",
"Property, Plant and Equipment": "132,820",
"Research and Development": "172,985",
"Selling, General and Administrative Expense": "154,145"
},
"output_variables": {
"Liabilities": "284,505",
"Assets": "1,042,561",
"Expenses": "583,456",
"Revenues": "620,704",
"Stockholders Equity": "758,056",
"Net Income": "38,021",
"Comprehensive Net Income": "38,623",
"BaseVar": "2,972,133",
"ECR before LimitedLiability": "290%",
"Economic Capital Ratio": "291%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "490,851",
"Assets, Non-Current": "81,739",
"Intangible Assets": "379,695",
"Liabilities, Current": "139,695",
"Liabilities, Non-Current": "72,500",
"Other Assets": "0",
"Other Compr. Net Income": "999",
"Other Expenses": "281,711",
"Other Liabilities": "42,691",
"Other Net Income": "806",
"Other Revenues": "697,626",
"Property, Plant and Equipment": "129,559",
"Research and Development": "199,744",
"Selling, General and Administrative Expense": "155,483"
},
"output_variables": {
"Liabilities": "254,886",
"Assets": "1,081,844",
"Expenses": "636,938",
"Revenues": "697,626",
"Stockholders Equity": "826,958",
"Net Income": "61,494",
"Comprehensive Net Income": "62,493",
"BaseVar": "3,227,512",
"ECR before LimitedLiability": "325%",
"Economic Capital Ratio": "326%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "947,642",
"Assets, Non-Current": "88,387",
"Intangible Assets": "371,371",
"Liabilities, Current": "162,325",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-1,649",
"Other Expenses": "358,615",
"Other Liabilities": "419,741",
"Other Net Income": "6,057",
"Other Revenues": "768,867",
"Property, Plant and Equipment": "127,682",
"Research and Development": "209,491",
"Selling, General and Administrative Expense": "159,726"
},
"output_variables": {
"Liabilities": "582,066",
"Assets": "1,535,082",
"Expenses": "727,832",
"Revenues": "768,867",
"Stockholders Equity": "953,016",
"Net Income": "47,092",
"Comprehensive Net Income": "45,443",
"BaseVar": "3,939,510",
"ECR before LimitedLiability": "227%",
"Economic Capital Ratio": "233%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "826,638",
"Assets, Non-Current": "90,491",
"Intangible Assets": "568,176",
"Liabilities, Current": "144,845",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-167",
"Other Expenses": "355,132",
"Other Liabilities": "412,219",
"Other Net Income": "6,647",
"Other Revenues": "868,267",
"Property, Plant and Equipment": "139,049",
"Research and Development": "238,347",
"Selling, General and Administrative Expense": "197,844"
},
"output_variables": {
"Liabilities": "557,064",
"Assets": "1,624,354",
"Expenses": "791,323",
"Revenues": "868,267",
"Stockholders Equity": "1,067,290",
"Net Income": "83,591",
"Comprehensive Net Income": "83,424",
"BaseVar": "4,281,873",
"ECR before LimitedLiability": "258%",
"Economic Capital Ratio": "261%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "943,859",
"Assets, Non-Current": "62,374",
"Intangible Assets": "532,681",
"Liabilities, Current": "137,701",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "2,220",
"Other Expenses": "377,887",
"Other Liabilities": "422,101",
"Other Net Income": "13,185",
"Other Revenues": "837,554",
"Property, Plant and Equipment": "135,939",
"Research and Development": "257,150",
"Selling, General and Administrative Expense": "196,437"
},
"output_variables": {
"Liabilities": "559,802",
"Assets": "1,674,853",
"Expenses": "831,474",
"Revenues": "837,554",
"Stockholders Equity": "1,115,051",
"Net Income": "19,265",
"Comprehensive Net Income": "21,485",
"BaseVar": "4,343,017",
"ECR before LimitedLiability": "241%",
"Economic Capital Ratio": "245%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "975,821",
"Assets, Non-Current": "0",
"Intangible Assets": "539,872",
"Liabilities, Current": "284,498",
"Liabilities, Non-Current": "79,752",
"Other Assets": "341,991",
"Other Compr. Net Income": "129,184",
"Other Expenses": "235,623",
"Other Liabilities": "429,396",
"Other Net Income": "11,143",
"Other Revenues": "510,928",
"Property, Plant and Equipment": "135,803",
"Research and Development": "235,185",
"Selling, General and Administrative Expense": "166,748"
},
"output_variables": {
"Liabilities": "793,646",
"Assets": "1,993,487",
"Expenses": "637,556",
"Revenues": "510,928",
"Stockholders Equity": "1,199,841",
"Net Income": "-115,485",
"Comprehensive Net Income": "13,699",
"BaseVar": "3,861,640",
"ECR before LimitedLiability": "205%",
"Economic Capital Ratio": "214%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,461,363",
"Assets, Non-Current": "0",
"Intangible Assets": "461,296",
"Liabilities, Current": "185,776",
"Liabilities, Non-Current": "49,071",
"Other Assets": "94,753",
"Other Compr. Net Income": "-8,269",
"Other Expenses": "426,722",
"Other Liabilities": "529,573",
"Other Net Income": "17,315",
"Other Revenues": "1,024,106",
"Property, Plant and Equipment": "152,016",
"Research and Development": "332,326",
"Selling, General and Administrative Expense": "190,971"
},
"output_variables": {
"Liabilities": "764,420",
"Assets": "2,169,428",
"Expenses": "950,019",
"Revenues": "1,024,106",
"Stockholders Equity": "1,405,008",
"Net Income": "91,402",
"Comprehensive Net Income": "83,133",
"BaseVar": "5,296,367",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "250%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "737,931",
"Assets, Non-Current": "0",
"Intangible Assets": "435,922",
"Liabilities, Current": "163,570",
"Liabilities, Non-Current": "70,804",
"Other Assets": "123,313",
"Other Compr. Net Income": "9,663",
"Other Expenses": "335,169",
"Other Liabilities": "0",
"Other Net Income": "3,135",
"Other Revenues": "782,258",
"Property, Plant and Equipment": "145,890",
"Research and Development": "337,744",
"Selling, General and Administrative Expense": "146,996"
},
"output_variables": {
"Liabilities": "234,374",
"Assets": "1,443,056",
"Expenses": "819,909",
"Revenues": "782,258",
"Stockholders Equity": "1,208,682",
"Net Income": "-34,516",
"Comprehensive Net Income": "-24,853",
"BaseVar": "3,931,373",
"ECR before LimitedLiability": "326%",
"Economic Capital Ratio": "326%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "602,033",
"Assets, Non-Current": "0",
"Intangible Assets": "412,888",
"Liabilities, Current": "97,883",
"Liabilities, Non-Current": "44,770",
"Other Assets": "75,617",
"Other Compr. Net Income": "1,095",
"Other Expenses": "309,705",
"Other Liabilities": "0",
"Other Net Income": "11,987",
"Other Revenues": "584,386",
"Property, Plant and Equipment": "132,136",
"Research and Development": "332,225",
"Selling, General and Administrative Expense": "145,453"
},
"output_variables": {
"Liabilities": "142,653",
"Assets": "1,222,674",
"Expenses": "787,383",
"Revenues": "584,386",
"Stockholders Equity": "1,080,021",
"Net Income": "-191,010",
"Comprehensive Net Income": "-189,915",
"BaseVar": "3,334,653",
"ECR before LimitedLiability": "264%",
"Economic Capital Ratio": "266%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 2.661868219914056,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001038074.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001038074.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001038074.svg"
},
{
"company_id": "0000050863",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000050863.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000050863.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000050863.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000050863_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000050863_main_keyfigs.svg",
"name": "Intel CORP",
"rank": 24,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Intel 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 Intel CORP compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 105% points.The greatest weakness of Intel CORP is the variable Liabilities, Current, reducing the Economic Capital Ratio by 55% points.
The company's Economic Capital Ratio, given in the ranking table, is 263%, being 30% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000050863_2025_Intel_CORP.pdf",
"shrinked_graph_json": {
"2009": {
"Other Liabilities": "32.3",
"Liabilities": "73.5",
"Stockholders Equity": "21.4",
"ECR before LimitedLiability": "61.1",
"Liabilities, Current": "4.56",
"Liabilities, Non-Current": "40.3",
"Assets, Non-Current": "9.08",
"Assets": "-2.74",
"Assets, Current": "-8.08",
"Other Assets": "-3.23",
"Property, Plant and Equipment": "5.07",
"Selling, General and Administrative Expense": "-39.3",
"Expenses": "-13.7",
"Revenues": "21.3",
"Net Income": "3.59",
"Other Expenses": "16.5",
"Research and Development": "6.37",
"Other Revenues": "21.3",
"Other Net Income": "-3.99",
"Economic Capital Ratio": "59.2",
"Other Compr. Net Income": "-3.45"
},
"2010": {
"Liabilities, Non-Current": "45.5",
"Liabilities": "65.4",
"Stockholders Equity": "48.2",
"ECR before LimitedLiability": "127",
"Liabilities, Current": "-1.11",
"Other Liabilities": "23.0",
"Other Expenses": "18.6",
"Expenses": "22.9",
"Net Income": "60.0",
"Research and Development": "1.65",
"Selling, General and Administrative Expense": "0.960",
"Amortization of Intangible Assets": "1.73",
"Other Revenues": "34.3",
"Revenues": "34.3",
"Assets, Non-Current": "-0.0700",
"Property, Plant and Equipment": "-0.0902",
"Other Assets": "0.0489",
"Other Net Income": "2.86",
"Comprehensive Net Income": "61.0",
"Other Compr. Net Income": "1.02",
"Economic Capital Ratio": "123"
},
"2011": {
"Other Liabilities": "25.5",
"Liabilities": "55.6",
"Stockholders Equity": "52.2",
"ECR before LimitedLiability": "199",
"Liabilities, Non-Current": "44.6",
"Liabilities, Current": "-14.1",
"Research and Development": "82.4",
"Expenses": "45.3",
"Net Income": "101",
"Amortization of Intangible Assets": "2.92",
"Selling, General and Administrative Expense": "85.1",
"Other Expenses": "-125",
"Other Revenues": "55.2",
"Revenues": "55.2",
"Other Assets": "-0.968",
"Assets, Current": "-2.64",
"Intangible Assets": "1.55",
"Property, Plant and Equipment": "3.27",
"Comprehensive Net Income": "102",
"Other Net Income": "1.14",
"Economic Capital Ratio": "142"
},
"2012": {
"Liabilities, Non-Current": "43.1",
"Liabilities": "58.1",
"Assets": "6.04",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "235",
"Other Liabilities": "27.6",
"Liabilities, Current": "-11.7",
"Intangible Assets": "2.58",
"Assets, Current": "-3.35",
"Property, Plant and Equipment": "7.07",
"Other Expenses": "-101",
"Expenses": "61.0",
"Revenues": "52.5",
"Net Income": "119",
"Selling, General and Administrative Expense": "77.5",
"Research and Development": "82.6",
"Other Revenues": "52.5",
"Other Net Income": "6.17",
"Comprehensive Net Income": "123",
"Other Compr. Net Income": "3.53",
"Economic Capital Ratio": "177"
},
"2013": {
"Other Liabilities": "30.0",
"Liabilities": "72.2",
"Assets": "7.90",
"Stockholders Equity": "120",
"ECR before LimitedLiability": "208",
"Liabilities, Current": "4.92",
"Liabilities, Non-Current": "40.7",
"Intangible Assets": "2.59",
"Assets, Current": "-4.22",
"Property, Plant and Equipment": "8.52",
"Expenses": "60.8",
"Revenues": "40.5",
"Net Income": "103",
"Other Expenses": "-93.5",
"Research and Development": "72.8",
"Selling, General and Administrative Expense": "79.8",
"Other Revenues": "40.5",
"Other Net Income": "2.37",
"Comprehensive Net Income": "114",
"Other Compr. Net Income": "11.0",
"Economic Capital Ratio": "176"
},
"2014": {
"Other Liabilities": "29.5",
"Liabilities": "49.2",
"Stockholders Equity": "85.3",
"ECR before LimitedLiability": "206",
"Liabilities, Non-Current": "41.7",
"Liabilities, Current": "-22.8",
"Assets": "8.44",
"Property, Plant and Equipment": "15.0",
"Assets, Non-Current": "4.16",
"Assets, Current": "-8.69",
"Intangible Assets": "2.95",
"Research and Development": "73.8",
"Expenses": "59.6",
"Revenues": "54.0",
"Net Income": "121",
"Other Expenses": "-90.4",
"Selling, General and Administrative Expense": "74.1",
"Other Revenues": "54.0",
"Other Net Income": "8.66",
"Comprehensive Net Income": "119",
"Economic Capital Ratio": "159"
},
"2015": {
"Liabilities, Non-Current": "42.3",
"Liabilities": "40.0",
"Assets": "13.8",
"Stockholders Equity": "117",
"ECR before LimitedLiability": "192",
"Liabilities, Current": "-26.3",
"Other Liabilities": "22.4",
"Assets, Current": "-2.30",
"Property, Plant and Equipment": "10.5",
"Assets, Non-Current": "3.86",
"Amortization of Intangible Assets": "2.15",
"Expenses": "58.3",
"Revenues": "34.4",
"Net Income": "94.9",
"Selling, General and Administrative Expense": "18.5",
"Research and Development": "-5.87",
"Other Expenses": "43.5",
"Other Revenues": "34.4",
"Comprehensive Net Income": "93.4",
"Other Net Income": "2.59",
"Economic Capital Ratio": "156"
},
"2016": {
"Liabilities, Non-Current": "55.9",
"Liabilities": "48.6",
"Stockholders Equity": "90.5",
"ECR before LimitedLiability": "198",
"Liabilities, Current": "-42.8",
"Other Liabilities": "31.1",
"Other Assets": "-3.60",
"Assets": "12.9",
"Assets, Non-Current": "6.80",
"Property, Plant and Equipment": "18.3",
"Assets, Current": "-6.95",
"Other Expenses": "28.8",
"Expenses": "51.1",
"Revenues": "46.9",
"Net Income": "102",
"Amortization of Intangible Assets": "2.58",
"Selling, General and Administrative Expense": "21.4",
"Other Revenues": "46.9",
"Comprehensive Net Income": "103",
"Other Net Income": "5.15",
"Economic Capital Ratio": "146"
},
"2017": {
"Liabilities, Non-Current": "60.9",
"Liabilities": "102",
"Stockholders Equity": "130",
"ECR before LimitedLiability": "213",
"Liabilities, Current": "14.7",
"Other Liabilities": "34.1",
"Other Assets": "-3.24",
"Assets": "10.4",
"Assets, Current": "-8.87",
"Intangible Assets": "7.94",
"Property, Plant and Equipment": "14.5",
"Assets, Non-Current": "4.31",
"Expenses": "42.8",
"Net Income": "95.1",
"Selling, General and Administrative Expense": "34.7",
"Other Revenues": "35.1",
"Revenues": "35.1",
"Other Compr. Net Income": "3.60",
"Comprehensive Net Income": "98.6",
"Other Net Income": "17.6",
"Economic Capital Ratio": "174"
},
"2018": {
"Other Liabilities": "31.2",
"Liabilities": "129",
"Assets": "-1.08",
"Stockholders Equity": "180",
"ECR before LimitedLiability": "372",
"Liabilities, Current": "48.8",
"Liabilities, Non-Current": "61.6",
"Intangible Assets": "-0.562",
"Property, Plant and Equipment": "-1.15",
"Research and Development": "-7.71",
"Expenses": "74.2",
"Revenues": "86.8",
"Net Income": "168",
"Other Expenses": "34.9",
"Selling, General and Administrative Expense": "45.1",
"Amortization of Intangible Assets": "2.01",
"Other Revenues": "86.8",
"Comprehensive Net Income": "169",
"Other Net Income": "7.85",
"Other Compr. Net Income": "0.936",
"Economic Capital Ratio": "247"
},
"2019": {
"Other Liabilities": "25.9",
"Liabilities": "81.6",
"Assets": "7.48",
"Stockholders Equity": "135",
"ECR before LimitedLiability": "271",
"Liabilities, Non-Current": "75.6",
"Liabilities, Current": "-19.9",
"Assets, Current": "-4.53",
"Intangible Assets": "3.26",
"Property, Plant and Equipment": "10.2",
"Other Expenses": "20.2",
"Expenses": "70.6",
"Revenues": "60.4",
"Net Income": "142",
"Amortization of Intangible Assets": "2.35",
"Research and Development": "2.03",
"Selling, General and Administrative Expense": "46.1",
"Other Revenues": "60.4",
"Other Net Income": "12.1",
"Comprehensive Net Income": "141",
"Economic Capital Ratio": "218"
},
"2020": {
"Liabilities, Non-Current": "86.6",
"Liabilities": "108",
"Stockholders Equity": "131",
"ECR before LimitedLiability": "227",
"Other Liabilities": "38.4",
"Liabilities, Current": "-13.4",
"Other Assets": "-1.49",
"Assets": "6.39",
"Assets, Current": "-4.06",
"Property, Plant and Equipment": "9.82",
"Intangible Assets": "2.90",
"Other Expenses": "5.28",
"Expenses": "53.6",
"Revenues": "62.4",
"Net Income": "114",
"Research and Development": "4.42",
"Selling, General and Administrative Expense": "41.5",
"Amortization of Intangible Assets": "2.40",
"Other Revenues": "62.4",
"Comprehensive Net Income": "116",
"Economic Capital Ratio": "196"
},
"2021": {
"Liabilities, Current": "-4.85",
"Liabilities": "99.3",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "235",
"Liabilities, Non-Current": "70.3",
"Other Liabilities": "39.0",
"Assets, Current": "-4.48",
"Assets": "8.79",
"Other Assets": "-2.81",
"Intangible Assets": "2.34",
"Property, Plant and Equipment": "15.8",
"Amortization of Intangible Assets": "1.87",
"Expenses": "51.5",
"Revenues": "65.1",
"Net Income": "133",
"Research and Development": "6.18",
"Selling, General and Administrative Expense": "45.1",
"Other Revenues": "65.1",
"Comprehensive Net Income": "131",
"Other Net Income": "17.2",
"Economic Capital Ratio": "200"
},
"2022": {
"Liabilities, Current": "-42.4",
"Liabilities": "47.4",
"Stockholders Equity": "156",
"ECR before LimitedLiability": "194",
"Other Liabilities": "32.0",
"Liabilities, Non-Current": "53.3",
"Property, Plant and Equipment": "44.4",
"Assets": "46.2",
"Assets, Current": "-5.99",
"Assets, Non-Current": "4.45",
"Intangible Assets": "6.05",
"Other Expenses": "9.72",
"Expenses": "42.3",
"Revenues": "4.45",
"Net Income": "61.3",
"Selling, General and Administrative Expense": "37.3",
"Research and Development": "-6.14",
"Other Revenues": "4.45",
"Comprehensive Net Income": "64.2",
"Other Net Income": "14.9",
"Economic Capital Ratio": "122"
},
"2023": {
"Liabilities, Current": "-32.8",
"Liabilities": "36.5",
"Stockholders Equity": "170",
"ECR before LimitedLiability": "179",
"Other Liabilities": "22.7",
"Liabilities, Non-Current": "43.7",
"Property, Plant and Equipment": "59.1",
"Assets": "59.5",
"Intangible Assets": "4.14",
"Assets, Current": "-6.66",
"Other Assets": "-2.13",
"Assets, Non-Current": "5.70",
"Expenses": "44.9",
"Revenues": "-7.17",
"Net Income": "38.2",
"Selling, General and Administrative Expense": "33.7",
"Other Expenses": "11.0",
"Other Revenues": "-7.17",
"Comprehensive Net Income": "40.2",
"Other Compr. Net Income": "1.97",
"Economic Capital Ratio": "128"
},
"2024": {
"Other Liabilities": "21.4",
"Liabilities": "27.3",
"Stockholders Equity": "105",
"ECR before LimitedLiability": "61.8",
"Liabilities, Current": "-55.3",
"Liabilities, Non-Current": "49.5",
"Assets, Current": "-17.2",
"Assets": "55.6",
"Other Assets": "-7.79",
"Assets, Non-Current": "3.10",
"Intangible Assets": "-2.00",
"Property, Plant and Equipment": "98.1",
"Other Expenses": "-40.0",
"Expenses": "-4.34",
"Revenues": "-29.2",
"Net Income": "-32.7",
"Research and Development": "2.64",
"Selling, General and Administrative Expense": "30.1",
"Other Revenues": "-29.2",
"Comprehensive Net Income": "-33.0",
"Economic Capital Ratio": "29.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000050863_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "21,157,000",
"Assets, Non-Current": "9,519,000",
"Intangible Assets": "4,421,000",
"Liabilities, Current": "7,591,000",
"Liabilities, Non-Current": "0",
"Other Assets": "773,000",
"Other Compr. Net Income": "0",
"Other Expenses": "17,167,000",
"Other Liabilities": "0",
"Other Net Income": "-7,000",
"Other Revenues": "35,127,000",
"Property, Plant and Equipment": "17,225,000",
"Research and Development": "5,653,000",
"Selling, General and Administrative Expense": "7,931,000"
},
"output_variables": {
"Liabilities": "7,591,000",
"Assets": "53,095,000",
"Expenses": "30,751,000",
"Revenues": "35,127,000",
"Stockholders Equity": "45,504,000",
"Net Income": "4,369,000",
"Comprehensive Net Income": "4,369,000",
"BaseVar": "156,512,775",
"ECR before LimitedLiability": "406%",
"Economic Capital Ratio": "406%"
}
},
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "31,611,000",
"Assets, Non-Current": "8,137,000",
"Intangible Assets": "4,531,000",
"Liabilities, Current": "9,327,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,008,000",
"Other Compr. Net Income": "0",
"Other Expenses": "19,731,000",
"Other Liabilities": "0",
"Other Net Income": "457,000",
"Other Revenues": "43,623,000",
"Property, Plant and Equipment": "17,899,000",
"Research and Development": "6,576,000",
"Selling, General and Administrative Expense": "6,309,000"
},
"output_variables": {
"Liabilities": "9,327,000",
"Assets": "63,186,000",
"Expenses": "32,616,000",
"Revenues": "43,623,000",
"Stockholders Equity": "53,859,000",
"Net Income": "11,464,000",
"Comprehensive Net Income": "11,464,000",
"BaseVar": "183,129,340",
"ECR before LimitedLiability": "469%",
"Economic Capital Ratio": "469%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "25,872,000",
"Assets, Non-Current": "5,537,000",
"Intangible Assets": "15,521,000",
"Liabilities, Current": "12,028,000",
"Liabilities, Non-Current": "0",
"Other Assets": "562,000",
"Other Compr. Net Income": "0",
"Other Expenses": "41,361,000",
"Other Liabilities": "0",
"Other Net Income": "304,000",
"Other Revenues": "53,999,000",
"Property, Plant and Equipment": "23,627,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "12,028,000",
"Assets": "71,119,000",
"Expenses": "41,361,000",
"Revenues": "53,999,000",
"Stockholders Equity": "59,091,000",
"Net Income": "12,942,000",
"Comprehensive Net Income": "12,942,000",
"BaseVar": "224,770,060",
"ECR before LimitedLiability": "452%",
"Economic Capital Ratio": "452%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "31,358,000",
"Assets, Non-Current": "4,641,000",
"Intangible Assets": "15,945,000",
"Liabilities, Current": "12,898,000",
"Liabilities, Non-Current": "0",
"Other Assets": "4,424,000",
"Other Compr. Net Income": "382,000",
"Other Expenses": "42,571,000",
"Other Liabilities": "0",
"Other Net Income": "235,000",
"Other Revenues": "53,341,000",
"Property, Plant and Equipment": "27,983,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "12,898,000",
"Assets": "84,351,000",
"Expenses": "42,571,000",
"Revenues": "53,341,000",
"Stockholders Equity": "71,453,000",
"Net Income": "11,005,000",
"Comprehensive Net Income": "11,387,000",
"BaseVar": "233,477,535",
"ECR before LimitedLiability": "434%",
"Economic Capital Ratio": "434%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "32,084,000",
"Assets, Non-Current": "6,962,000",
"Intangible Assets": "15,663,000",
"Liabilities, Current": "13,568,000",
"Liabilities, Non-Current": "0",
"Other Assets": "6,221,000",
"Other Compr. Net Income": "1,642,000",
"Other Expenses": "43,408,000",
"Other Liabilities": "0",
"Other Net Income": "320,000",
"Other Revenues": "52,708,000",
"Property, Plant and Equipment": "31,428,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "13,568,000",
"Assets": "92,358,000",
"Expenses": "43,408,000",
"Revenues": "52,708,000",
"Stockholders Equity": "78,790,000",
"Net Income": "9,620,000",
"Comprehensive Net Income": "11,262,000",
"BaseVar": "240,782,370",
"ECR before LimitedLiability": "430%",
"Economic Capital Ratio": "430%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "27,730,000",
"Assets, Non-Current": "8,584,000",
"Intangible Assets": "15,307,000",
"Liabilities, Current": "16,019,000",
"Liabilities, Non-Current": "0",
"Other Assets": "7,097,000",
"Other Compr. Net Income": "-577,000",
"Other Expenses": "44,620,000",
"Other Liabilities": "0",
"Other Net Income": "454,000",
"Other Revenues": "55,870,000",
"Property, Plant and Equipment": "33,238,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "16,019,000",
"Assets": "91,956,000",
"Expenses": "44,620,000",
"Revenues": "55,870,000",
"Stockholders Equity": "75,937,000",
"Net Income": "11,704,000",
"Comprehensive Net Income": "11,127,000",
"BaseVar": "248,400,215",
"ECR before LimitedLiability": "408%",
"Economic Capital Ratio": "408%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "40,356,000",
"Assets, Non-Current": "9,626,000",
"Intangible Assets": "15,265,000",
"Liabilities, Current": "15,667,000",
"Liabilities, Non-Current": "0",
"Other Assets": "5,960,000",
"Other Compr. Net Income": "-606,000",
"Other Expenses": "24,087,000",
"Other Liabilities": "0",
"Other Net Income": "210,000",
"Other Revenues": "55,355,000",
"Property, Plant and Equipment": "31,858,000",
"Research and Development": "12,128,000",
"Selling, General and Administrative Expense": "7,930,000"
},
"output_variables": {
"Liabilities": "15,667,000",
"Assets": "103,065,000",
"Expenses": "44,145,000",
"Revenues": "55,355,000",
"Stockholders Equity": "87,398,000",
"Net Income": "11,420,000",
"Comprehensive Net Income": "10,814,000",
"BaseVar": "251,471,140",
"ECR before LimitedLiability": "414%",
"Economic Capital Ratio": "414%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "35,508,000",
"Assets, Non-Current": "11,875,000",
"Intangible Assets": "23,593,000",
"Liabilities, Current": "20,302,000",
"Liabilities, Non-Current": "0",
"Other Assets": "6,180,000",
"Other Compr. Net Income": "46,000",
"Other Expenses": "27,996,000",
"Other Liabilities": "0",
"Other Net Income": "62,000",
"Other Revenues": "59,387,000",
"Property, Plant and Equipment": "36,171,000",
"Research and Development": "12,740,000",
"Selling, General and Administrative Expense": "8,397,000"
},
"output_variables": {
"Liabilities": "20,302,000",
"Assets": "113,327,000",
"Expenses": "49,133,000",
"Revenues": "59,387,000",
"Stockholders Equity": "93,025,000",
"Net Income": "10,316,000",
"Comprehensive Net Income": "10,362,000",
"BaseVar": "274,837,120",
"ECR before LimitedLiability": "385%",
"Economic Capital Ratio": "385%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "29,500,000",
"Assets, Non-Current": "11,314,000",
"Intangible Assets": "37,134,000",
"Liabilities, Current": "17,421,000",
"Liabilities, Non-Current": "0",
"Other Assets": "4,192,000",
"Other Compr. Net Income": "756,000",
"Other Expenses": "35,004,000",
"Other Liabilities": "0",
"Other Net Income": "2,416,000",
"Other Revenues": "62,761,000",
"Property, Plant and Equipment": "41,109,000",
"Research and Development": "13,098,000",
"Selling, General and Administrative Expense": "7,474,000"
},
"output_variables": {
"Liabilities": "17,421,000",
"Assets": "123,249,000",
"Expenses": "55,576,000",
"Revenues": "62,761,000",
"Stockholders Equity": "105,828,000",
"Net Income": "9,601,000",
"Comprehensive Net Income": "10,357,000",
"BaseVar": "303,024,735",
"ECR before LimitedLiability": "408%",
"Economic Capital Ratio": "409%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "28,787,000",
"Assets, Non-Current": "7,809,000",
"Intangible Assets": "36,349,000",
"Liabilities, Current": "16,626,000",
"Liabilities, Non-Current": "0",
"Other Assets": "6,042,000",
"Other Compr. Net Income": "-46,000",
"Other Expenses": "29,503,000",
"Other Liabilities": "0",
"Other Net Income": "1,000",
"Other Revenues": "70,848,000",
"Property, Plant and Equipment": "48,976,000",
"Research and Development": "13,543,000",
"Selling, General and Administrative Expense": "6,750,000"
},
"output_variables": {
"Liabilities": "16,626,000",
"Assets": "127,963,000",
"Expenses": "49,796,000",
"Revenues": "70,848,000",
"Stockholders Equity": "111,337,000",
"Net Income": "21,053,000",
"Comprehensive Net Income": "21,007,000",
"BaseVar": "303,417,765",
"ECR before LimitedLiability": "472%",
"Economic Capital Ratio": "472%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "31,239,000",
"Assets, Non-Current": "8,829,000",
"Intangible Assets": "37,103,000",
"Liabilities, Current": "22,310,000",
"Liabilities, Non-Current": "0",
"Other Assets": "3,967,000",
"Other Compr. Net Income": "-306,000",
"Other Expenses": "33,428,000",
"Other Liabilities": "0",
"Other Net Income": "2,023,000",
"Other Revenues": "71,965,000",
"Property, Plant and Equipment": "55,386,000",
"Research and Development": "13,362,000",
"Selling, General and Administrative Expense": "6,150,000"
},
"output_variables": {
"Liabilities": "22,310,000",
"Assets": "136,524,000",
"Expenses": "52,940,000",
"Revenues": "71,965,000",
"Stockholders Equity": "114,214,000",
"Net Income": "21,048,000",
"Comprehensive Net Income": "20,742,000",
"BaseVar": "323,070,110",
"ECR before LimitedLiability": "437%",
"Economic Capital Ratio": "437%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "47,249,000",
"Assets, Non-Current": "8,109,000",
"Intangible Assets": "35,997,000",
"Liabilities, Current": "24,754,000",
"Liabilities, Non-Current": "0",
"Other Assets": "5,152,000",
"Other Compr. Net Income": "529,000",
"Other Expenses": "38,632,000",
"Other Liabilities": "0",
"Other Net Income": "1,400,000",
"Other Revenues": "77,867,000",
"Property, Plant and Equipment": "56,584,000",
"Research and Development": "13,556,000",
"Selling, General and Administrative Expense": "6,180,000"
},
"output_variables": {
"Liabilities": "24,754,000",
"Assets": "153,091,000",
"Expenses": "58,368,000",
"Revenues": "77,867,000",
"Stockholders Equity": "128,337,000",
"Net Income": "20,899,000",
"Comprehensive Net Income": "21,428,000",
"BaseVar": "353,506,560",
"ECR before LimitedLiability": "430%",
"Economic Capital Ratio": "430%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "57,718,000",
"Assets, Non-Current": "6,912,000",
"Intangible Assets": "34,233,000",
"Liabilities, Current": "27,462,000",
"Liabilities, Non-Current": "0",
"Other Assets": "6,298,000",
"Other Compr. Net Income": "-129,000",
"Other Expenses": "39,670,000",
"Other Liabilities": "0",
"Other Net Income": "2,247,000",
"Other Revenues": "79,024,000",
"Property, Plant and Equipment": "63,245,000",
"Research and Development": "15,190,000",
"Selling, General and Administrative Expense": "6,543,000"
},
"output_variables": {
"Liabilities": "27,462,000",
"Assets": "168,406,000",
"Expenses": "61,403,000",
"Revenues": "79,024,000",
"Stockholders Equity": "140,944,000",
"Net Income": "19,868,000",
"Comprehensive Net Income": "19,739,000",
"BaseVar": "371,401,745",
"ECR before LimitedLiability": "414%",
"Economic Capital Ratio": "414%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "50,407,000",
"Assets, Non-Current": "11,315,000",
"Intangible Assets": "33,609,000",
"Liabilities, Current": "32,155,000",
"Liabilities, Non-Current": "0",
"Other Assets": "5,912,000",
"Other Compr. Net Income": "315,000",
"Other Expenses": "35,941,000",
"Other Liabilities": "0",
"Other Net Income": "5,434,000",
"Other Revenues": "63,054,000",
"Property, Plant and Equipment": "80,860,000",
"Research and Development": "17,528,000",
"Selling, General and Administrative Expense": "7,002,000"
},
"output_variables": {
"Liabilities": "32,155,000",
"Assets": "182,103,000",
"Expenses": "60,471,000",
"Revenues": "63,054,000",
"Stockholders Equity": "149,948,000",
"Net Income": "8,017,000",
"Comprehensive Net Income": "8,332,000",
"BaseVar": "354,688,710",
"ECR before LimitedLiability": "357%",
"Economic Capital Ratio": "357%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "43,269,000",
"Assets, Non-Current": "13,647,000",
"Intangible Assets": "32,180,000",
"Liabilities, Current": "28,053,000",
"Liabilities, Non-Current": "0",
"Other Assets": "5,829,000",
"Other Compr. Net Income": "361,000",
"Other Expenses": "31,542,000",
"Other Liabilities": "0",
"Other Net Income": "669,000",
"Other Revenues": "54,228,000",
"Property, Plant and Equipment": "96,647,000",
"Research and Development": "16,046,000",
"Selling, General and Administrative Expense": "5,634,000"
},
"output_variables": {
"Liabilities": "28,053,000",
"Assets": "191,572,000",
"Expenses": "53,222,000",
"Revenues": "54,228,000",
"Stockholders Equity": "163,519,000",
"Net Income": "1,675,000",
"Comprehensive Net Income": "2,036,000",
"BaseVar": "317,551,700",
"ECR before LimitedLiability": "356%",
"Economic Capital Ratio": "356%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "47,324,000",
"Assets, Non-Current": "7,475,000",
"Intangible Assets": "28,384,000",
"Liabilities, Current": "35,666,000",
"Liabilities, Non-Current": "0",
"Other Assets": "5,383,000",
"Other Compr. Net Income": "-19,000",
"Other Expenses": "50,749,000",
"Other Liabilities": "0",
"Other Net Income": "468,000",
"Other Revenues": "53,101,000",
"Property, Plant and Equipment": "107,919,000",
"Research and Development": "16,546,000",
"Selling, General and Administrative Expense": "5,507,000"
},
"output_variables": {
"Liabilities": "35,666,000",
"Assets": "196,485,000",
"Expenses": "72,802,000",
"Revenues": "53,101,000",
"Stockholders Equity": "160,819,000",
"Net Income": "-19,233,000",
"Comprehensive Net Income": "-19,252,000",
"BaseVar": "358,112,350",
"ECR before LimitedLiability": "261%",
"Economic Capital Ratio": "263%"
}
}
},
"top_rated": false,
"trend": -12.0,
"value": 2.633942026094452,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000050863.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000050863.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000050863.svg"
},
{
"company_id": "0000056978",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000056978.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000056978.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000056978.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000056978_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000056978_main_keyfigs.svg",
"name": "Kulicke Soffa Industries INC",
"rank": 25,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Kulicke Soffa Industries 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 Kulicke Soffa Industries INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 66% points.The greatest weakness of Kulicke Soffa Industries INC is the variable Other Expenses, reducing the Economic Capital Ratio by 45% points.
The company's Economic Capital Ratio, given in the ranking table, is 260%, being 27% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000056978_2025_Kulicke_Soffa_Industries_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "3.24",
"Liabilities": "5.38",
"Stockholders Equity": "-137",
"ECR before LimitedLiability": "69.5",
"Liabilities, Non-Current": "38.8",
"Liabilities, Current": "-41.5",
"Other Assets": "-12.0",
"Assets": "-33.5",
"Assets, Current": "-3.27",
"Intangible Assets": "-7.60",
"Property, Plant and Equipment": "-15.7",
"Research and Development": "53.8",
"Expenses": "2.47",
"Revenues": "72.4",
"Net Income": "73.2",
"Amortization of Intangible Assets": "3.69",
"Selling, General and Administrative Expense": "-8.82",
"Other Expenses": "-47.5",
"Other Revenues": "72.4",
"Comprehensive Net Income": "73.3",
"Economic Capital Ratio": "12.8"
},
"2012": {
"Liabilities, Non-Current": "48.7",
"Liabilities": "81.1",
"Assets": "-4.98",
"Stockholders Equity": "-23.2",
"ECR before LimitedLiability": "231",
"Other Liabilities": "4.04",
"Liabilities, Current": "32.6",
"Other Assets": "-2.94",
"Assets, Current": "6.16",
"Property, Plant and Equipment": "-4.43",
"Other Expenses": "-26.1",
"Expenses": "48.5",
"Revenues": "114",
"Net Income": "167",
"Selling, General and Administrative Expense": "8.70",
"Research and Development": "63.1",
"Amortization of Intangible Assets": "2.72",
"Other Revenues": "114",
"Other Net Income": "6.50",
"Comprehensive Net Income": "168",
"Economic Capital Ratio": "173"
},
"2013": {
"Other Liabilities": "-19.6",
"Liabilities": "65.7",
"Stockholders Equity": "88.8",
"ECR before LimitedLiability": "156",
"Liabilities, Current": "51.8",
"Liabilities, Non-Current": "33.9",
"Assets": "10.8",
"Intangible Assets": "-3.28",
"Assets, Current": "37.0",
"Other Assets": "-5.47",
"Property, Plant and Equipment": "-6.30",
"Amortization of Intangible Assets": "1.63",
"Expenses": "37.8",
"Revenues": "42.7",
"Net Income": "80.7",
"Other Expenses": "10.7",
"Research and Development": "30.9",
"Selling, General and Administrative Expense": "-5.43",
"Other Revenues": "42.7",
"Comprehensive Net Income": "80.6",
"Economic Capital Ratio": "125"
},
"2014": {
"Other Liabilities": "-19.2",
"Liabilities": "57.8",
"Stockholders Equity": "83.3",
"ECR before LimitedLiability": "177",
"Liabilities, Non-Current": "34.7",
"Liabilities, Current": "42.4",
"Other Assets": "-7.17",
"Assets": "10.6",
"Property, Plant and Equipment": "-5.27",
"Assets, Current": "41.9",
"Intangible Assets": "-4.62",
"Research and Development": "18.7",
"Expenses": "35.7",
"Revenues": "42.2",
"Net Income": "83.7",
"Other Expenses": "17.4",
"Selling, General and Administrative Expense": "-2.09",
"Other Revenues": "42.2",
"Other Net Income": "6.44",
"Comprehensive Net Income": "84.7",
"Economic Capital Ratio": "130"
},
"2015": {
"Liabilities, Non-Current": "37.9",
"Liabilities": "59.4",
"Assets": "11.5",
"Stockholders Equity": "90.5",
"ECR before LimitedLiability": "161",
"Liabilities, Current": "36.8",
"Other Liabilities": "-14.3",
"Assets, Current": "27.6",
"Property, Plant and Equipment": "-5.37",
"Other Assets": "-4.75",
"Amortization of Intangible Assets": "2.43",
"Expenses": "28.8",
"Revenues": "30.5",
"Net Income": "61.7",
"Selling, General and Administrative Expense": "-18.3",
"Research and Development": "15.5",
"Other Expenses": "29.2",
"Other Revenues": "30.5",
"Comprehensive Net Income": "61.8",
"Other Net Income": "2.61",
"Economic Capital Ratio": "125"
},
"2016": {
"Liabilities, Non-Current": "56.6",
"Liabilities": "78.4",
"Stockholders Equity": "39.7",
"ECR before LimitedLiability": "168",
"Liabilities, Current": "19.7",
"Other Liabilities": "6.55",
"Other Assets": "-11.2",
"Assets": "-2.39",
"Intangible Assets": "-8.56",
"Property, Plant and Equipment": "-6.86",
"Assets, Current": "34.6",
"Expenses": "20.4",
"Revenues": "56.0",
"Net Income": "83.6",
"Research and Development": "25.9",
"Amortization of Intangible Assets": "3.14",
"Selling, General and Administrative Expense": "-8.79",
"Other Revenues": "56.0",
"Comprehensive Net Income": "82.7",
"Other Net Income": "8.01",
"Economic Capital Ratio": "117"
},
"2017": {
"Liabilities, Non-Current": "59.3",
"Liabilities": "88.3",
"Stockholders Equity": "38.7",
"ECR before LimitedLiability": "167",
"Liabilities, Current": "20.9",
"Other Liabilities": "14.5",
"Other Assets": "-8.10",
"Assets": "-3.93",
"Assets, Current": "28.5",
"Intangible Assets": "-8.70",
"Property, Plant and Equipment": "-6.50",
"Other Expenses": "-19.6",
"Expenses": "30.4",
"Revenues": "70.7",
"Net Income": "108",
"Research and Development": "33.3",
"Selling, General and Administrative Expense": "13.3",
"Other Revenues": "70.7",
"Comprehensive Net Income": "110",
"Other Net Income": "8.83",
"Economic Capital Ratio": "127"
},
"2018": {
"Other Liabilities": "13.0",
"Liabilities": "94.3",
"Stockholders Equity": "40.2",
"ECR before LimitedLiability": "204",
"Liabilities, Current": "69.1",
"Liabilities, Non-Current": "22.5",
"Intangible Assets": "-12.2",
"Assets": "-9.87",
"Other Assets": "-9.99",
"Property, Plant and Equipment": "-11.8",
"Assets, Current": "34.9",
"Research and Development": "21.7",
"Expenses": "8.93",
"Revenues": "73.6",
"Net Income": "95.3",
"Other Expenses": "-57.8",
"Selling, General and Administrative Expense": "40.8",
"Other Revenues": "73.6",
"Comprehensive Net Income": "94.0",
"Other Net Income": "15.8",
"Economic Capital Ratio": "78.8"
},
"2019": {
"Other Liabilities": "-2.76",
"Liabilities": "10.00",
"Stockholders Equity": "53.4",
"ECR before LimitedLiability": "99.3",
"Liabilities, Non-Current": "17.4",
"Liabilities, Current": "-5.16",
"Assets, Current": "69.5",
"Assets": "24.2",
"Intangible Assets": "-12.4",
"Property, Plant and Equipment": "-9.50",
"Other Assets": "-6.04",
"Assets, Non-Current": "-2.87",
"Other Expenses": "8.63",
"Expenses": "22.7",
"Revenues": "11.9",
"Net Income": "43.2",
"Selling, General and Administrative Expense": "10.2",
"Other Revenues": "11.9",
"Other Net Income": "9.85",
"Comprehensive Net Income": "40.7",
"Economic Capital Ratio": "46.1"
},
"2020": {
"Liabilities, Non-Current": "29.2",
"Liabilities": "59.0",
"Stockholders Equity": "30.6",
"ECR before LimitedLiability": "94.7",
"Other Liabilities": "18.4",
"Liabilities, Current": "16.2",
"Other Assets": "-7.91",
"Assets": "-3.51",
"Assets, Current": "42.1",
"Property, Plant and Equipment": "-12.7",
"Assets, Non-Current": "-2.89",
"Intangible Assets": "-12.0",
"Expenses": "12.9",
"Net Income": "54.2",
"Selling, General and Administrative Expense": "10.1",
"Other Revenues": "45.5",
"Revenues": "45.5",
"Other Net Income": "-3.76",
"Comprehensive Net Income": "57.0",
"Other Compr. Net Income": "2.98",
"Economic Capital Ratio": "63.2"
},
"2021": {
"Liabilities, Current": "33.2",
"Liabilities": "122",
"Stockholders Equity": "-83.2",
"ECR before LimitedLiability": "197",
"Liabilities, Non-Current": "59.5",
"Other Liabilities": "44.5",
"Assets, Current": "4.45",
"Assets": "-23.8",
"Other Assets": "-8.62",
"Intangible Assets": "-12.0",
"Property, Plant and Equipment": "-9.53",
"Expenses": "31.5",
"Revenues": "166",
"Net Income": "201",
"Research and Development": "50.9",
"Selling, General and Administrative Expense": "55.4",
"Other Expenses": "-78.4",
"Other Revenues": "166",
"Comprehensive Net Income": "200",
"Other Net Income": "13.9",
"Economic Capital Ratio": "163"
},
"2022": {
"Liabilities, Current": "50.8",
"Liabilities": "143",
"Assets": "-5.21",
"Stockholders Equity": "-10.0",
"ECR before LimitedLiability": "274",
"Other Liabilities": "49.0",
"Liabilities, Non-Current": "60.7",
"Property, Plant and Equipment": "-3.25",
"Assets, Current": "4.73",
"Intangible Assets": "-3.71",
"Other Expenses": "-55.7",
"Expenses": "57.4",
"Revenues": "174",
"Net Income": "221",
"Selling, General and Administrative Expense": "60.1",
"Research and Development": "50.4",
"Other Revenues": "174",
"Comprehensive Net Income": "214",
"Other Net Income": "-5.26",
"Other Compr. Net Income": "-8.04",
"Economic Capital Ratio": "203"
},
"2023": {
"Liabilities, Current": "22.0",
"Liabilities": "52.7",
"Stockholders Equity": "64.9",
"ECR before LimitedLiability": "154",
"Other Liabilities": "15.9",
"Liabilities, Non-Current": "17.9",
"Property, Plant and Equipment": "-9.17",
"Assets": "10.3",
"Intangible Assets": "-11.8",
"Assets, Current": "51.6",
"Other Assets": "-3.00",
"Research and Development": "18.6",
"Expenses": "30.1",
"Net Income": "68.7",
"Selling, General and Administrative Expense": "12.8",
"Other Revenues": "28.8",
"Revenues": "28.8",
"Comprehensive Net Income": "74.0",
"Other Compr. Net Income": "5.63",
"Other Net Income": "10.9",
"Economic Capital Ratio": "103"
},
"2024": {
"Other Liabilities": "19.3",
"Liabilities": "66.1",
"Stockholders Equity": "-20.3",
"ECR before LimitedLiability": "58.6",
"Liabilities, Current": "5.33",
"Liabilities, Non-Current": "47.7",
"Assets, Current": "39.4",
"Assets": "-28.2",
"Other Assets": "-12.2",
"Assets, Non-Current": "-3.95",
"Intangible Assets": "-23.7",
"Property, Plant and Equipment": "-20.6",
"Other Expenses": "-44.7",
"Expenses": "-29.0",
"Revenues": "23.8",
"Net Income": "10.9",
"Research and Development": "14.3",
"Other Revenues": "23.8",
"Other Net Income": "14.9",
"Comprehensive Net Income": "14.3",
"Economic Capital Ratio": "26.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000056978_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "619,841",
"Assets, Non-Current": "10,938",
"Intangible Assets": "71,111",
"Liabilities, Current": "214,182",
"Liabilities, Non-Current": "12,267",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "485,590",
"Other Liabilities": "32,065",
"Other Net Income": "648",
"Other Revenues": "830,401",
"Property, Plant and Equipment": "26,501",
"Research and Development": "65,135",
"Selling, General and Administrative Expense": "152,714"
},
"output_variables": {
"Liabilities": "258,514",
"Assets": "728,391",
"Expenses": "703,439",
"Revenues": "830,401",
"Stockholders Equity": "469,877",
"Net Income": "127,610",
"Comprehensive Net Income": "127,610",
"BaseVar": "3,431,997",
"ECR before LimitedLiability": "322%",
"Economic Capital Ratio": "322%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "713,316",
"Assets, Non-Current": "11,919",
"Intangible Assets": "61,933",
"Liabilities, Current": "123,369",
"Liabilities, Non-Current": "10,698",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "443,112",
"Other Liabilities": "37,875",
"Other Net Income": "833",
"Other Revenues": "791,023",
"Property, Plant and Equipment": "28,441",
"Research and Development": "63,446",
"Selling, General and Administrative Expense": "124,718"
},
"output_variables": {
"Liabilities": "171,942",
"Assets": "815,609",
"Expenses": "631,276",
"Revenues": "791,023",
"Stockholders Equity": "643,667",
"Net Income": "160,580",
"Comprehensive Net Income": "160,580",
"BaseVar": "3,219,073",
"ECR before LimitedLiability": "430%",
"Economic Capital Ratio": "430%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "754,388",
"Assets, Non-Current": "8,310",
"Intangible Assets": "52,755",
"Liabilities, Current": "77,402",
"Liabilities, Non-Current": "8,822",
"Other Assets": "0",
"Other Compr. Net Income": "1,237",
"Other Expenses": "295,324",
"Other Liabilities": "60,105",
"Other Net Income": "883",
"Other Revenues": "534,938",
"Property, Plant and Equipment": "47,541",
"Research and Development": "61,620",
"Selling, General and Administrative Expense": "119,519"
},
"output_variables": {
"Liabilities": "146,329",
"Assets": "862,994",
"Expenses": "476,463",
"Revenues": "534,938",
"Stockholders Equity": "716,665",
"Net Income": "59,358",
"Comprehensive Net Income": "60,595",
"BaseVar": "2,445,554",
"ECR before LimitedLiability": "378%",
"Economic Capital Ratio": "378%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "837,691",
"Assets, Non-Current": "6,565",
"Intangible Assets": "47,437",
"Liabilities, Current": "81,351",
"Liabilities, Non-Current": "9,790",
"Other Assets": "0",
"Other Compr. Net Income": "-1,374",
"Other Expenses": "310,208",
"Other Liabilities": "64,065",
"Other Net Income": "1,197",
"Other Revenues": "568,569",
"Property, Plant and Equipment": "52,755",
"Research and Development": "83,056",
"Selling, General and Administrative Expense": "113,514"
},
"output_variables": {
"Liabilities": "155,206",
"Assets": "944,448",
"Expenses": "506,778",
"Revenues": "568,569",
"Stockholders Equity": "789,242",
"Net Income": "62,988",
"Comprehensive Net Income": "61,614",
"BaseVar": "2,614,040",
"ECR before LimitedLiability": "379%",
"Economic Capital Ratio": "379%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "707,369",
"Assets, Non-Current": "5,120",
"Intangible Assets": "138,743",
"Liabilities, Current": "73,934",
"Liabilities, Non-Current": "10,842",
"Other Assets": "0",
"Other Compr. Net Income": "-3,341",
"Other Expenses": "265,628",
"Other Liabilities": "47,799",
"Other Net Income": "1,637",
"Other Revenues": "536,471",
"Property, Plant and Equipment": "53,234",
"Research and Development": "90,033",
"Selling, General and Administrative Expense": "131,808"
},
"output_variables": {
"Liabilities": "132,575",
"Assets": "904,466",
"Expenses": "487,469",
"Revenues": "536,471",
"Stockholders Equity": "771,891",
"Net Income": "50,639",
"Comprehensive Net Income": "47,298",
"BaseVar": "2,488,898",
"ECR before LimitedLiability": "383%",
"Economic Capital Ratio": "383%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "780,942",
"Assets, Non-Current": "19,078",
"Intangible Assets": "132,082",
"Liabilities, Current": "118,597",
"Liabilities, Non-Current": "12,931",
"Other Assets": "0",
"Other Compr. Net Income": "-1,629",
"Other Expenses": "349,208",
"Other Liabilities": "44,398",
"Other Net Income": "3,318",
"Other Revenues": "627,192",
"Property, Plant and Equipment": "50,342",
"Research and Development": "92,374",
"Selling, General and Administrative Expense": "141,816"
},
"output_variables": {
"Liabilities": "175,926",
"Assets": "982,444",
"Expenses": "583,398",
"Revenues": "627,192",
"Stockholders Equity": "806,518",
"Net Income": "47,112",
"Comprehensive Net Income": "45,483",
"BaseVar": "2,906,938",
"ECR before LimitedLiability": "356%",
"Economic Capital Ratio": "356%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "953,382",
"Assets, Non-Current": "2,056",
"Intangible Assets": "118,634",
"Liabilities, Current": "200,448",
"Liabilities, Non-Current": "14,870",
"Other Assets": "29,273",
"Other Compr. Net Income": "4,765",
"Other Expenses": "462,126",
"Other Liabilities": "42,853",
"Other Net Income": "6,691",
"Other Revenues": "809,041",
"Property, Plant and Equipment": "67,762",
"Research and Development": "100,203",
"Selling, General and Administrative Expense": "141,382"
},
"output_variables": {
"Liabilities": "258,171",
"Assets": "1,171,107",
"Expenses": "703,711",
"Revenues": "809,041",
"Stockholders Equity": "912,936",
"Net Income": "112,021",
"Comprehensive Net Income": "116,786",
"BaseVar": "3,633,497",
"ECR before LimitedLiability": "362%",
"Economic Capital Ratio": "362%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "987,273",
"Assets, Non-Current": "2,589",
"Intangible Assets": "109,421",
"Liabilities, Current": "174,076",
"Liabilities, Non-Current": "90,679",
"Other Assets": "10,390",
"Other Compr. Net Income": "-5,941",
"Other Expenses": "601,478",
"Other Liabilities": "40,778",
"Other Net Income": "11,842",
"Other Revenues": "889,121",
"Property, Plant and Equipment": "76,067",
"Research and Development": "119,621",
"Selling, General and Administrative Expense": "123,188"
},
"output_variables": {
"Liabilities": "305,533",
"Assets": "1,185,740",
"Expenses": "844,287",
"Revenues": "889,121",
"Stockholders Equity": "880,207",
"Net Income": "56,676",
"Comprehensive Net Income": "50,735",
"BaseVar": "4,099,167",
"ECR before LimitedLiability": "302%",
"Economic Capital Ratio": "303%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "893,751",
"Assets, Non-Current": "2,494",
"Intangible Assets": "98,342",
"Liabilities, Current": "174,642",
"Liabilities, Non-Current": "89,650",
"Other Assets": "12,659",
"Other Compr. Net Income": "-6,038",
"Other Expenses": "310,427",
"Other Liabilities": "46,261",
"Other Net Income": "15,008",
"Other Revenues": "540,052",
"Property, Plant and Equipment": "72,370",
"Research and Development": "116,169",
"Selling, General and Administrative Expense": "116,811"
},
"output_variables": {
"Liabilities": "310,553",
"Assets": "1,079,616",
"Expenses": "543,407",
"Revenues": "540,052",
"Stockholders Equity": "769,063",
"Net Income": "11,653",
"Comprehensive Net Income": "5,615",
"BaseVar": "2,810,212",
"ECR before LimitedLiability": "262%",
"Economic Capital Ratio": "265%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "860,196",
"Assets, Non-Current": "2,186",
"Intangible Assets": "94,667",
"Liabilities, Current": "157,893",
"Liabilities, Non-Current": "105,674",
"Other Assets": "38,370",
"Other Compr. Net Income": "7,419",
"Other Expenses": "338,915",
"Other Liabilities": "33,005",
"Other Net Income": "7,505",
"Other Revenues": "623,176",
"Property, Plant and Equipment": "59,147",
"Research and Development": "123,459",
"Selling, General and Administrative Expense": "116,007"
},
"output_variables": {
"Liabilities": "296,572",
"Assets": "1,054,566",
"Expenses": "578,381",
"Revenues": "623,176",
"Stockholders Equity": "757,994",
"Net Income": "52,300",
"Comprehensive Net Income": "59,719",
"BaseVar": "3,005,130",
"ECR before LimitedLiability": "296%",
"Economic Capital Ratio": "298%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,351,890",
"Assets, Non-Current": "2,363",
"Intangible Assets": "115,701",
"Liabilities, Current": "351,875",
"Liabilities, Non-Current": "121,691",
"Other Assets": "63,695",
"Other Compr. Net Income": "-501",
"Other Expenses": "868,191",
"Other Liabilities": "32,828",
"Other Net Income": "2,227",
"Other Revenues": "1,517,664",
"Property, Plant and Equipment": "67,982",
"Research and Development": "137,478",
"Selling, General and Administrative Expense": "147,061"
},
"output_variables": {
"Liabilities": "506,394",
"Assets": "1,601,631",
"Expenses": "1,152,730",
"Revenues": "1,517,664",
"Stockholders Equity": "1,095,237",
"Net Income": "367,161",
"Comprehensive Net Income": "366,660",
"BaseVar": "6,173,041",
"ECR before LimitedLiability": "376%",
"Economic Capital Ratio": "376%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,332,046",
"Assets, Non-Current": "2,874",
"Intangible Assets": "100,035",
"Liabilities, Current": "248,681",
"Liabilities, Non-Current": "111,231",
"Other Assets": "72,736",
"Other Compr. Net Income": "-29,878",
"Other Expenses": "798,951",
"Other Liabilities": "34,037",
"Other Net Income": "7,124",
"Other Revenues": "1,503,620",
"Property, Plant and Equipment": "80,908",
"Research and Development": "136,852",
"Selling, General and Administrative Expense": "141,396"
},
"output_variables": {
"Liabilities": "393,949",
"Assets": "1,588,599",
"Expenses": "1,077,199",
"Revenues": "1,503,620",
"Stockholders Equity": "1,194,650",
"Net Income": "433,545",
"Comprehensive Net Income": "403,667",
"BaseVar": "6,004,401",
"ECR before LimitedLiability": "438%",
"Economic Capital Ratio": "438%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,189,058",
"Assets, Non-Current": "3,223",
"Intangible Assets": "118,030",
"Liabilities, Current": "181,551",
"Liabilities, Non-Current": "106,401",
"Other Assets": "79,415",
"Other Compr. Net Income": "11,138",
"Other Expenses": "420,566",
"Other Liabilities": "37,264",
"Other Net Income": "32,906",
"Other Revenues": "742,491",
"Property, Plant and Equipment": "110,051",
"Research and Development": "144,701",
"Selling, General and Administrative Expense": "152,982"
},
"output_variables": {
"Liabilities": "325,216",
"Assets": "1,499,777",
"Expenses": "718,249",
"Revenues": "742,491",
"Stockholders Equity": "1,174,561",
"Net Income": "57,148",
"Comprehensive Net Income": "68,286",
"BaseVar": "3,794,158",
"ECR before LimitedLiability": "330%",
"Economic Capital Ratio": "330%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "994,953",
"Assets, Non-Current": "8,433",
"Intangible Assets": "114,987",
"Liabilities, Current": "183,794",
"Liabilities, Non-Current": "77,765",
"Other Assets": "56,966",
"Other Compr. Net Income": "8,340",
"Other Expenses": "492,690",
"Other Liabilities": "34,594",
"Other Net Income": "34,230",
"Other Revenues": "706,232",
"Property, Plant and Equipment": "64,823",
"Research and Development": "151,214",
"Selling, General and Administrative Expense": "165,564"
},
"output_variables": {
"Liabilities": "296,153",
"Assets": "1,240,162",
"Expenses": "809,468",
"Revenues": "706,232",
"Stockholders Equity": "944,009",
"Net Income": "-69,006",
"Comprehensive Net Income": "-60,666",
"BaseVar": "3,752,245",
"ECR before LimitedLiability": "257%",
"Economic Capital Ratio": "260%"
}
}
},
"top_rated": false,
"trend": -9.0,
"value": 2.602617861516833,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000056978.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000056978.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000056978.svg"
},
{
"company_id": "0001493594",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001493594.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001493594.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001493594.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001493594_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001493594_main_keyfigs.svg",
"name": "Macom Technology Solutions Holdings Inc",
"rank": 26,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Macom Technology Solutions Holdings 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 Macom Technology Solutions Holdings Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 50% points.The greatest weakness of Macom Technology Solutions Holdings Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 88% points.
The company's Economic Capital Ratio, given in the ranking table, is 251%, being 18% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001493594_2025_Macom_Technology_Solutions_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "49.7",
"Liabilities": "74.5",
"Stockholders Equity": "-118",
"ECR before LimitedLiability": "78.0",
"Other Liabilities": "11.9",
"Liabilities, Current": "21.1",
"Intangible Assets": "-14.9",
"Assets": "-52.0",
"Other Assets": "-16.9",
"Assets, Current": "-12.7",
"Property, Plant and Equipment": "-17.3",
"Other Expenses": "-27.0",
"Expenses": "50.8",
"Revenues": "74.4",
"Net Income": "47.9",
"Selling, General and Administrative Expense": "24.1",
"Research and Development": "50.0",
"Other Revenues": "74.4",
"Other Net Income": "-85.5",
"Comprehensive Net Income": "48.6",
"Economic Capital Ratio": "20.2"
},
"2013": {
"Other Liabilities": "14.6",
"Liabilities": "112",
"Stockholders Equity": "-65.9",
"ECR before LimitedLiability": "133",
"Liabilities, Current": "58.7",
"Liabilities, Non-Current": "51.7",
"Assets": "-26.5",
"Intangible Assets": "-8.06",
"Assets, Current": "-2.67",
"Other Assets": "-10.1",
"Property, Plant and Equipment": "-10.2",
"Expenses": "10.0",
"Revenues": "107",
"Net Income": "107",
"Other Expenses": "-50.1",
"Research and Development": "32.9",
"Selling, General and Administrative Expense": "24.4",
"Other Revenues": "107",
"Other Net Income": "-9.66",
"Comprehensive Net Income": "106",
"Economic Capital Ratio": "101"
},
"2014": {
"Other Liabilities": "5.74",
"Liabilities": "-120",
"Stockholders Equity": "-78.4",
"ECR before LimitedLiability": "-75.4",
"Liabilities, Non-Current": "-160",
"Liabilities, Current": "10.4",
"Assets": "-3.36",
"Property, Plant and Equipment": "-11.3",
"Assets, Non-Current": "1.51",
"Assets, Current": "-7.70",
"Intangible Assets": "15.6",
"Research and Development": "8.79",
"Expenses": "26.2",
"Revenues": "-4.12",
"Net Income": "16.1",
"Other Expenses": "12.2",
"Selling, General and Administrative Expense": "3.18",
"Other Revenues": "-4.12",
"Other Net Income": "-4.90",
"Comprehensive Net Income": "16.6",
"Economic Capital Ratio": "-122"
},
"2015": {
"Liabilities, Non-Current": "-174",
"Liabilities": "-138",
"Stockholders Equity": "-28.5",
"ECR before LimitedLiability": "-28.6",
"Liabilities, Current": "14.3",
"Other Liabilities": "2.40",
"Assets, Current": "-5.13",
"Assets": "27.6",
"Property, Plant and Equipment": "-5.00",
"Other Assets": "-1.43",
"Intangible Assets": "41.9",
"Expenses": "34.9",
"Revenues": "-15.7",
"Net Income": "33.7",
"Selling, General and Administrative Expense": "-5.49",
"Research and Development": "8.79",
"Other Expenses": "30.6",
"Other Revenues": "-15.7",
"Comprehensive Net Income": "34.6",
"Other Net Income": "13.5",
"Economic Capital Ratio": "-64.7"
},
"2016": {
"Liabilities, Non-Current": "-165",
"Liabilities": "-130",
"Stockholders Equity": "-49.6",
"ECR before LimitedLiability": "-38.0",
"Liabilities, Current": "12.3",
"Other Assets": "-5.58",
"Assets": "16.4",
"Intangible Assets": "18.1",
"Property, Plant and Equipment": "-4.04",
"Assets, Current": "10.2",
"Other Expenses": "28.7",
"Expenses": "36.0",
"Revenues": "-6.82",
"Net Income": "23.3",
"Research and Development": "8.24",
"Selling, General and Administrative Expense": "-2.71",
"Other Revenues": "-6.82",
"Comprehensive Net Income": "26.5",
"Other Net Income": "-5.46",
"Other Compr. Net Income": "3.07",
"Economic Capital Ratio": "-89.5"
},
"2017": {
"Liabilities, Non-Current": "-112",
"Liabilities": "-64.4",
"Stockholders Equity": "-19.0",
"ECR before LimitedLiability": "-62.9",
"Liabilities, Current": "23.5",
"Other Assets": "-16.0",
"Assets": "22.5",
"Assets, Current": "-18.3",
"Intangible Assets": "77.0",
"Property, Plant and Equipment": "-5.64",
"Assets, Non-Current": "-1.78",
"Other Expenses": "3.89",
"Expenses": "16.0",
"Revenues": "-18.8",
"Net Income": "-11.6",
"Research and Development": "8.87",
"Other Revenues": "-18.8",
"Comprehensive Net Income": "-13.1",
"Other Net Income": "-8.28",
"Other Compr. Net Income": "-1.50",
"Economic Capital Ratio": "-102"
},
"2018": {
"Other Liabilities": "2.66",
"Liabilities": "-68.6",
"Stockholders Equity": "1.73",
"ECR before LimitedLiability": "31.0",
"Liabilities, Current": "29.3",
"Liabilities, Non-Current": "-134",
"Intangible Assets": "78.1",
"Assets": "52.4",
"Other Assets": "-6.58",
"Property, Plant and Equipment": "-2.18",
"Assets, Current": "-17.5",
"Research and Development": "-7.54",
"Expenses": "23.8",
"Revenues": "-16.8",
"Net Income": "-2.49",
"Other Expenses": "26.3",
"Selling, General and Administrative Expense": "4.37",
"Other Revenues": "-16.8",
"Comprehensive Net Income": "-2.08",
"Other Net Income": "-8.24",
"Economic Capital Ratio": "-93.9"
},
"2019": {
"Liabilities": "-30.3",
"Stockholders Equity": "-43.7",
"ECR before LimitedLiability": "-120",
"Liabilities, Non-Current": "-70.8",
"Liabilities, Current": "8.69",
"Assets, Current": "-13.4",
"Assets": "-6.10",
"Intangible Assets": "26.5",
"Property, Plant and Equipment": "-4.32",
"Assets, Non-Current": "-1.68",
"Other Expenses": "-10.8",
"Expenses": "-9.40",
"Revenues": "-13.5",
"Net Income": "-49.1",
"Amortization of Intangible Assets": "0.698",
"Research and Development": "-1.23",
"Selling, General and Administrative Expense": "2.86",
"Other Revenues": "-13.5",
"Other Net Income": "-4.50",
"Comprehensive Net Income": "-48.1",
"Economic Capital Ratio": "-173"
},
"2020": {
"Liabilities, Non-Current": "-170",
"Liabilities": "-162",
"Stockholders Equity": "-21.8",
"ECR before LimitedLiability": "-97.6",
"Other Liabilities": "-2.04",
"Liabilities, Current": "5.33",
"Other Assets": "-1.36",
"Assets": "56.5",
"Assets, Current": "18.1",
"Assets, Non-Current": "3.76",
"Intangible Assets": "47.7",
"Other Expenses": "48.2",
"Expenses": "38.8",
"Revenues": "-94.1",
"Net Income": "-4.03",
"Research and Development": "-16.7",
"Selling, General and Administrative Expense": "-10.4",
"Other Revenues": "-94.1",
"Other Net Income": "48.3",
"Comprehensive Net Income": "-4.21",
"Economic Capital Ratio": "-129"
},
"2021": {
"Liabilities, Current": "27.5",
"Liabilities": "-64.9",
"Stockholders Equity": "-55.7",
"ECR before LimitedLiability": "-15.7",
"Liabilities, Non-Current": "-143",
"Other Liabilities": "9.05",
"Assets, Current": "-14.4",
"Assets": "-7.68",
"Other Assets": "-11.0",
"Intangible Assets": "24.1",
"Property, Plant and Equipment": "-4.93",
"Amortization of Intangible Assets": "1.19",
"Expenses": "29.0",
"Revenues": "22.3",
"Net Income": "45.9",
"Selling, General and Administrative Expense": "9.14",
"Other Expenses": "18.0",
"Other Revenues": "22.3",
"Comprehensive Net Income": "44.9",
"Other Net Income": "-5.83",
"Economic Capital Ratio": "-50.4"
},
"2022": {
"Liabilities, Current": "33.6",
"Liabilities": "-118",
"Stockholders Equity": "30.7",
"ECR before LimitedLiability": "151",
"Other Liabilities": "14.8",
"Liabilities, Non-Current": "-192",
"Property, Plant and Equipment": "-3.50",
"Assets": "36.9",
"Assets, Current": "16.1",
"Intangible Assets": "10.6",
"Other Assets": "9.25",
"Other Expenses": "90.8",
"Expenses": "103",
"Net Income": "152",
"Selling, General and Administrative Expense": "12.9",
"Other Revenues": "30.4",
"Revenues": "30.4",
"Comprehensive Net Income": "151",
"Other Compr. Net Income": "-1.62",
"Other Net Income": "32.0",
"Economic Capital Ratio": "80.2"
},
"2023": {
"Liabilities, Current": "34.2",
"Liabilities": "-65.5",
"Stockholders Equity": "23.7",
"ECR before LimitedLiability": "66.7",
"Other Liabilities": "7.70",
"Liabilities, Non-Current": "-131",
"Property, Plant and Equipment": "-6.39",
"Assets": "34.1",
"Intangible Assets": "12.9",
"Assets, Current": "14.7",
"Other Assets": "10.9",
"Research and Development": "7.15",
"Expenses": "45.0",
"Revenues": "13.2",
"Net Income": "57.0",
"Selling, General and Administrative Expense": "11.4",
"Other Expenses": "27.3",
"Other Revenues": "13.2",
"Comprehensive Net Income": "58.2",
"Other Compr. Net Income": "1.42",
"Economic Capital Ratio": "15.5"
},
"2024": {
"Other Liabilities": "11.7",
"Liabilities": "-39.1",
"Stockholders Equity": "11.8",
"ECR before LimitedLiability": "49.7",
"Liabilities, Current": "24.9",
"Liabilities, Non-Current": "-88.4",
"Assets, Current": "12.5",
"Assets": "17.9",
"Other Assets": "4.13",
"Intangible Assets": "6.19",
"Property, Plant and Equipment": "-6.35",
"Other Expenses": "19.2",
"Expenses": "31.6",
"Revenues": "13.5",
"Net Income": "48.3",
"Research and Development": "2.45",
"Selling, General and Administrative Expense": "9.31",
"Other Revenues": "13.5",
"Other Net Income": "4.73",
"Comprehensive Net Income": "49.7",
"Economic Capital Ratio": "17.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001493594_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "213,034",
"Assets, Non-Current": "2,064",
"Intangible Assets": "22,766",
"Liabilities, Current": "55,727",
"Liabilities, Non-Current": "1,236",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "181,194",
"Other Liabilities": "11,652",
"Other Net Income": "-41,454",
"Other Revenues": "302,203",
"Property, Plant and Equipment": "30,209",
"Research and Development": "35,817",
"Selling, General and Administrative Expense": "44,754"
},
"output_variables": {
"Liabilities": "68,615",
"Assets": "268,073",
"Expenses": "261,765",
"Revenues": "302,203",
"Stockholders Equity": "199,458",
"Net Income": "-1,016",
"Comprehensive Net Income": "-1,016",
"BaseVar": "1,327,727",
"ECR before LimitedLiability": "275%",
"Economic Capital Ratio": "277%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "244,874",
"Assets, Non-Current": "5,905",
"Intangible Assets": "21,889",
"Liabilities, Current": "50,527",
"Liabilities, Non-Current": "3,022",
"Other Assets": "0",
"Other Compr. Net Income": "-30",
"Other Expenses": "195,777",
"Other Liabilities": "13,858",
"Other Net Income": "-4,757",
"Other Revenues": "318,718",
"Property, Plant and Equipment": "31,563",
"Research and Development": "40,631",
"Selling, General and Administrative Expense": "50,242"
},
"output_variables": {
"Liabilities": "67,407",
"Assets": "304,231",
"Expenses": "286,650",
"Revenues": "318,718",
"Stockholders Equity": "236,824",
"Net Income": "27,311",
"Comprehensive Net Income": "27,281",
"BaseVar": "1,354,266",
"ECR before LimitedLiability": "354%",
"Economic Capital Ratio": "355%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "373,349",
"Assets, Non-Current": "20,482",
"Intangible Assets": "153,417",
"Liabilities, Current": "85,646",
"Liabilities, Non-Current": "352,220",
"Other Assets": "84,629",
"Other Compr. Net Income": "-1,187",
"Other Expenses": "256,443",
"Other Liabilities": "15,801",
"Other Net Income": "-17,678",
"Other Revenues": "418,662",
"Property, Plant and Equipment": "50,357",
"Research and Development": "73,685",
"Selling, General and Administrative Expense": "86,179"
},
"output_variables": {
"Liabilities": "453,667",
"Assets": "682,234",
"Expenses": "416,307",
"Revenues": "418,662",
"Stockholders Equity": "228,567",
"Net Income": "-15,323",
"Comprehensive Net Income": "-16,510",
"BaseVar": "2,203,043",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "126%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "384,219",
"Assets, Non-Current": "13,022",
"Intangible Assets": "337,012",
"Liabilities, Current": "71,476",
"Liabilities, Non-Current": "348,420",
"Other Assets": "48,239",
"Other Compr. Net Income": "-925",
"Other Expenses": "208,441",
"Other Liabilities": "21,822",
"Other Net Income": "28,639",
"Other Revenues": "420,609",
"Property, Plant and Equipment": "83,759",
"Research and Development": "82,188",
"Selling, General and Administrative Expense": "110,030"
},
"output_variables": {
"Liabilities": "441,718",
"Assets": "866,251",
"Expenses": "400,659",
"Revenues": "420,609",
"Stockholders Equity": "424,533",
"Net Income": "48,589",
"Comprehensive Net Income": "47,664",
"BaseVar": "2,283,328",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "193%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "612,944",
"Assets, Non-Current": "7,208",
"Intangible Assets": "379,626",
"Liabilities, Current": "92,150",
"Liabilities, Non-Current": "583,599",
"Other Assets": "89,606",
"Other Compr. Net Income": "11,318",
"Other Expenses": "259,976",
"Other Liabilities": "50,018",
"Other Net Income": "-29,797",
"Other Revenues": "544,338",
"Property, Plant and Equipment": "99,167",
"Research and Development": "107,698",
"Selling, General and Administrative Expense": "145,433"
},
"output_variables": {
"Liabilities": "725,767",
"Assets": "1,188,551",
"Expenses": "513,107",
"Revenues": "544,338",
"Stockholders Equity": "462,784",
"Net Income": "1,434",
"Comprehensive Net Income": "12,752",
"BaseVar": "3,060,901",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "150%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "562,897",
"Assets, Non-Current": "7,402",
"Intangible Assets": "934,857",
"Liabilities, Current": "117,119",
"Liabilities, Non-Current": "669,408",
"Other Assets": "948",
"Other Compr. Net Income": "-6,062",
"Other Expenses": "479,895",
"Other Liabilities": "73,222",
"Other Net Income": "-52,498",
"Other Revenues": "698,772",
"Property, Plant and Equipment": "131,019",
"Research and Development": "147,986",
"Selling, General and Administrative Expense": "187,886"
},
"output_variables": {
"Liabilities": "859,749",
"Assets": "1,637,123",
"Expenses": "815,767",
"Revenues": "698,772",
"Stockholders Equity": "777,374",
"Net Income": "-169,493",
"Comprehensive Net Income": "-175,555",
"BaseVar": "4,260,921",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "132%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "458,861",
"Assets, Non-Current": "13,484",
"Intangible Assets": "826,861",
"Liabilities, Current": "107,005",
"Liabilities, Non-Current": "664,274",
"Other Assets": "33,366",
"Other Compr. Net Income": "-789",
"Other Expenses": "316,059",
"Other Liabilities": "42,541",
"Other Net Income": "-54,930",
"Other Revenues": "570,398",
"Property, Plant and Equipment": "149,923",
"Research and Development": "177,713",
"Selling, General and Administrative Expense": "161,673"
},
"output_variables": {
"Liabilities": "813,820",
"Assets": "1,482,495",
"Expenses": "655,445",
"Revenues": "570,398",
"Stockholders Equity": "668,675",
"Net Income": "-139,977",
"Comprehensive Net Income": "-140,766",
"BaseVar": "3,602,349",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "131%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "398,582",
"Assets, Non-Current": "10,965",
"Intangible Assets": "495,955",
"Liabilities, Current": "74,836",
"Liabilities, Non-Current": "674,340",
"Other Assets": "67,425",
"Other Compr. Net Income": "2,170",
"Other Expenses": "523,974",
"Other Liabilities": "42,502",
"Other Net Income": "-42,777",
"Other Revenues": "499,708",
"Property, Plant and Equipment": "132,647",
"Research and Development": "163,469",
"Selling, General and Administrative Expense": "153,286"
},
"output_variables": {
"Liabilities": "791,678",
"Assets": "1,105,574",
"Expenses": "840,729",
"Revenues": "499,708",
"Stockholders Equity": "313,896",
"Net Income": "-383,798",
"Comprehensive Net Income": "-381,628",
"BaseVar": "3,601,636",
"ECR before LimitedLiability": "-77%",
"Economic Capital Ratio": "45%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "481,519",
"Assets, Non-Current": "40,453",
"Intangible Assets": "445,910",
"Liabilities, Current": "94,950",
"Liabilities, Non-Current": "697,026",
"Other Assets": "59,680",
"Other Compr. Net Income": "651",
"Other Expenses": "5,655",
"Other Liabilities": "54,306",
"Other Net Income": "225,216",
"Other Revenues": "0",
"Property, Plant and Equipment": "118,866",
"Research and Development": "141,333",
"Selling, General and Administrative Expense": "124,306"
},
"output_variables": {
"Liabilities": "846,282",
"Assets": "1,146,428",
"Expenses": "271,294",
"Revenues": "0",
"Stockholders Equity": "300,146",
"Net Income": "-46,078",
"Comprehensive Net Income": "-45,427",
"BaseVar": "1,948,418",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "105%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "521,536",
"Assets, Non-Current": "38,300",
"Intangible Assets": "398,925",
"Liabilities, Current": "93,044",
"Liabilities, Non-Current": "532,608",
"Other Assets": "54,858",
"Other Compr. Net Income": "-859",
"Other Expenses": "270,037",
"Other Liabilities": "36,757",
"Other Net Income": "-38,057",
"Other Revenues": "606,920",
"Property, Plant and Equipment": "120,526",
"Research and Development": "138,844",
"Selling, General and Administrative Expense": "122,009"
},
"output_variables": {
"Liabilities": "662,409",
"Assets": "1,134,145",
"Expenses": "530,890",
"Revenues": "606,920",
"Stockholders Equity": "471,736",
"Net Income": "37,973",
"Comprehensive Net Income": "37,114",
"BaseVar": "3,151,707",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "163%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "813,083",
"Assets, Non-Current": "32,447",
"Intangible Assets": "362,671",
"Liabilities, Current": "97,214",
"Liabilities, Non-Current": "595,279",
"Other Assets": "239,915",
"Other Compr. Net Income": "-10,001",
"Other Expenses": "72,154",
"Other Liabilities": "36,576",
"Other Net Income": "110,446",
"Other Revenues": "675,170",
"Property, Plant and Equipment": "123,701",
"Research and Development": "148,228",
"Selling, General and Administrative Expense": "125,279"
},
"output_variables": {
"Liabilities": "729,069",
"Assets": "1,571,817",
"Expenses": "345,661",
"Revenues": "675,170",
"Stockholders Equity": "842,748",
"Net Income": "439,955",
"Comprehensive Net Income": "429,954",
"BaseVar": "3,335,990",
"ECR before LimitedLiability": "315%",
"Economic Capital Ratio": "315%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "761,193",
"Assets, Non-Current": "34,056",
"Intangible Assets": "390,392",
"Liabilities, Current": "83,525",
"Liabilities, Non-Current": "481,036",
"Other Assets": "218,107",
"Other Compr. Net Income": "2,216",
"Other Expenses": "286,191",
"Other Liabilities": "41,083",
"Other Net Income": "7,758",
"Other Revenues": "648,407",
"Property, Plant and Equipment": "149,496",
"Research and Development": "148,545",
"Selling, General and Administrative Expense": "129,852"
},
"output_variables": {
"Liabilities": "605,644",
"Assets": "1,553,244",
"Expenses": "564,588",
"Revenues": "648,407",
"Stockholders Equity": "947,600",
"Net Income": "91,577",
"Comprehensive Net Income": "93,793",
"BaseVar": "3,421,430",
"ECR before LimitedLiability": "239%",
"Economic Capital Ratio": "243%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "903,078",
"Assets, Non-Current": "55,761",
"Intangible Assets": "408,289",
"Liabilities, Current": "108,184",
"Liabilities, Non-Current": "480,977",
"Other Assets": "212,495",
"Other Compr. Net Income": "6,140",
"Other Expenses": "350,472",
"Other Liabilities": "40,136",
"Other Net Income": "17,860",
"Other Revenues": "729,578",
"Property, Plant and Equipment": "176,017",
"Research and Development": "182,158",
"Selling, General and Administrative Expense": "137,949"
},
"output_variables": {
"Liabilities": "629,297",
"Assets": "1,755,640",
"Expenses": "670,579",
"Revenues": "729,578",
"Stockholders Equity": "1,126,343",
"Net Income": "76,859",
"Comprehensive Net Income": "82,999",
"BaseVar": "3,919,729",
"ECR before LimitedLiability": "248%",
"Economic Capital Ratio": "251%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 2.513491879418662,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001493594.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001493594.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001493594.svg"
},
{
"company_id": "0001652535",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001652535.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001652535.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001652535.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001652535_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001652535_main_keyfigs.svg",
"name": "Ichor Holdings LTD",
"rank": 27,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Ichor Holdings LTD 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 Ichor Holdings LTD compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 80% points.The greatest weakness of Ichor Holdings LTD is the variable Other Expenses, reducing the Economic Capital Ratio by 197% points.
The company's Economic Capital Ratio, given in the ranking table, is 245%, being 11% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001652535_2025_Ichor_Holdings_LTD.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-10.1",
"Assets": "-80.1",
"Other Liabilities": "20.3",
"Stockholders Equity": "-193",
"ECR before LimitedLiability": "-15.8",
"Assets, Current": "-50.7",
"Intangible Assets": "-5.96",
"Property, Plant and Equipment": "-21.9",
"Assets, Non-Current": "-3.95",
"Other Revenues": "73.6",
"Revenues": "73.6",
"Net Income": "77.3",
"Liabilities, Non-Current": "-52.3",
"Liabilities, Current": "18.6",
"Comprehensive Net Income": "76.8",
"Other Expenses": "-161",
"Research and Development": "69.9",
"Amortization of Intangible Assets": "-2.54",
"Selling, General and Administrative Expense": "53.7",
"Other Net Income": "4.60",
"Economic Capital Ratio": "-55.3"
},
"2018": {
"Other Liabilities": "29.7",
"Liabilities": "77.2",
"Assets": "-112",
"Stockholders Equity": "-244",
"ECR before LimitedLiability": "92.1",
"Liabilities, Current": "88.7",
"Liabilities, Non-Current": "-64.3",
"Other Assets": "-9.22",
"Property, Plant and Equipment": "-32.0",
"Assets, Current": "-85.2",
"Research and Development": "87.8",
"Expenses": "-36.2",
"Revenues": "135",
"Net Income": "132",
"Other Expenses": "-269",
"Selling, General and Administrative Expense": "86.2",
"Amortization of Intangible Assets": "-8.61",
"Other Revenues": "135",
"Comprehensive Net Income": "133",
"Other Net Income": "12.7",
"Economic Capital Ratio": "-32.8"
},
"2019": {
"Other Liabilities": "16.6",
"Liabilities": "-5.95",
"Stockholders Equity": "-161",
"ECR before LimitedLiability": "-12.7",
"Liabilities, Non-Current": "-26.1",
"Assets, Current": "-50.3",
"Assets": "-73.8",
"Intangible Assets": "-5.00",
"Property, Plant and Equipment": "-23.5",
"Other Assets": "3.46",
"Assets, Non-Current": "-5.55",
"Other Expenses": "-148",
"Expenses": "-12.2",
"Revenues": "61.0",
"Net Income": "49.6",
"Amortization of Intangible Assets": "-4.94",
"Research and Development": "64.8",
"Selling, General and Administrative Expense": "51.7",
"Other Revenues": "61.0",
"Comprehensive Net Income": "50.1",
"Economic Capital Ratio": "-65.9"
},
"2020": {
"Liabilities, Non-Current": "7.07",
"Liabilities": "68.4",
"Stockholders Equity": "-185",
"Economic Capital Ratio": "-31.2",
"Other Liabilities": "36.3",
"Liabilities, Current": "35.9",
"Other Assets": "-15.8",
"Assets": "-92.4",
"Assets, Current": "-47.4",
"Property, Plant and Equipment": "-32.8",
"Assets, Non-Current": "-5.64",
"Intangible Assets": "-16.8",
"Other Expenses": "-222",
"Expenses": "-45.3",
"Revenues": "93.1",
"Net Income": "48.7",
"Research and Development": "72.3",
"Selling, General and Administrative Expense": "59.4",
"Other Revenues": "93.1",
"Other Net Income": "-10.9",
"Comprehensive Net Income": "47.5"
},
"2021": {
"Liabilities, Current": "38.9",
"Liabilities": "45.6",
"Stockholders Equity": "-186",
"ECR before LimitedLiability": "20.2",
"Liabilities, Non-Current": "-34.3",
"Other Liabilities": "34.6",
"Assets, Current": "-61.6",
"Assets": "-86.5",
"Other Assets": "-13.2",
"Assets, Non-Current": "-5.22",
"Property, Plant and Equipment": "-21.9",
"Expenses": "-22.1",
"Revenues": "100",
"Net Income": "90.1",
"Research and Development": "70.6",
"Selling, General and Administrative Expense": "59.8",
"Other Expenses": "-196",
"Other Revenues": "100",
"Comprehensive Net Income": "88.7",
"Other Net Income": "10.6",
"Economic Capital Ratio": "-14.5"
},
"2022": {
"Liabilities, Current": "51.4",
"Liabilities": "61.0",
"Assets": "-77.9",
"Stockholders Equity": "-157",
"ECR before LimitedLiability": "53.6",
"Other Liabilities": "42.2",
"Liabilities, Non-Current": "-38.5",
"Property, Plant and Equipment": "-25.3",
"Assets, Current": "-53.4",
"Other Assets": "-7.20",
"Other Expenses": "-223",
"Expenses": "-31.4",
"Revenues": "109",
"Net Income": "78.0",
"Selling, General and Administrative Expense": "67.3",
"Amortization of Intangible Assets": "-4.84",
"Research and Development": "80.6",
"Other Revenues": "109",
"Comprehensive Net Income": "80.7",
"Other Net Income": "-7.73",
"Economic Capital Ratio": "-17.6"
},
"2023": {
"Liabilities, Current": "43.4",
"Liabilities": "30.0",
"Stockholders Equity": "-115",
"ECR before LimitedLiability": "14.3",
"Other Liabilities": "25.4",
"Liabilities, Non-Current": "-56.1",
"Property, Plant and Equipment": "-24.4",
"Assets": "-63.6",
"Intangible Assets": "7.10",
"Assets, Current": "-43.9",
"Other Assets": "-4.24",
"Research and Development": "69.2",
"Expenses": "-24.0",
"Revenues": "52.6",
"Net Income": "29.9",
"Selling, General and Administrative Expense": "44.0",
"Amortization of Intangible Assets": "-5.29",
"Other Expenses": "-172",
"Other Revenues": "52.6",
"Comprehensive Net Income": "30.9",
"Economic Capital Ratio": "-36.9"
},
"2024": {
"Other Liabilities": "36.9",
"Liabilities": "77.7",
"Stockholders Equity": "-129",
"ECR before LimitedLiability": "43.1",
"Liabilities, Current": "31.8",
"Liabilities, Non-Current": "23.7",
"Assets, Current": "-41.6",
"Assets": "-66.1",
"Other Assets": "-10.4",
"Assets, Non-Current": "-4.19",
"Property, Plant and Equipment": "-23.1",
"Other Expenses": "-197",
"Expenses": "-46.5",
"Revenues": "77.7",
"Net Income": "39.1",
"Amortization of Intangible Assets": "-2.22",
"Research and Development": "79.9",
"Selling, General and Administrative Expense": "46.1",
"Other Revenues": "77.7",
"Comprehensive Net Income": "38.7",
"Economic Capital Ratio": "11.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001652535_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "8,880",
"Assets, Current": "278,454",
"Assets, Non-Current": "1,052",
"Intangible Assets": "169,399",
"Liabilities, Current": "147,221",
"Liabilities, Non-Current": "183,143",
"Other Assets": "74,399",
"Other Compr. Net Income": "0",
"Other Expenses": "544,522",
"Other Liabilities": "10,558",
"Other Net Income": "-335",
"Other Revenues": "655,892",
"Property, Plant and Equipment": "34,380",
"Research and Development": "7,899",
"Selling, General and Administrative Expense": "37,802"
},
"output_variables": {
"Liabilities": "340,922",
"Assets": "557,684",
"Expenses": "599,103",
"Revenues": "655,892",
"Stockholders Equity": "216,762",
"Net Income": "56,454",
"Comprehensive Net Income": "56,454",
"BaseVar": "2,853,260",
"ECR before LimitedLiability": "161%",
"Economic Capital Ratio": "179%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "15,369",
"Assets, Current": "211,575",
"Assets, Non-Current": "906",
"Intangible Assets": "173,010",
"Liabilities, Current": "87,754",
"Liabilities, Non-Current": "195,443",
"Other Assets": "58,258",
"Other Compr. Net Income": "0",
"Other Expenses": "693,797",
"Other Liabilities": "3,966",
"Other Net Income": "241",
"Other Revenues": "823,611",
"Property, Plant and Equipment": "41,740",
"Research and Development": "9,355",
"Selling, General and Administrative Expense": "47,448"
},
"output_variables": {
"Liabilities": "287,163",
"Assets": "485,489",
"Expenses": "765,969",
"Revenues": "823,611",
"Stockholders Equity": "198,326",
"Net Income": "57,883",
"Comprehensive Net Income": "57,883",
"BaseVar": "3,430,833",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "192%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "13,015",
"Assets, Current": "276,947",
"Assets, Non-Current": "1,094",
"Intangible Assets": "173,010",
"Liabilities, Current": "163,867",
"Liabilities, Non-Current": "181,062",
"Other Assets": "70,963",
"Other Compr. Net Income": "0",
"Other Expenses": "538,666",
"Other Liabilities": "210",
"Other Net Income": "-55",
"Other Revenues": "620,837",
"Property, Plant and Equipment": "44,541",
"Research and Development": "11,102",
"Selling, General and Administrative Expense": "47,270"
},
"output_variables": {
"Liabilities": "345,139",
"Assets": "566,555",
"Expenses": "610,053",
"Revenues": "620,837",
"Stockholders Equity": "221,416",
"Net Income": "10,729",
"Comprehensive Net Income": "10,729",
"BaseVar": "2,813,107",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "153%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "13,365",
"Assets, Current": "495,714",
"Assets, Non-Current": "5,503",
"Intangible Assets": "174,887",
"Liabilities, Current": "162,034",
"Liabilities, Non-Current": "200,340",
"Other Assets": "56,257",
"Other Compr. Net Income": "0",
"Other Expenses": "797,083",
"Other Liabilities": "109",
"Other Net Income": "-534",
"Other Revenues": "914,236",
"Property, Plant and Equipment": "41,811",
"Research and Development": "13,361",
"Selling, General and Administrative Expense": "56,614"
},
"output_variables": {
"Liabilities": "362,483",
"Assets": "774,172",
"Expenses": "880,423",
"Revenues": "914,236",
"Stockholders Equity": "411,689",
"Net Income": "33,279",
"Comprehensive Net Income": "33,279",
"BaseVar": "4,006,122",
"ECR before LimitedLiability": "192%",
"Economic Capital Ratio": "203%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "14,918",
"Assets, Current": "462,771",
"Assets, Non-Current": "9,166",
"Intangible Assets": "335,902",
"Liabilities, Current": "208,303",
"Liabilities, Non-Current": "311,820",
"Other Assets": "127,833",
"Other Compr. Net Income": "0",
"Other Expenses": "928,745",
"Other Liabilities": "38",
"Other Net Income": "-807",
"Other Revenues": "1,096,917",
"Property, Plant and Equipment": "85,204",
"Research and Development": "15,691",
"Selling, General and Administrative Expense": "65,857"
},
"output_variables": {
"Liabilities": "520,161",
"Assets": "1,020,876",
"Expenses": "1,025,211",
"Revenues": "1,096,917",
"Stockholders Equity": "500,715",
"Net Income": "70,899",
"Comprehensive Net Income": "70,899",
"BaseVar": "4,835,939",
"ECR before LimitedLiability": "187%",
"Economic Capital Ratio": "199%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "17,905",
"Assets, Current": "513,458",
"Assets, Non-Current": "12,926",
"Intangible Assets": "335,402",
"Liabilities, Current": "166,292",
"Liabilities, Non-Current": "329,925",
"Other Assets": "123,901",
"Other Compr. Net Income": "0",
"Other Expenses": "1,081,787",
"Other Liabilities": "29",
"Other Net Income": "563",
"Other Revenues": "1,280,069",
"Property, Plant and Equipment": "98,055",
"Research and Development": "19,564",
"Selling, General and Administrative Expense": "88,572"
},
"output_variables": {
"Liabilities": "496,246",
"Assets": "1,083,742",
"Expenses": "1,207,828",
"Revenues": "1,280,069",
"Stockholders Equity": "587,496",
"Net Income": "72,804",
"Comprehensive Net Income": "72,804",
"BaseVar": "5,555,395",
"ECR before LimitedLiability": "209%",
"Economic Capital Ratio": "217%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "14,734",
"Assets, Current": "401,365",
"Assets, Non-Current": "11,912",
"Intangible Assets": "335,402",
"Liabilities, Current": "98,962",
"Liabilities, Non-Current": "273,673",
"Other Assets": "97,047",
"Other Compr. Net Income": "0",
"Other Expenses": "739,010",
"Other Liabilities": "1,169",
"Other Net Income": "-804",
"Other Revenues": "811,120",
"Property, Plant and Equipment": "92,755",
"Research and Development": "20,223",
"Selling, General and Administrative Expense": "79,334"
},
"output_variables": {
"Liabilities": "373,804",
"Assets": "938,481",
"Expenses": "853,301",
"Revenues": "811,120",
"Stockholders Equity": "564,677",
"Net Income": "-42,985",
"Comprehensive Net Income": "-42,985",
"BaseVar": "3,845,048",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "191%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "8,572",
"Assets, Current": "452,620",
"Assets, Non-Current": "15,182",
"Intangible Assets": "335,402",
"Liabilities, Current": "135,670",
"Liabilities, Non-Current": "160,003",
"Other Assets": "97,493",
"Other Compr. Net Income": "0",
"Other Expenses": "757,738",
"Other Liabilities": "1,555",
"Other Net Income": "-1,148",
"Other Revenues": "849,040",
"Property, Plant and Equipment": "94,867",
"Research and Development": "23,018",
"Selling, General and Administrative Expense": "79,384"
},
"output_variables": {
"Liabilities": "297,228",
"Assets": "995,564",
"Expenses": "868,712",
"Revenues": "849,040",
"Stockholders Equity": "698,336",
"Net Income": "-20,820",
"Comprehensive Net Income": "-20,820",
"BaseVar": "3,938,090",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "245%"
}
}
},
"top_rated": false,
"trend": 11.0,
"value": 2.4476892625024056,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001652535.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001652535.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001652535.svg"
},
{
"company_id": "0001451809",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001451809.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001451809.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001451809.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001451809_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001451809_main_keyfigs.svg",
"name": "Sitime Corp",
"rank": 28,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Sitime 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 Sitime Corp compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 93% points.The greatest weakness of Sitime Corp is the variable Other Revenues, reducing the Economic Capital Ratio by 48% points.
The company's Economic Capital Ratio, given in the ranking table, is 243%, being 9.8% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001451809_2025_Sitime_Corp.pdf",
"shrinked_graph_json": {
"2019": {
"Other Liabilities": "12.9",
"Liabilities": "-26.6",
"Stockholders Equity": "-52.1",
"ECR before LimitedLiability": "-7.74",
"Liabilities, Non-Current": "22.8",
"Liabilities, Current": "-85.5",
"Assets, Current": "31.9",
"Assets": "-19.6",
"Intangible Assets": "-33.2",
"Property, Plant and Equipment": "-14.9",
"Other Assets": "7.02",
"Assets, Non-Current": "-4.15",
"Other Expenses": "9.61",
"Expenses": "-3.73",
"Revenues": "15.3",
"Net Income": "13.4",
"Amortization of Intangible Assets": "1.80",
"Research and Development": "-16.1",
"Other Revenues": "15.3",
"Comprehensive Net Income": "13.7",
"Economic Capital Ratio": "-60.9"
},
"2020": {
"Liabilities, Non-Current": "78.7",
"Liabilities": "138",
"Stockholders Equity": "-29.5",
"ECR before LimitedLiability": "72.1",
"Other Liabilities": "47.6",
"Liabilities, Current": "56.5",
"Other Assets": "-8.91",
"Assets": "-51.2",
"Assets, Current": "9.17",
"Property, Plant and Equipment": "-19.7",
"Assets, Non-Current": "-5.08",
"Intangible Assets": "-34.2",
"Other Expenses": "10.4",
"Expenses": "-76.5",
"Research and Development": "-42.1",
"Selling, General and Administrative Expense": "-48.3",
"Amortization of Intangible Assets": "3.83",
"Other Revenues": "77.7",
"Revenues": "77.7",
"Economic Capital Ratio": "40.6",
"Other Net Income": "-11.7"
},
"2021": {
"Liabilities, Current": "51.6",
"Liabilities": "124",
"Assets": "12.9",
"Stockholders Equity": "226",
"ECR before LimitedLiability": "264",
"Liabilities, Non-Current": "52.0",
"Other Liabilities": "33.7",
"Assets, Current": "29.9",
"Other Assets": "-1.25",
"Intangible Assets": "-2.48",
"Amortization of Intangible Assets": "1.55",
"Expenses": "44.5",
"Revenues": "29.4",
"Net Income": "80.9",
"Selling, General and Administrative Expense": "1.01",
"Other Expenses": "42.7",
"Other Revenues": "29.4",
"Comprehensive Net Income": "79.9",
"Other Net Income": "7.03",
"Other Compr. Net Income": "-0.960",
"Economic Capital Ratio": "229"
},
"2022": {
"Liabilities, Current": "59.6",
"Liabilities": "140",
"Assets": "13.4",
"Stockholders Equity": "230",
"ECR before LimitedLiability": "277",
"Other Liabilities": "39.5",
"Liabilities, Non-Current": "57.5",
"Assets, Current": "29.2",
"Intangible Assets": "-2.86",
"Other Expenses": "57.0",
"Expenses": "30.6",
"Revenues": "27.3",
"Net Income": "59.9",
"Selling, General and Administrative Expense": "-3.88",
"Amortization of Intangible Assets": "1.58",
"Research and Development": "-24.1",
"Other Revenues": "27.3",
"Comprehensive Net Income": "62.0",
"Other Net Income": "2.06",
"Other Compr. Net Income": "2.14",
"Economic Capital Ratio": "206"
},
"2023": {
"Liabilities, Current": "-18.6",
"Liabilities": "-41.9",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "55.0",
"Other Liabilities": "-55.1",
"Liabilities, Non-Current": "25.9",
"Property, Plant and Equipment": "-6.07",
"Assets": "105",
"Intangible Assets": "30.7",
"Assets, Current": "82.7",
"Other Assets": "-6.35",
"Research and Development": "-15.7",
"Expenses": "22.9",
"Revenues": "-62.8",
"Net Income": "-22.5",
"Selling, General and Administrative Expense": "-9.01",
"Other Expenses": "44.2",
"Other Revenues": "-62.8",
"Comprehensive Net Income": "-21.9",
"Other Net Income": "13.5",
"Economic Capital Ratio": "3.83"
},
"2024": {
"Other Liabilities": "19.1",
"Liabilities": "8.89",
"Stockholders Equity": "93.1",
"ECR before LimitedLiability": "41.8",
"Liabilities, Current": "-16.2",
"Liabilities, Non-Current": "4.48",
"Assets, Current": "54.7",
"Assets": "60.4",
"Other Assets": "-11.0",
"Assets, Non-Current": "-2.98",
"Intangible Assets": "24.3",
"Property, Plant and Equipment": "-3.66",
"Other Revenues": "-48.3",
"Revenues": "-48.3",
"Net Income": "-36.5",
"Other Net Income": "13.6",
"Comprehensive Net Income": "-36.7",
"Research and Development": "-20.0",
"Other Expenses": "35.9",
"Selling, General and Administrative Expense": "-22.4",
"Economic Capital Ratio": "9.83"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001451809_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "99,662",
"Assets, Non-Current": "162",
"Intangible Assets": "0",
"Liabilities, Current": "53,311",
"Liabilities, Non-Current": "7,940",
"Other Assets": "14,279",
"Other Compr. Net Income": "0",
"Other Expenses": "46,250",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "84,074",
"Property, Plant and Equipment": "9,288",
"Research and Development": "23,795",
"Selling, General and Administrative Expense": "20,636"
},
"output_variables": {
"Liabilities": "61,251",
"Assets": "123,391",
"Expenses": "90,681",
"Revenues": "84,074",
"Stockholders Equity": "62,140",
"Net Income": "-6,607",
"Comprehensive Net Income": "-6,607",
"BaseVar": "426,977",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "158%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "113,180",
"Assets, Non-Current": "162",
"Intangible Assets": "0",
"Liabilities, Current": "19,145",
"Liabilities, Non-Current": "6,986",
"Other Assets": "10,961",
"Other Compr. Net Income": "0",
"Other Expenses": "58,983",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "116,156",
"Property, Plant and Equipment": "11,708",
"Research and Development": "31,652",
"Selling, General and Administrative Expense": "34,893"
},
"output_variables": {
"Liabilities": "26,131",
"Assets": "136,011",
"Expenses": "125,528",
"Revenues": "116,156",
"Stockholders Equity": "109,880",
"Net Income": "-9,372",
"Comprehensive Net Income": "-9,372",
"BaseVar": "543,896",
"ECR before LimitedLiability": "273%",
"Economic Capital Ratio": "275%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "625,943",
"Assets, Non-Current": "193",
"Intangible Assets": "0",
"Liabilities, Current": "37,385",
"Liabilities, Non-Current": "8,327",
"Other Assets": "14,171",
"Other Compr. Net Income": "0",
"Other Expenses": "79,912",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "218,808",
"Property, Plant and Equipment": "37,902",
"Research and Development": "52,104",
"Selling, General and Administrative Expense": "54,515"
},
"output_variables": {
"Liabilities": "45,712",
"Assets": "678,209",
"Expenses": "186,531",
"Revenues": "218,808",
"Stockholders Equity": "632,497",
"Net Income": "32,277",
"Comprehensive Net Income": "32,277",
"BaseVar": "1,138,185",
"ECR before LimitedLiability": "443%",
"Economic Capital Ratio": "443%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "669,067",
"Assets, Non-Current": "6,724",
"Intangible Assets": "0",
"Liabilities, Current": "33,794",
"Liabilities, Non-Current": "8,342",
"Other Assets": "16,053",
"Other Compr. Net Income": "0",
"Other Expenses": "100,725",
"Other Liabilities": "0",
"Other Net Income": "7,194",
"Other Revenues": "283,605",
"Property, Plant and Equipment": "58,772",
"Research and Development": "90,288",
"Selling, General and Administrative Expense": "76,532"
},
"output_variables": {
"Liabilities": "42,136",
"Assets": "750,616",
"Expenses": "267,545",
"Revenues": "283,605",
"Stockholders Equity": "708,480",
"Net Income": "23,254",
"Comprehensive Net Income": "23,254",
"BaseVar": "1,465,605",
"ECR before LimitedLiability": "441%",
"Economic Capital Ratio": "441%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "623,242",
"Assets, Non-Current": "1,317",
"Intangible Assets": "264,177",
"Liabilities, Current": "121,394",
"Liabilities, Non-Current": "0",
"Other Assets": "8,262",
"Other Compr. Net Income": "0",
"Other Expenses": "69,785",
"Other Liabilities": "122,237",
"Other Net Income": "26,817",
"Other Revenues": "143,993",
"Property, Plant and Equipment": "54,685",
"Research and Development": "97,589",
"Selling, General and Administrative Expense": "83,971"
},
"output_variables": {
"Liabilities": "243,631",
"Assets": "951,683",
"Expenses": "251,345",
"Revenues": "143,993",
"Stockholders Equity": "708,052",
"Net Income": "-80,535",
"Comprehensive Net Income": "-80,535",
"BaseVar": "1,406,084",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "232%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "544,060",
"Assets, Non-Current": "1,199",
"Intangible Assets": "250,656",
"Liabilities, Current": "108,449",
"Liabilities, Non-Current": "76,791",
"Other Assets": "6,569",
"Other Compr. Net Income": "0",
"Other Expenses": "109,411",
"Other Liabilities": "0",
"Other Net Income": "22,125",
"Other Revenues": "202,697",
"Property, Plant and Equipment": "82,475",
"Research and Development": "106,855",
"Selling, General and Administrative Expense": "102,157"
},
"output_variables": {
"Liabilities": "185,240",
"Assets": "884,959",
"Expenses": "318,423",
"Revenues": "202,697",
"Stockholders Equity": "699,719",
"Net Income": "-93,601",
"Comprehensive Net Income": "-93,601",
"BaseVar": "1,575,414",
"ECR before LimitedLiability": "239%",
"Economic Capital Ratio": "243%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 2.434355846168782,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001451809.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001451809.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001451809.svg"
},
{
"company_id": "0000723125",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000723125.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000723125.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000723125.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000723125_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000723125_main_keyfigs.svg",
"name": "Micron Technology INC",
"rank": 29,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Micron Technology 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 Micron Technology INC compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 87% points.The greatest weakness of Micron Technology INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 51% points.
The company's Economic Capital Ratio, given in the ranking table, is 238%, being 4.7% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000723125_2025_Micron_Technology_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "14.5",
"Liabilities": "-56.5",
"Stockholders Equity": "3.80",
"ECR before LimitedLiability": "-6.68",
"Liabilities, Non-Current": "-59.5",
"Liabilities, Current": "-13.1",
"Other Assets": "-2.41",
"Assets": "19.0",
"Assets, Current": "-22.3",
"Intangible Assets": "-15.7",
"Property, Plant and Equipment": "74.8",
"Research and Development": "32.4",
"Expenses": "8.80",
"Revenues": "-19.4",
"Net Income": "-6.39",
"Selling, General and Administrative Expense": "40.6",
"Other Expenses": "-73.0",
"Other Revenues": "-19.4",
"Comprehensive Net Income": "-6.33",
"Other Net Income": "3.77",
"Economic Capital Ratio": "-63.4"
},
"2012": {
"Liabilities, Non-Current": "-80.9",
"Liabilities": "-62.3",
"Assets": "14.4",
"Stockholders Equity": "-17.0",
"ECR before LimitedLiability": "-24.9",
"Other Liabilities": "12.0",
"Liabilities, Current": "-1.36",
"Intangible Assets": "-18.3",
"Assets, Current": "-21.9",
"Property, Plant and Equipment": "70.0",
"Other Expenses": "-56.7",
"Expenses": "11.9",
"Revenues": "-14.2",
"Net Income": "-6.66",
"Selling, General and Administrative Expense": "31.6",
"Research and Development": "27.2",
"Amortization of Intangible Assets": "1.29",
"Other Revenues": "-14.2",
"Other Net Income": "-5.11",
"Comprehensive Net Income": "-7.80",
"Economic Capital Ratio": "-82.7"
},
"2013": {
"Other Liabilities": "14.3",
"Liabilities": "-108",
"Stockholders Equity": "-13.0",
"ECR before LimitedLiability": "-14.2",
"Liabilities, Current": "-23.2",
"Liabilities, Non-Current": "-98.0",
"Assets": "27.9",
"Intangible Assets": "-14.4",
"Assets, Current": "-5.36",
"Other Assets": "6.10",
"Property, Plant and Equipment": "44.0",
"Expenses": "40.0",
"Revenues": "-21.8",
"Net Income": "44.9",
"Other Expenses": "-25.6",
"Research and Development": "25.8",
"Selling, General and Administrative Expense": "37.1",
"Other Revenues": "-21.8",
"Other Net Income": "25.6",
"Comprehensive Net Income": "44.0",
"Economic Capital Ratio": "-45.5"
},
"2014": {
"Other Liabilities": "20.0",
"Liabilities": "-94.5",
"Stockholders Equity": "-68.7",
"ECR before LimitedLiability": "36.1",
"Liabilities, Non-Current": "-103",
"Liabilities, Current": "-16.3",
"Other Assets": "2.09",
"Assets": "-6.51",
"Property, Plant and Equipment": "36.9",
"Assets, Current": "-20.6",
"Intangible Assets": "-18.0",
"Research and Development": "34.5",
"Expenses": "45.6",
"Revenues": "37.1",
"Net Income": "84.6",
"Other Expenses": "-40.2",
"Selling, General and Administrative Expense": "46.7",
"Other Revenues": "37.1",
"Other Net Income": "9.53",
"Comprehensive Net Income": "85.2",
"Economic Capital Ratio": "-10.9"
},
"2015": {
"Liabilities, Non-Current": "-118",
"Liabilities": "-98.4",
"Stockholders Equity": "-51.0",
"ECR before LimitedLiability": "22.5",
"Liabilities, Current": "-4.00",
"Other Liabilities": "16.4",
"Assets, Current": "-27.2",
"Assets": "2.22",
"Property, Plant and Equipment": "46.7",
"Other Assets": "16.6",
"Intangible Assets": "-20.8",
"Expenses": "42.8",
"Revenues": "21.4",
"Net Income": "70.0",
"Selling, General and Administrative Expense": "47.3",
"Research and Development": "35.0",
"Other Expenses": "-45.2",
"Other Revenues": "21.4",
"Comprehensive Net Income": "71.1",
"Other Net Income": "10.4",
"Economic Capital Ratio": "-13.6"
},
"2016": {
"Liabilities, Non-Current": "-106",
"Liabilities": "-107",
"Stockholders Equity": "-31.8",
"ECR before LimitedLiability": "-24.9",
"Liabilities, Current": "-13.9",
"Other Liabilities": "12.0",
"Other Assets": "-3.49",
"Assets": "20.2",
"Intangible Assets": "-25.2",
"Property, Plant and Equipment": "92.8",
"Assets, Current": "-13.3",
"Other Expenses": "-27.6",
"Expenses": "23.6",
"Revenues": "-6.25",
"Net Income": "20.5",
"Research and Development": "18.6",
"Selling, General and Administrative Expense": "29.0",
"Other Revenues": "-6.25",
"Comprehensive Net Income": "20.0",
"Other Net Income": "2.86",
"Economic Capital Ratio": "-76.5"
},
"2017": {
"Liabilities, Non-Current": "-116",
"Liabilities": "-70.1",
"Stockholders Equity": "-8.50",
"ECR before LimitedLiability": "63.3",
"Liabilities, Current": "10.3",
"Other Liabilities": "22.0",
"Other Assets": "-8.94",
"Assets": "15.1",
"Assets, Current": "-15.5",
"Intangible Assets": "-17.0",
"Property, Plant and Equipment": "76.2",
"Other Expenses": "-23.1",
"Expenses": "58.0",
"Revenues": "38.7",
"Net Income": "92.6",
"Research and Development": "32.1",
"Selling, General and Administrative Expense": "46.9",
"Other Revenues": "38.7",
"Comprehensive Net Income": "92.9",
"Other Net Income": "2.90",
"Economic Capital Ratio": "23.9"
},
"2018": {
"Other Liabilities": "33.0",
"Liabilities": "83.2",
"Assets": "-3.83",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "394",
"Liabilities, Current": "61.3",
"Liabilities, Non-Current": "-8.60",
"Intangible Assets": "2.15",
"Property, Plant and Equipment": "-13.0",
"Assets, Current": "1.88",
"Research and Development": "35.6",
"Expenses": "121",
"Revenues": "137",
"Net Income": "257",
"Other Expenses": "11.4",
"Selling, General and Administrative Expense": "72.0",
"Amortization of Intangible Assets": "2.08",
"Other Revenues": "137",
"Comprehensive Net Income": "257",
"Other Net Income": "3.98",
"Economic Capital Ratio": "269"
},
"2019": {
"Other Liabilities": "12.4",
"Liabilities": "9.59",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "198",
"Liabilities, Non-Current": "-1.85",
"Assets, Current": "-4.75",
"Assets": "29.6",
"Intangible Assets": "-9.19",
"Property, Plant and Equipment": "61.8",
"Other Assets": "-2.30",
"Assets, Non-Current": "1.46",
"Other Expenses": "-11.9",
"Expenses": "71.8",
"Revenues": "44.1",
"Net Income": "113",
"Amortization of Intangible Assets": "2.04",
"Research and Development": "27.0",
"Selling, General and Administrative Expense": "54.9",
"Other Revenues": "44.1",
"Comprehensive Net Income": "113",
"Economic Capital Ratio": "144"
},
"2020": {
"Liabilities, Non-Current": "-15.5",
"Liabilities": "8.92",
"Stockholders Equity": "89.1",
"ECR before LimitedLiability": "96.1",
"Other Liabilities": "19.6",
"Liabilities, Current": "3.84",
"Other Assets": "-6.14",
"Assets": "39.7",
"Assets, Current": "-8.47",
"Property, Plant and Equipment": "88.0",
"Intangible Assets": "-13.0",
"Other Expenses": "-30.5",
"Expenses": "37.6",
"Revenues": "15.6",
"Net Income": "48.2",
"Research and Development": "21.6",
"Selling, General and Administrative Expense": "43.8",
"Other Revenues": "15.6",
"Other Net Income": "-4.57",
"Comprehensive Net Income": "47.8",
"Economic Capital Ratio": "64.6"
},
"2021": {
"Liabilities, Current": "30.7",
"Liabilities": "38.5",
"Stockholders Equity": "76.6",
"ECR before LimitedLiability": "160",
"Liabilities, Non-Current": "-18.1",
"Other Liabilities": "25.3",
"Assets, Current": "-11.0",
"Assets": "17.0",
"Other Assets": "-7.71",
"Intangible Assets": "-12.1",
"Property, Plant and Equipment": "70.4",
"Expenses": "47.2",
"Revenues": "56.2",
"Net Income": "109",
"Research and Development": "33.8",
"Selling, General and Administrative Expense": "56.3",
"Other Expenses": "-45.3",
"Other Revenues": "56.2",
"Comprehensive Net Income": "107",
"Other Net Income": "8.54",
"Economic Capital Ratio": "125"
},
"2022": {
"Liabilities, Current": "12.2",
"Liabilities": "19.7",
"Stockholders Equity": "111",
"ECR before LimitedLiability": "194",
"Other Liabilities": "28.2",
"Liabilities, Non-Current": "-22.1",
"Property, Plant and Equipment": "64.5",
"Assets": "30.8",
"Assets, Current": "-4.67",
"Intangible Assets": "-9.07",
"Other Assets": "-4.09",
"Other Expenses": "-21.1",
"Expenses": "65.9",
"Revenues": "51.9",
"Net Income": "112",
"Selling, General and Administrative Expense": "55.3",
"Research and Development": "30.3",
"Other Revenues": "51.9",
"Comprehensive Net Income": "109",
"Other Net Income": "-3.70",
"Economic Capital Ratio": "123"
},
"2023": {
"Liabilities, Current": "14.0",
"Liabilities": "-46.2",
"Stockholders Equity": "65.5",
"ECR before LimitedLiability": "28.3",
"Other Liabilities": "9.47",
"Liabilities, Non-Current": "-81.2",
"Property, Plant and Equipment": "111",
"Assets": "72.0",
"Intangible Assets": "-18.1",
"Other Assets": "-5.76",
"Assets, Non-Current": "2.73",
"Research and Development": "18.6",
"Expenses": "15.7",
"Revenues": "-37.4",
"Net Income": "-18.5",
"Selling, General and Administrative Expense": "32.1",
"Other Expenses": "-40.3",
"Other Revenues": "-37.4",
"Comprehensive Net Income": "-16.0",
"Other Compr. Net Income": "2.36",
"Economic Capital Ratio": "-22.9"
},
"2024": {
"Other Liabilities": "16.3",
"Liabilities": "-43.5",
"Stockholders Equity": "25.9",
"ECR before LimitedLiability": "36.6",
"Liabilities, Current": "-11.6",
"Liabilities, Non-Current": "-50.7",
"Assets, Current": "-8.20",
"Assets": "29.3",
"Other Assets": "-10.6",
"Assets, Non-Current": "2.31",
"Intangible Assets": "-22.3",
"Property, Plant and Equipment": "87.1",
"Other Expenses": "-38.8",
"Expenses": "26.7",
"Other Net Income": "4.89",
"Net Income": "30.5",
"Amortization of Intangible Assets": "1.19",
"Research and Development": "25.5",
"Selling, General and Administrative Expense": "35.8",
"Comprehensive Net Income": "31.5",
"Economic Capital Ratio": "4.65"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000723125_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,832,000",
"Assets, Non-Current": "460,000",
"Intangible Assets": "0",
"Liabilities, Current": "2,480,000",
"Liabilities, Non-Current": "2,420,000",
"Other Assets": "905,000",
"Other Compr. Net Income": "0",
"Other Expenses": "7,357,000",
"Other Liabilities": "0",
"Other Net Income": "142,000",
"Other Revenues": "8,788,000",
"Property, Plant and Equipment": "7,555,000",
"Research and Development": "791,000",
"Selling, General and Administrative Expense": "592,000"
},
"output_variables": {
"Liabilities": "4,900,000",
"Assets": "14,752,000",
"Expenses": "8,740,000",
"Revenues": "8,788,000",
"Stockholders Equity": "9,852,000",
"Net Income": "190,000",
"Comprehensive Net Income": "190,000",
"BaseVar": "43,664,050",
"ECR before LimitedLiability": "242%",
"Economic Capital Ratio": "246%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,758,000",
"Assets, Non-Current": "286,000",
"Intangible Assets": "0",
"Liabilities, Current": "2,243,000",
"Liabilities, Non-Current": "3,668,000",
"Other Assets": "1,181,000",
"Other Compr. Net Income": "-53,000",
"Other Expenses": "7,438,000",
"Other Liabilities": "0",
"Other Net Income": "-289,000",
"Other Revenues": "8,234,000",
"Property, Plant and Equipment": "7,103,000",
"Research and Development": "918,000",
"Selling, General and Administrative Expense": "620,000"
},
"output_variables": {
"Liabilities": "5,911,000",
"Assets": "14,328,000",
"Expenses": "8,976,000",
"Revenues": "8,234,000",
"Stockholders Equity": "8,417,000",
"Net Income": "-1,031,000",
"Comprehensive Net Income": "-1,084,000",
"BaseVar": "43,731,580",
"ECR before LimitedLiability": "154%",
"Economic Capital Ratio": "174%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,911,000",
"Assets, Non-Current": "439,000",
"Intangible Assets": "0",
"Liabilities, Current": "4,125,000",
"Liabilities, Non-Current": "4,987,000",
"Other Assets": "2,142,000",
"Other Compr. Net Income": "-21,000",
"Other Expenses": "7,591,000",
"Other Liabilities": "0",
"Other Net Income": "1,205,000",
"Other Revenues": "9,073,000",
"Property, Plant and Equipment": "7,626,000",
"Research and Development": "931,000",
"Selling, General and Administrative Expense": "562,000"
},
"output_variables": {
"Liabilities": "9,112,000",
"Assets": "19,118,000",
"Expenses": "9,084,000",
"Revenues": "9,073,000",
"Stockholders Equity": "10,006,000",
"Net Income": "1,194,000",
"Comprehensive Net Income": "1,173,000",
"BaseVar": "51,233,445",
"ECR before LimitedLiability": "198%",
"Economic Capital Ratio": "208%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,245,000",
"Assets, Non-Current": "497,000",
"Intangible Assets": "0",
"Liabilities, Current": "4,811,000",
"Liabilities, Non-Current": "6,057,000",
"Other Assets": "3,074,000",
"Other Compr. Net Income": "-41,000",
"Other Expenses": "11,441,000",
"Other Liabilities": "0",
"Other Net Income": "240,000",
"Other Revenues": "16,358,000",
"Property, Plant and Equipment": "8,682,000",
"Research and Development": "1,371,000",
"Selling, General and Administrative Expense": "707,000"
},
"output_variables": {
"Liabilities": "10,868,000",
"Assets": "22,498,000",
"Expenses": "13,519,000",
"Revenues": "16,358,000",
"Stockholders Equity": "11,630,000",
"Net Income": "3,079,000",
"Comprehensive Net Income": "3,038,000",
"BaseVar": "74,435,570",
"ECR before LimitedLiability": "233%",
"Economic Capital Ratio": "238%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,596,000",
"Assets, Non-Current": "455,000",
"Intangible Assets": "0",
"Liabilities, Current": "3,905,000",
"Liabilities, Non-Current": "6,950,000",
"Other Assets": "4,538,000",
"Other Compr. Net Income": "-43,000",
"Other Expenses": "11,508,000",
"Other Liabilities": "0",
"Other Net Income": "474,000",
"Other Revenues": "16,192,000",
"Property, Plant and Equipment": "10,554,000",
"Research and Development": "1,540,000",
"Selling, General and Administrative Expense": "719,000"
},
"output_variables": {
"Liabilities": "10,855,000",
"Assets": "24,143,000",
"Expenses": "13,767,000",
"Revenues": "16,192,000",
"Stockholders Equity": "13,288,000",
"Net Income": "2,899,000",
"Comprehensive Net Income": "2,856,000",
"BaseVar": "75,860,540",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "245%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "9,495,000",
"Assets, Non-Current": "460,000",
"Intangible Assets": "464,000",
"Liabilities, Current": "4,835,000",
"Liabilities, Non-Current": "9,777,000",
"Other Assets": "2,435,000",
"Other Compr. Net Income": "-49,000",
"Other Expenses": "10,417,000",
"Other Liabilities": "0",
"Other Net Income": "19,000",
"Other Revenues": "12,399,000",
"Property, Plant and Equipment": "14,686,000",
"Research and Development": "1,617,000",
"Selling, General and Administrative Expense": "659,000"
},
"output_variables": {
"Liabilities": "14,612,000",
"Assets": "27,540,000",
"Expenses": "12,693,000",
"Revenues": "12,399,000",
"Stockholders Equity": "12,928,000",
"Net Income": "-275,000",
"Comprehensive Net Income": "-324,000",
"BaseVar": "69,257,400",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "163%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "12,457,000",
"Assets, Non-Current": "434,000",
"Intangible Assets": "1,615,000",
"Liabilities, Current": "5,334,000",
"Liabilities, Non-Current": "10,511,000",
"Other Assets": "1,399,000",
"Other Compr. Net Income": "63,000",
"Other Expenses": "12,619,000",
"Other Liabilities": "0",
"Other Net Income": "-46,000",
"Other Revenues": "20,322,000",
"Property, Plant and Equipment": "19,431,000",
"Research and Development": "1,824,000",
"Selling, General and Administrative Expense": "743,000"
},
"output_variables": {
"Liabilities": "15,845,000",
"Assets": "35,336,000",
"Expenses": "15,186,000",
"Revenues": "20,322,000",
"Stockholders Equity": "19,491,000",
"Net Income": "5,090,000",
"Comprehensive Net Income": "5,153,000",
"BaseVar": "93,797,055",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "258%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "16,039,000",
"Assets, Non-Current": "611,000",
"Intangible Assets": "1,559,000",
"Liabilities, Current": "5,754,000",
"Liabilities, Non-Current": "4,358,000",
"Other Assets": "1,495,000",
"Other Compr. Net Income": "-22,000",
"Other Expenses": "13,010,000",
"Other Liabilities": "0",
"Other Net Income": "-289,000",
"Other Revenues": "30,391,000",
"Property, Plant and Equipment": "23,672,000",
"Research and Development": "2,141,000",
"Selling, General and Administrative Expense": "813,000"
},
"output_variables": {
"Liabilities": "10,112,000",
"Assets": "43,376,000",
"Expenses": "15,964,000",
"Revenues": "30,391,000",
"Stockholders Equity": "33,264,000",
"Net Income": "14,138,000",
"Comprehensive Net Income": "14,116,000",
"BaseVar": "116,109,390",
"ECR before LimitedLiability": "493%",
"Economic Capital Ratio": "493%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "16,503,000",
"Assets, Non-Current": "1,739,000",
"Intangible Assets": "1,568,000",
"Liabilities, Current": "6,390,000",
"Liabilities, Non-Current": "4,993,000",
"Other Assets": "837,000",
"Other Compr. Net Income": "-46,000",
"Other Expenses": "13,525,000",
"Other Liabilities": "636,000",
"Other Net Income": "-246,000",
"Other Revenues": "23,406,000",
"Property, Plant and Equipment": "28,240,000",
"Research and Development": "2,441,000",
"Selling, General and Administrative Expense": "836,000"
},
"output_variables": {
"Liabilities": "12,019,000",
"Assets": "48,887,000",
"Expenses": "16,802,000",
"Revenues": "23,406,000",
"Stockholders Equity": "36,868,000",
"Net Income": "6,358,000",
"Comprehensive Net Income": "6,312,000",
"BaseVar": "108,010,500",
"ECR before LimitedLiability": "363%",
"Economic Capital Ratio": "363%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "17,965,000",
"Assets, Non-Current": "1,829,000",
"Intangible Assets": "1,562,000",
"Liabilities, Current": "6,635,000",
"Liabilities, Non-Current": "7,404,000",
"Other Assets": "1,291,000",
"Other Compr. Net Income": "39,000",
"Other Expenses": "15,357,000",
"Other Liabilities": "643,000",
"Other Net Income": "113,000",
"Other Revenues": "21,435,000",
"Property, Plant and Equipment": "31,031,000",
"Research and Development": "2,600,000",
"Selling, General and Administrative Expense": "881,000"
},
"output_variables": {
"Liabilities": "14,682,000",
"Assets": "53,678,000",
"Expenses": "18,838,000",
"Revenues": "21,435,000",
"Stockholders Equity": "38,996,000",
"Net Income": "2,710,000",
"Comprehensive Net Income": "2,749,000",
"BaseVar": "111,593,875",
"ECR before LimitedLiability": "298%",
"Economic Capital Ratio": "299%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "19,907,000",
"Assets, Non-Current": "2,819,000",
"Intangible Assets": "1,577,000",
"Liabilities, Current": "6,424,000",
"Liabilities, Non-Current": "7,684,000",
"Other Assets": "1,333,000",
"Other Compr. Net Income": "-69,000",
"Other Expenses": "18,347,000",
"Other Liabilities": "808,000",
"Other Net Income": "60,000",
"Other Revenues": "27,705,000",
"Property, Plant and Equipment": "33,213,000",
"Research and Development": "2,663,000",
"Selling, General and Administrative Expense": "894,000"
},
"output_variables": {
"Liabilities": "14,916,000",
"Assets": "58,849,000",
"Expenses": "21,904,000",
"Revenues": "27,705,000",
"Stockholders Equity": "43,933,000",
"Net Income": "5,861,000",
"Comprehensive Net Income": "5,792,000",
"BaseVar": "132,130,770",
"ECR before LimitedLiability": "339%",
"Economic Capital Ratio": "339%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "21,781,000",
"Assets, Non-Current": "2,924,000",
"Intangible Assets": "1,649,000",
"Liabilities, Current": "7,539,000",
"Liabilities, Non-Current": "8,248,000",
"Other Assets": "1,380,000",
"Other Compr. Net Income": "-562,000",
"Other Expenses": "17,985,000",
"Other Liabilities": "589,000",
"Other Net Income": "96,000",
"Other Revenues": "30,758,000",
"Property, Plant and Equipment": "38,549,000",
"Research and Development": "3,116,000",
"Selling, General and Administrative Expense": "1,066,000"
},
"output_variables": {
"Liabilities": "16,376,000",
"Assets": "66,283,000",
"Expenses": "22,167,000",
"Revenues": "30,758,000",
"Stockholders Equity": "49,907,000",
"Net Income": "8,687,000",
"Comprehensive Net Income": "8,125,000",
"BaseVar": "143,940,945",
"ECR before LimitedLiability": "358%",
"Economic Capital Ratio": "358%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "21,244,000",
"Assets, Non-Current": "2,106,000",
"Intangible Assets": "1,554,000",
"Liabilities, Current": "4,765,000",
"Liabilities, Non-Current": "14,642,000",
"Other Assets": "1,422,000",
"Other Compr. Net Income": "248,000",
"Other Expenses": "17,692,000",
"Other Liabilities": "727,000",
"Other Net Income": "353,000",
"Other Revenues": "15,540,000",
"Property, Plant and Equipment": "37,928,000",
"Research and Development": "3,114,000",
"Selling, General and Administrative Expense": "920,000"
},
"output_variables": {
"Liabilities": "20,134,000",
"Assets": "64,254,000",
"Expenses": "21,726,000",
"Revenues": "15,540,000",
"Stockholders Equity": "44,120,000",
"Net Income": "-5,833,000",
"Comprehensive Net Income": "-5,585,000",
"BaseVar": "114,709,305",
"ECR before LimitedLiability": "194%",
"Economic Capital Ratio": "205%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "24,372,000",
"Assets, Non-Current": "2,564,000",
"Intangible Assets": "1,566,000",
"Liabilities, Current": "9,248,000",
"Liabilities, Non-Current": "14,487,000",
"Other Assets": "1,165,000",
"Other Compr. Net Income": "178,000",
"Other Expenses": "20,512,000",
"Other Liabilities": "550,000",
"Other Net Income": "738,000",
"Other Revenues": "25,111,000",
"Property, Plant and Equipment": "39,749,000",
"Research and Development": "3,430,000",
"Selling, General and Administrative Expense": "1,129,000"
},
"output_variables": {
"Liabilities": "24,285,000",
"Assets": "69,416,000",
"Expenses": "25,071,000",
"Revenues": "25,111,000",
"Stockholders Equity": "45,131,000",
"Net Income": "778,000",
"Comprehensive Net Income": "956,000",
"BaseVar": "144,703,170",
"ECR before LimitedLiability": "233%",
"Economic Capital Ratio": "238%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 2.3825343602573517,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000723125.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000723125.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000723125.svg"
},
{
"company_id": "0001047127",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001047127.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001047127.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001047127.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001047127_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001047127_main_keyfigs.svg",
"name": "Amkor Technology INC",
"rank": 30,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Amkor Technology 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 Amkor Technology INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 83% points.The greatest weakness of Amkor Technology INC is the variable Other Expenses, reducing the Economic Capital Ratio by 187% points.
The company's Economic Capital Ratio, given in the ranking table, is 234%, being 0.85% points above the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001047127_2025_Amkor_Technology_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "-69.2",
"Liabilities": "-119",
"Stockholders Equity": "-225",
"ECR before LimitedLiability": "-206",
"Liabilities, Current": "-8.23",
"Other Liabilities": "-18.0",
"Assets": "-68.0",
"Property, Plant and Equipment": "57.4",
"Assets, Current": "-58.7",
"Other Assets": "-19.5",
"Intangible Assets": "-29.7",
"Other Expenses": "-86.5",
"Expenses": "-7.44",
"Revenues": "2.29",
"Net Income": "-19.5",
"Research and Development": "50.7",
"Selling, General and Administrative Expense": "23.7",
"Other Revenues": "2.29",
"Other Net Income": "-14.2",
"Comprehensive Net Income": "-18.7",
"Economic Capital Ratio": "-209"
},
"2011": {
"Other Liabilities": "-17.2",
"Liabilities": "-118",
"Stockholders Equity": "-166",
"ECR before LimitedLiability": "-127",
"Liabilities, Non-Current": "-81.0",
"Liabilities, Current": "-1.91",
"Other Assets": "-14.3",
"Assets": "-47.2",
"Assets, Current": "-59.7",
"Intangible Assets": "-22.7",
"Property, Plant and Equipment": "69.3",
"Research and Development": "57.7",
"Expenses": "6.67",
"Revenues": "2.80",
"Net Income": "-1.68",
"Amortization of Intangible Assets": "1.94",
"Selling, General and Administrative Expense": "32.8",
"Other Expenses": "-78.4",
"Other Revenues": "2.80",
"Other Net Income": "-10.9",
"Economic Capital Ratio": "-184"
},
"2012": {
"Liabilities, Non-Current": "-92.6",
"Liabilities": "-118",
"Stockholders Equity": "-143",
"ECR before LimitedLiability": "-85.7",
"Other Liabilities": "-13.5",
"Intangible Assets": "-24.1",
"Assets": "-39.5",
"Other Assets": "-14.2",
"Assets, Current": "-51.9",
"Property, Plant and Equipment": "60.0",
"Other Expenses": "-65.5",
"Expenses": "23.7",
"Revenues": "13.2",
"Net Income": "31.4",
"Selling, General and Administrative Expense": "38.9",
"Research and Development": "54.4",
"Amortization of Intangible Assets": "1.47",
"Other Revenues": "13.2",
"Other Net Income": "-6.21",
"Comprehensive Net Income": "31.8",
"Economic Capital Ratio": "-143"
},
"2013": {
"Liabilities": "-96.9",
"Stockholders Equity": "-124",
"ECR before LimitedLiability": "-91.4",
"Liabilities, Current": "8.52",
"Liabilities, Non-Current": "-111",
"Assets": "-34.0",
"Intangible Assets": "-20.5",
"Assets, Current": "-49.7",
"Other Assets": "-10.9",
"Property, Plant and Equipment": "72.2",
"Expenses": "25.9",
"Revenues": "18.1",
"Net Income": "36.5",
"Other Expenses": "-58.6",
"Research and Development": "51.5",
"Selling, General and Administrative Expense": "37.6",
"Other Revenues": "18.1",
"Other Net Income": "-8.37",
"Comprehensive Net Income": "34.3",
"Other Compr. Net Income": "-1.82",
"Economic Capital Ratio": "-123"
},
"2014": {
"Liabilities": "-99.1",
"Stockholders Equity": "-134",
"ECR before LimitedLiability": "-65.2",
"Liabilities, Non-Current": "-111",
"Liabilities, Current": "5.65",
"Other Assets": "-15.9",
"Assets": "-37.1",
"Property, Plant and Equipment": "78.7",
"Assets, Current": "-51.8",
"Intangible Assets": "-22.2",
"Research and Development": "49.8",
"Expenses": "19.7",
"Revenues": "20.4",
"Net Income": "41.5",
"Other Expenses": "-61.8",
"Selling, General and Administrative Expense": "32.4",
"Amortization of Intangible Assets": "1.10",
"Other Revenues": "20.4",
"Comprehensive Net Income": "39.5",
"Other Compr. Net Income": "-1.64",
"Economic Capital Ratio": "-112"
},
"2015": {
"Liabilities, Non-Current": "-87.5",
"Liabilities": "-132",
"Stockholders Equity": "-107",
"ECR before LimitedLiability": "-88.6",
"Liabilities, Current": "-18.1",
"Other Liabilities": "-3.54",
"Assets, Current": "-40.3",
"Assets": "-16.3",
"Property, Plant and Equipment": "79.8",
"Other Assets": "-12.2",
"Intangible Assets": "-23.3",
"Expenses": "23.1",
"Net Income": "19.4",
"Selling, General and Administrative Expense": "30.3",
"Research and Development": "45.9",
"Other Expenses": "-51.2",
"Other Revenues": "1.45",
"Revenues": "1.45",
"Comprehensive Net Income": "23.3",
"Other Compr. Net Income": "3.63",
"Other Net Income": "-4.89",
"Economic Capital Ratio": "-125"
},
"2016": {
"Liabilities, Non-Current": "-58.9",
"Liabilities": "-59.3",
"Stockholders Equity": "-174",
"ECR before LimitedLiability": "-39.3",
"Liabilities, Current": "-5.51",
"Other Liabilities": "5.10",
"Other Assets": "-25.4",
"Assets": "-62.0",
"Intangible Assets": "-42.3",
"Property, Plant and Equipment": "89.4",
"Assets, Current": "-51.1",
"Other Expenses": "-94.8",
"Expenses": "11.6",
"Revenues": "41.8",
"Net Income": "53.4",
"Research and Development": "55.5",
"Amortization of Intangible Assets": "2.21",
"Selling, General and Administrative Expense": "39.1",
"Other Revenues": "41.8",
"Comprehensive Net Income": "54.0",
"Economic Capital Ratio": "-90.8"
},
"2017": {
"Liabilities, Non-Current": "-41.1",
"Liabilities": "-35.2",
"Stockholders Equity": "-135",
"ECR before LimitedLiability": "-33.2",
"Liabilities, Current": "-6.03",
"Other Liabilities": "9.76",
"Other Assets": "-22.6",
"Assets": "-53.1",
"Assets, Current": "-48.8",
"Intangible Assets": "-36.1",
"Property, Plant and Equipment": "78.8",
"Other Expenses": "-93.4",
"Expenses": "14.1",
"Revenues": "42.8",
"Net Income": "54.5",
"Research and Development": "48.7",
"Selling, General and Administrative Expense": "40.5",
"Other Revenues": "42.8",
"Comprehensive Net Income": "55.0",
"Other Net Income": "-3.24",
"Economic Capital Ratio": "-72.6"
},
"2018": {
"Other Liabilities": "7.91",
"Liabilities": "-2.52",
"Stockholders Equity": "-93.0",
"ECR before LimitedLiability": "61.7",
"Liabilities, Current": "23.7",
"Liabilities, Non-Current": "-43.7",
"Intangible Assets": "-32.2",
"Assets": "-48.4",
"Other Assets": "-15.9",
"Property, Plant and Equipment": "74.0",
"Assets, Current": "-50.7",
"Research and Development": "45.6",
"Expenses": "4.46",
"Revenues": "54.9",
"Net Income": "61.9",
"Other Expenses": "-116",
"Selling, General and Administrative Expense": "51.0",
"Amortization of Intangible Assets": "1.82",
"Other Revenues": "54.9",
"Comprehensive Net Income": "63.0",
"Economic Capital Ratio": "-63.2"
},
"2019": {
"Other Liabilities": "5.40",
"Liabilities": "-29.6",
"Stockholders Equity": "-104",
"ECR before LimitedLiability": "-2.44",
"Liabilities, Non-Current": "-40.8",
"Liabilities, Current": "2.83",
"Assets, Current": "-39.2",
"Assets": "-42.4",
"Intangible Assets": "-35.8",
"Property, Plant and Equipment": "-27.8",
"Other Assets": "103",
"Other Expenses": "-104",
"Expenses": "8.39",
"Revenues": "38.5",
"Net Income": "43.8",
"Research and Development": "46.7",
"Selling, General and Administrative Expense": "44.5",
"Other Revenues": "38.5",
"Other Net Income": "-3.22",
"Comprehensive Net Income": "43.7",
"Economic Capital Ratio": "-55.6"
},
"2020": {
"Liabilities": "27.0",
"Stockholders Equity": "-147",
"ECR before LimitedLiability": "-10.9",
"Other Liabilities": "20.7",
"Liabilities, Current": "6.09",
"Other Assets": "-17.9",
"Assets": "-72.1",
"Assets, Current": "-55.4",
"Property, Plant and Equipment": "41.5",
"Intangible Assets": "-38.3",
"Other Expenses": "-151",
"Expenses": "-9.58",
"Revenues": "69.5",
"Net Income": "49.6",
"Research and Development": "54.8",
"Selling, General and Administrative Expense": "49.4",
"Amortization of Intangible Assets": "2.72",
"Other Revenues": "69.5",
"Other Net Income": "-14.1",
"Comprehensive Net Income": "49.0",
"Economic Capital Ratio": "-42.4"
},
"2021": {
"Liabilities, Current": "13.5",
"Liabilities": "39.0",
"Stockholders Equity": "-167",
"ECR before LimitedLiability": "35.7",
"Other Liabilities": "29.8",
"Assets, Current": "-52.0",
"Assets": "-74.7",
"Other Assets": "-23.9",
"Intangible Assets": "-39.3",
"Assets, Non-Current": "-3.13",
"Property, Plant and Equipment": "40.4",
"Amortization of Intangible Assets": "2.44",
"Expenses": "-3.73",
"Revenues": "98.3",
"Net Income": "102",
"Research and Development": "65.2",
"Selling, General and Administrative Expense": "63.3",
"Other Expenses": "-172",
"Other Revenues": "98.3",
"Comprehensive Net Income": "99.7",
"Other Net Income": "7.56",
"Economic Capital Ratio": "0.968"
},
"2022": {
"Liabilities, Current": "12.8",
"Liabilities": "43.9",
"Stockholders Equity": "-118",
"ECR before LimitedLiability": "74.1",
"Other Liabilities": "37.0",
"Liabilities, Non-Current": "-4.41",
"Property, Plant and Equipment": "35.4",
"Assets": "-56.3",
"Assets, Current": "-38.3",
"Intangible Assets": "-35.1",
"Other Assets": "-16.0",
"Other Revenues": "101",
"Revenues": "101",
"Net Income": "92.9",
"Other Expenses": "-188",
"Comprehensive Net Income": "95.1",
"Other Compr. Net Income": "2.87",
"Selling, General and Administrative Expense": "75.1",
"Other Net Income": "-10.2",
"Research and Development": "74.2",
"Economic Capital Ratio": "2.89"
},
"2023": {
"Liabilities, Current": "23.9",
"Liabilities": "40.3",
"Stockholders Equity": "-140",
"ECR before LimitedLiability": "54.2",
"Other Liabilities": "28.3",
"Liabilities, Non-Current": "-11.0",
"Property, Plant and Equipment": "36.3",
"Assets": "-63.3",
"Intangible Assets": "-41.7",
"Assets, Current": "-38.9",
"Other Assets": "-16.9",
"Research and Development": "78.1",
"Expenses": "-4.71",
"Revenues": "83.0",
"Net Income": "75.4",
"Selling, General and Administrative Expense": "69.3",
"Other Expenses": "-192",
"Other Revenues": "83.0",
"Comprehensive Net Income": "76.2",
"Other Net Income": "-5.39",
"Economic Capital Ratio": "3.01"
},
"2024": {
"Other Liabilities": "31.0",
"Liabilities": "46.4",
"Stockholders Equity": "-163",
"ECR before LimitedLiability": "32.8",
"Liabilities, Current": "1.78",
"Liabilities, Non-Current": "17.2",
"Assets, Current": "-44.5",
"Assets": "-69.4",
"Other Assets": "-21.7",
"Assets, Non-Current": "-2.93",
"Intangible Assets": "-44.1",
"Property, Plant and Equipment": "43.5",
"Other Expenses": "-187",
"Expenses": "-21.1",
"Revenues": "83.1",
"Net Income": "66.2",
"Amortization of Intangible Assets": "2.23",
"Research and Development": "74.9",
"Selling, General and Administrative Expense": "57.3",
"Other Revenues": "83.1",
"Comprehensive Net Income": "65.3",
"Economic Capital Ratio": "0.851"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001047127_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,062,067",
"Assets, Non-Current": "93,845",
"Intangible Assets": "0",
"Liabilities, Current": "772,208",
"Liabilities, Non-Current": "974,390",
"Other Assets": "43,684",
"Other Compr. Net Income": "0",
"Other Expenses": "2,294,739",
"Other Liabilities": "353,543",
"Other Net Income": "-122,639",
"Other Revenues": "2,939,483",
"Property, Plant and Equipment": "1,537,226",
"Research and Development": "47,534",
"Selling, General and Administrative Expense": "242,424"
},
"output_variables": {
"Liabilities": "2,100,141",
"Assets": "2,736,822",
"Expenses": "2,584,697",
"Revenues": "2,939,483",
"Stockholders Equity": "636,681",
"Net Income": "232,147",
"Comprehensive Net Income": "232,147",
"BaseVar": "13,232,140",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "137%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "996,830",
"Assets, Non-Current": "70,913",
"Intangible Assets": "0",
"Liabilities, Current": "642,186",
"Liabilities, Non-Current": "1,075,544",
"Other Assets": "49,090",
"Other Compr. Net Income": "0",
"Other Expenses": "2,292,914",
"Other Liabilities": "354,096",
"Other Net Income": "-93,451",
"Other Revenues": "2,776,359",
"Property, Plant and Equipment": "1,656,214",
"Research and Development": "50,386",
"Selling, General and Administrative Expense": "246,513"
},
"output_variables": {
"Liabilities": "2,071,826",
"Assets": "2,773,047",
"Expenses": "2,589,813",
"Revenues": "2,776,359",
"Stockholders Equity": "701,221",
"Net Income": "93,095",
"Comprehensive Net Income": "93,095",
"BaseVar": "12,877,615",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "126%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,091,408",
"Assets, Non-Current": "68,074",
"Intangible Assets": "0",
"Liabilities, Current": "652,627",
"Liabilities, Non-Current": "1,341,415",
"Other Assets": "45,764",
"Other Compr. Net Income": "-492",
"Other Expenses": "2,352,737",
"Other Liabilities": "364,379",
"Other Net Income": "-92,989",
"Other Revenues": "2,759,546",
"Property, Plant and Equipment": "1,819,969",
"Research and Development": "54,118",
"Selling, General and Administrative Expense": "217,000"
},
"output_variables": {
"Liabilities": "2,358,421",
"Assets": "3,025,215",
"Expenses": "2,623,855",
"Revenues": "2,759,546",
"Stockholders Equity": "666,794",
"Net Income": "42,702",
"Comprehensive Net Income": "42,210",
"BaseVar": "13,180,047",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "113%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,232,416",
"Assets, Non-Current": "77,692",
"Intangible Assets": "0",
"Liabilities, Current": "690,936",
"Liabilities, Non-Current": "1,531,349",
"Other Assets": "110,637",
"Other Compr. Net Income": "-13,857",
"Other Expenses": "2,434,583",
"Other Liabilities": "240,073",
"Other Net Income": "-97,806",
"Other Revenues": "2,956,450",
"Property, Plant and Equipment": "2,006,553",
"Research and Development": "64,625",
"Selling, General and Administrative Expense": "247,779"
},
"output_variables": {
"Liabilities": "2,462,358",
"Assets": "3,427,298",
"Expenses": "2,746,987",
"Revenues": "2,956,450",
"Stockholders Equity": "964,940",
"Net Income": "111,657",
"Comprehensive Net Income": "97,800",
"BaseVar": "14,080,744",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "131%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,197,948",
"Assets, Non-Current": "111,125",
"Intangible Assets": "0",
"Liabilities, Current": "700,590",
"Liabilities, Non-Current": "1,576,206",
"Other Assets": "119,856",
"Other Compr. Net Income": "-36,113",
"Other Expenses": "2,610,463",
"Other Liabilities": "227,673",
"Other Net Income": "-53,728",
"Other Revenues": "3,129,440",
"Property, Plant and Equipment": "2,206,476",
"Research and Development": "76,864",
"Selling, General and Administrative Expense": "254,498"
},
"output_variables": {
"Liabilities": "2,504,469",
"Assets": "3,635,405",
"Expenses": "2,941,825",
"Revenues": "3,129,440",
"Stockholders Equity": "1,130,936",
"Net Income": "133,887",
"Comprehensive Net Income": "97,774",
"BaseVar": "14,868,455",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "137%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,317,480",
"Assets, Non-Current": "113,184",
"Intangible Assets": "19,443",
"Liabilities, Current": "1,018,184",
"Liabilities, Non-Current": "1,545,786",
"Other Assets": "2,176",
"Other Compr. Net Income": "27,988",
"Other Expenses": "2,433,373",
"Other Liabilities": "242,197",
"Other Net Income": "-77,197",
"Other Revenues": "2,884,603",
"Property, Plant and Equipment": "2,579,017",
"Research and Development": "82,017",
"Selling, General and Administrative Expense": "232,409"
},
"output_variables": {
"Liabilities": "2,806,167",
"Assets": "4,031,300",
"Expenses": "2,747,799",
"Revenues": "2,884,603",
"Stockholders Equity": "1,225,133",
"Net Income": "59,607",
"Comprehensive Net Income": "87,595",
"BaseVar": "14,406,213",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "133%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,409,696",
"Assets, Non-Current": "89,643",
"Intangible Assets": "24,122",
"Liabilities, Current": "1,005,661",
"Liabilities, Non-Current": "1,441,320",
"Other Assets": "3,977",
"Other Compr. Net Income": "5,232",
"Other Expenses": "3,246,011",
"Other Liabilities": "241,701",
"Other Net Income": "-78,783",
"Other Revenues": "3,893,635",
"Property, Plant and Equipment": "2,564,648",
"Research and Development": "117,206",
"Selling, General and Administrative Expense": "284,331"
},
"output_variables": {
"Liabilities": "2,688,682",
"Assets": "4,092,086",
"Expenses": "3,647,548",
"Revenues": "3,893,635",
"Stockholders Equity": "1,403,404",
"Net Income": "167,304",
"Comprehensive Net Income": "172,536",
"BaseVar": "17,992,638",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "148%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,650,870",
"Assets, Non-Current": "146,051",
"Intangible Assets": "25,036",
"Liabilities, Current": "1,361,789",
"Liabilities, Non-Current": "1,286,725",
"Other Assets": "4,487",
"Other Compr. Net Income": "12,075",
"Other Expenses": "3,360,097",
"Other Liabilities": "182,216",
"Other Net Income": "-97,443",
"Other Revenues": "4,186,497",
"Property, Plant and Equipment": "2,695,065",
"Research and Development": "166,614",
"Selling, General and Administrative Expense": "297,455"
},
"output_variables": {
"Liabilities": "2,830,730",
"Assets": "4,521,509",
"Expenses": "3,824,166",
"Revenues": "4,186,497",
"Stockholders Equity": "1,690,779",
"Net Income": "264,888",
"Comprehensive Net Income": "276,963",
"BaseVar": "19,226,266",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "162%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,671,208",
"Assets, Non-Current": "144,178",
"Intangible Assets": "25,720",
"Liabilities, Current": "1,158,423",
"Liabilities, Non-Current": "1,296,803",
"Other Assets": "3,893",
"Other Compr. Net Income": "-1,180",
"Other Expenses": "3,662,151",
"Other Liabilities": "184,321",
"Other Net Income": "-72,329",
"Other Revenues": "4,316,466",
"Property, Plant and Equipment": "2,650,448",
"Research and Development": "157,182",
"Selling, General and Administrative Expense": "295,239"
},
"output_variables": {
"Liabilities": "2,639,547",
"Assets": "4,495,447",
"Expenses": "4,114,572",
"Revenues": "4,316,466",
"Stockholders Equity": "1,855,900",
"Net Income": "129,565",
"Comprehensive Net Income": "128,385",
"BaseVar": "19,853,705",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "161%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,001,533",
"Assets, Non-Current": "111,733",
"Intangible Assets": "25,976",
"Liabilities, Current": "1,059,803",
"Liabilities, Non-Current": "1,468,602",
"Other Assets": "2,556,373",
"Other Compr. Net Income": "-6,437",
"Other Expenses": "3,437,091",
"Other Liabilities": "176,971",
"Other Net Income": "-73,360",
"Other Revenues": "4,052,650",
"Property, Plant and Equipment": "0",
"Research and Development": "137,638",
"Selling, General and Administrative Expense": "281,933"
},
"output_variables": {
"Liabilities": "2,705,376",
"Assets": "4,695,615",
"Expenses": "3,856,662",
"Revenues": "4,052,650",
"Stockholders Equity": "1,990,239",
"Net Income": "122,628",
"Comprehensive Net Income": "116,191",
"BaseVar": "18,999,639",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "163%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,132,932",
"Assets, Non-Current": "145,628",
"Intangible Assets": "27,325",
"Liabilities, Current": "1,315,987",
"Liabilities, Non-Current": "1,192,755",
"Other Assets": "150,424",
"Other Compr. Net Income": "5,794",
"Other Expenses": "4,195,958",
"Other Liabilities": "159,610",
"Other Net Income": "-70,563",
"Other Revenues": "5,050,589",
"Property, Plant and Equipment": "2,566,002",
"Research and Development": "140,727",
"Selling, General and Administrative Expense": "302,842"
},
"output_variables": {
"Liabilities": "2,668,352",
"Assets": "5,022,311",
"Expenses": "4,639,527",
"Revenues": "5,050,589",
"Stockholders Equity": "2,353,959",
"Net Income": "340,499",
"Comprehensive Net Income": "346,293",
"BaseVar": "22,548,127",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "192%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,856,563",
"Assets, Non-Current": "122,860",
"Intangible Assets": "24,516",
"Liabilities, Current": "1,679,735",
"Liabilities, Non-Current": "1,265,801",
"Other Assets": "163,557",
"Other Compr. Net Income": "-9,904",
"Other Expenses": "4,982,234",
"Other Liabilities": "120,472",
"Other Net Income": "-48,367",
"Other Revenues": "6,138,329",
"Property, Plant and Equipment": "2,871,058",
"Research and Development": "166,037",
"Selling, General and Administrative Expense": "296,084"
},
"output_variables": {
"Liabilities": "3,066,008",
"Assets": "6,038,554",
"Expenses": "5,444,355",
"Revenues": "6,138,329",
"Stockholders Equity": "2,972,546",
"Net Income": "645,607",
"Comprehensive Net Income": "635,703",
"BaseVar": "26,844,710",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "215%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,301,239",
"Assets, Non-Current": "188,890",
"Intangible Assets": "21,517",
"Liabilities, Current": "1,662,411",
"Liabilities, Non-Current": "1,366,105",
"Other Assets": "174,497",
"Other Compr. Net Income": "-4,498",
"Other Expenses": "5,851,488",
"Other Liabilities": "93,540",
"Other Net Income": "-40,254",
"Other Revenues": "7,091,585",
"Property, Plant and Equipment": "3,135,614",
"Research and Development": "149,429",
"Selling, General and Administrative Expense": "283,372"
},
"output_variables": {
"Liabilities": "3,122,056",
"Assets": "6,821,757",
"Expenses": "6,284,289",
"Revenues": "7,091,585",
"Stockholders Equity": "3,699,701",
"Net Income": "767,042",
"Comprehensive Net Income": "762,544",
"BaseVar": "30,672,405",
"ECR before LimitedLiability": "233%",
"Economic Capital Ratio": "238%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,195,810",
"Assets, Non-Current": "138,062",
"Intangible Assets": "20,003",
"Liabilities, Current": "1,384,475",
"Liabilities, Non-Current": "1,304,482",
"Other Assets": "117,805",
"Other Compr. Net Income": "-2,667",
"Other Expenses": "5,641,622",
"Other Liabilities": "87,133",
"Other Net Income": "-26,446",
"Other Revenues": "6,503,065",
"Property, Plant and Equipment": "3,299,445",
"Research and Development": "177,473",
"Selling, General and Administrative Expense": "295,393"
},
"output_variables": {
"Liabilities": "2,776,090",
"Assets": "6,771,125",
"Expenses": "6,114,488",
"Revenues": "6,503,065",
"Stockholders Equity": "3,995,035",
"Net Income": "362,131",
"Comprehensive Net Income": "359,464",
"BaseVar": "28,991,973",
"ECR before LimitedLiability": "225%",
"Economic Capital Ratio": "231%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,073,472",
"Assets, Non-Current": "166,272",
"Intangible Assets": "17,947",
"Liabilities, Current": "1,455,275",
"Liabilities, Non-Current": "1,235,294",
"Other Assets": "110,489",
"Other Compr. Net Income": "-10,363",
"Other Expenses": "5,459,961",
"Other Liabilities": "70,594",
"Other Net Income": "-7,439",
"Other Revenues": "6,317,692",
"Property, Plant and Equipment": "3,576,148",
"Research and Development": "162,951",
"Selling, General and Administrative Expense": "331,806"
},
"output_variables": {
"Liabilities": "2,761,163",
"Assets": "6,944,328",
"Expenses": "5,954,718",
"Revenues": "6,317,692",
"Stockholders Equity": "4,183,165",
"Net Income": "355,535",
"Comprehensive Net Income": "345,172",
"BaseVar": "28,388,501",
"ECR before LimitedLiability": "229%",
"Economic Capital Ratio": "234%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 2.3445248778335674,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001047127.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001047127.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001047127.svg"
},
{
"company_id": "0001821769",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001821769.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001821769.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001821769.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001821769_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001821769_main_keyfigs.svg",
"name": "Navitas Semiconductor Corp",
"rank": 31,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Navitas Semiconductor 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 Navitas Semiconductor Corp compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 105% points.The greatest weakness of Navitas Semiconductor Corp is the variable Other Revenues, reducing the Economic Capital Ratio by 116% points.
The company's Economic Capital Ratio, given in the ranking table, is 233%, being 0.84% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001821769_2025_Navitas_Semiconductor_Corp.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Current": "4.53",
"Liabilities": "-34.1",
"Stockholders Equity": "-25.1",
"ECR before LimitedLiability": "-162",
"Liabilities, Non-Current": "3.46",
"Other Liabilities": "-62.6",
"Assets, Current": "17.4",
"Assets": "12.2",
"Other Assets": "-9.88",
"Intangible Assets": "-15.4",
"Assets, Non-Current": "-1.44",
"Property, Plant and Equipment": "-10.2",
"Expenses": "10.7",
"Revenues": "-37.5",
"Net Income": "-62.3",
"Selling, General and Administrative Expense": "-8.41",
"Other Expenses": "13.5",
"Other Revenues": "-37.5",
"Comprehensive Net Income": "-62.9",
"Other Net Income": "-36.1",
"Economic Capital Ratio": "-196"
},
"2022": {
"Liabilities, Current": "68.2",
"Liabilities": "136",
"Assets": "-14.4",
"Stockholders Equity": "198",
"ECR before LimitedLiability": "344",
"Other Liabilities": "15.2",
"Liabilities, Non-Current": "64.6",
"Property, Plant and Equipment": "3.32",
"Intangible Assets": "-32.9",
"Other Expenses": "157",
"Expenses": "76.0",
"Revenues": "-197",
"Net Income": "159",
"Selling, General and Administrative Expense": "-55.1",
"Amortization of Intangible Assets": "-9.71",
"Research and Development": "-16.4",
"Other Revenues": "-197",
"Comprehensive Net Income": "163",
"Other Net Income": "275",
"Other Compr. Net Income": "3.93",
"Economic Capital Ratio": "273"
},
"2023": {
"Property, Plant and Equipment": "-17.5",
"Assets": "89.0",
"Liabilities, Current": "2.55",
"Stockholders Equity": "88.1",
"ECR before LimitedLiability": "-30.3",
"Intangible Assets": "93.7",
"Assets, Current": "21.8",
"Other Assets": "-7.60",
"Research and Development": "-21.8",
"Expenses": "-11.7",
"Revenues": "-73.8",
"Net Income": "-125",
"Selling, General and Administrative Expense": "-16.4",
"Amortization of Intangible Assets": "-15.8",
"Other Expenses": "43.1",
"Other Revenues": "-73.8",
"Other Liabilities": "-21.4",
"Liabilities, Non-Current": "17.3",
"Comprehensive Net Income": "-123",
"Other Net Income": "-26.4",
"Economic Capital Ratio": "-81.5"
},
"2024": {
"Other Liabilities": "11.1",
"Liabilities": "74.4",
"Stockholders Equity": "91.5",
"ECR before LimitedLiability": "31.1",
"Liabilities, Current": "31.4",
"Liabilities, Non-Current": "44.6",
"Assets, Current": "-22.3",
"Assets": "22.8",
"Other Assets": "-13.2",
"Intangible Assets": "105",
"Property, Plant and Equipment": "-18.8",
"Other Expenses": "53.0",
"Expenses": "-65.8",
"Revenues": "-116",
"Net Income": "-106",
"Amortization of Intangible Assets": "-28.9",
"Research and Development": "-55.3",
"Selling, General and Administrative Expense": "-40.8",
"Other Revenues": "-116",
"Other Net Income": "63.8",
"Comprehensive Net Income": "-107",
"Economic Capital Ratio": "-0.845"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001821769_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "291,370",
"Assets, Non-Current": "1,553",
"Intangible Assets": "170",
"Liabilities, Current": "10,728",
"Liabilities, Non-Current": "3,776",
"Other Assets": "206",
"Other Compr. Net Income": "-1.0",
"Other Expenses": "13,097",
"Other Liabilities": "215,561",
"Other Net Income": "-84,130",
"Other Revenues": "23,736",
"Property, Plant and Equipment": "2,302",
"Research and Development": "27,820",
"Selling, General and Administrative Expense": "51,374"
},
"output_variables": {
"Liabilities": "230,065",
"Assets": "295,601",
"Expenses": "92,291",
"Revenues": "23,736",
"Stockholders Equity": "65,536",
"Net Income": "-152,685",
"Comprehensive Net Income": "-152,686",
"BaseVar": "646,136",
"ECR before LimitedLiability": "-164%",
"Economic Capital Ratio": "17%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "6,913",
"Assets, Current": "142,148",
"Assets, Non-Current": "3,054",
"Intangible Assets": "267,147",
"Liabilities, Current": "20,351",
"Liabilities, Non-Current": "5,263",
"Other Assets": "6,381",
"Other Compr. Net Income": "1,021",
"Other Expenses": "3,184",
"Other Liabilities": "14,888",
"Other Net Income": "173,712",
"Other Revenues": "37,943",
"Property, Plant and Equipment": "6,532",
"Research and Development": "50,318",
"Selling, General and Administrative Expense": "78,353"
},
"output_variables": {
"Liabilities": "40,502",
"Assets": "425,262",
"Expenses": "138,768",
"Revenues": "37,943",
"Stockholders Equity": "384,760",
"Net Income": "72,887",
"Comprehensive Net Income": "73,908",
"BaseVar": "905,897",
"ECR before LimitedLiability": "508%",
"Economic Capital Ratio": "508%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "18,820",
"Assets, Current": "208,482",
"Assets, Non-Current": "5,328",
"Intangible Assets": "254,314",
"Liabilities, Current": "50,384",
"Liabilities, Non-Current": "6,653",
"Other Assets": "8,268",
"Other Compr. Net Income": "518",
"Other Expenses": "47,875",
"Other Liabilities": "47,892",
"Other Net Income": "-28,336",
"Other Revenues": "79,456",
"Property, Plant and Equipment": "9,154",
"Research and Development": "68,825",
"Selling, General and Administrative Expense": "61,551"
},
"output_variables": {
"Liabilities": "104,929",
"Assets": "485,546",
"Expenses": "197,071",
"Revenues": "79,456",
"Stockholders Equity": "380,617",
"Net Income": "-145,951",
"Comprehensive Net Income": "-145,433",
"BaseVar": "880,042",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "146%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "18,926",
"Assets, Current": "120,266",
"Assets, Non-Current": "10,478",
"Intangible Assets": "235,410",
"Liabilities, Current": "21,144",
"Liabilities, Non-Current": "10,172",
"Other Assets": "8,403",
"Other Compr. Net Income": "0",
"Other Expenses": "55,844",
"Other Liabilities": "10,649",
"Other Net Income": "45,734",
"Other Revenues": "83,302",
"Property, Plant and Equipment": "15,421",
"Research and Development": "76,002",
"Selling, General and Administrative Expense": "62,863"
},
"output_variables": {
"Liabilities": "41,965",
"Assets": "389,978",
"Expenses": "213,635",
"Revenues": "83,302",
"Stockholders Equity": "348,013",
"Net Income": "-84,599",
"Comprehensive Net Income": "-84,599",
"BaseVar": "872,186",
"ECR before LimitedLiability": "227%",
"Economic Capital Ratio": "233%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 2.3275712915424527,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001821769.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001821769.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001821769.svg"
},
{
"company_id": "0001835632",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001835632.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001835632.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001835632_main_keyfigs.svg",
"name": "Marvell Technology Inc",
"rank": 32,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Marvell Technology 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 Marvell Technology Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 147% points.The greatest weakness of Marvell Technology Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 88% points.
The company's Economic Capital Ratio, given in the ranking table, is 231%, being 2.3% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001835632_2025_Marvell_Technology_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Current": "12.6",
"Liabilities": "15.0",
"Stockholders Equity": "122",
"ECR before LimitedLiability": "108",
"Liabilities, Non-Current": "-23.4",
"Other Liabilities": "23.8",
"Assets, Current": "-24.8",
"Assets": "67.4",
"Intangible Assets": "139",
"Assets, Non-Current": "5.06",
"Property, Plant and Equipment": "-7.86",
"Expenses": "28.9",
"Revenues": "-7.15",
"Net Income": "24.4",
"Research and Development": "-13.6",
"Selling, General and Administrative Expense": "24.0",
"Other Expenses": "17.1",
"Other Revenues": "-7.15",
"Comprehensive Net Income": "23.6",
"Other Net Income": "2.47",
"Economic Capital Ratio": "72.9"
},
"2022": {
"Liabilities, Current": "12.8",
"Liabilities": "-59.5",
"Stockholders Equity": "114",
"ECR before LimitedLiability": "86.4",
"Other Liabilities": "17.3",
"Liabilities, Non-Current": "-102",
"Property, Plant and Equipment": "-8.64",
"Assets": "113",
"Assets, Current": "-20.8",
"Assets, Non-Current": "5.25",
"Intangible Assets": "192",
"Other Assets": "-3.73",
"Other Expenses": "27.2",
"Expenses": "42.5",
"Revenues": "-28.7",
"Net Income": "10.5",
"Selling, General and Administrative Expense": "15.4",
"Other Revenues": "-28.7",
"Comprehensive Net Income": "11.7",
"Other Net Income": "-6.11",
"Economic Capital Ratio": "15.1"
},
"2023": {
"Liabilities": "-58.3",
"Stockholders Equity": "84.1",
"ECR before LimitedLiability": "72.1",
"Other Liabilities": "-82.3",
"Liabilities, Non-Current": "18.7",
"Property, Plant and Equipment": "-12.0",
"Assets": "78.8",
"Intangible Assets": "148",
"Assets, Current": "-22.1",
"Other Assets": "-4.97",
"Assets, Non-Current": "8.27",
"Research and Development": "2.36",
"Expenses": "43.6",
"Revenues": "-18.4",
"Net Income": "22.1",
"Selling, General and Administrative Expense": "22.8",
"Other Expenses": "19.1",
"Other Revenues": "-18.4",
"Comprehensive Net Income": "22.7",
"Other Net Income": "-5.19",
"Economic Capital Ratio": "20.9"
},
"2024": {
"Other Liabilities": "-87.8",
"Liabilities": "-42.4",
"Stockholders Equity": "65.4",
"ECR before LimitedLiability": "29.7",
"Liabilities, Current": "2.27",
"Liabilities, Non-Current": "29.0",
"Assets, Current": "-28.3",
"Assets": "60.9",
"Other Assets": "-9.18",
"Assets, Non-Current": "8.88",
"Intangible Assets": "147",
"Property, Plant and Equipment": "-11.9",
"Other Expenses": "9.20",
"Expenses": "25.1",
"Amortization of Intangible Assets": "1.01",
"Research and Development": "-2.76",
"Selling, General and Administrative Expense": "18.0",
"Other Revenues": "-22.2",
"Revenues": "-22.2",
"Other Net Income": "-5.09",
"Economic Capital Ratio": "-2.28"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001835632_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,617,145",
"Assets, Non-Current": "541,569",
"Intangible Assets": "7,607,661",
"Liabilities, Current": "1,077,097",
"Liabilities, Non-Current": "1,252,023",
"Other Assets": "672,424",
"Other Compr. Net Income": "0",
"Other Expenses": "1,642,439",
"Other Liabilities": "0",
"Other Net Income": "-63,779",
"Other Revenues": "2,968,900",
"Property, Plant and Equipment": "326,125",
"Research and Development": "1,072,740",
"Selling, General and Administrative Expense": "467,240"
},
"output_variables": {
"Liabilities": "2,329,120",
"Assets": "10,764,924",
"Expenses": "3,182,419",
"Revenues": "2,968,900",
"Stockholders Equity": "8,435,804",
"Net Income": "-277,298",
"Comprehensive Net Income": "-277,298",
"BaseVar": "18,448,935",
"ECR before LimitedLiability": "285%",
"Economic Capital Ratio": "287%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,493,400",
"Assets, Non-Current": "994,400",
"Intangible Assets": "17,664,500",
"Liabilities, Current": "1,388,600",
"Liabilities, Non-Current": "5,017,900",
"Other Assets": "493,500",
"Other Compr. Net Income": "0",
"Other Expenses": "2,368,100",
"Other Liabilities": "0",
"Other Net Income": "-135,800",
"Other Revenues": "4,462,400",
"Property, Plant and Equipment": "462,800",
"Research and Development": "1,424,200",
"Selling, General and Administrative Expense": "955,300"
},
"output_variables": {
"Liabilities": "6,406,500",
"Assets": "22,108,600",
"Expenses": "4,747,600",
"Revenues": "4,462,400",
"Stockholders Equity": "15,702,100",
"Net Income": "-421,000",
"Comprehensive Net Income": "-421,000",
"BaseVar": "32,154,757",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "250%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,281,100",
"Assets, Non-Current": "1,508,800",
"Intangible Assets": "16,688,900",
"Liabilities, Current": "2,386,700",
"Liabilities, Non-Current": "590,500",
"Other Assets": "465,900",
"Other Compr. Net Income": "0",
"Other Expenses": "3,302,300",
"Other Liabilities": "3,907,700",
"Other Net Income": "-152,900",
"Other Revenues": "5,919,600",
"Property, Plant and Equipment": "577,400",
"Research and Development": "1,784,300",
"Selling, General and Administrative Expense": "843,600"
},
"output_variables": {
"Liabilities": "6,884,900",
"Assets": "22,522,100",
"Expenses": "5,930,200",
"Revenues": "5,919,600",
"Stockholders Equity": "15,637,200",
"Net Income": "-163,500",
"Comprehensive Net Income": "-163,500",
"BaseVar": "37,688,670",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "249%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,062,700",
"Assets, Non-Current": "1,506,900",
"Intangible Assets": "15,591,000",
"Liabilities, Current": "1,814,200",
"Liabilities, Non-Current": "524,300",
"Other Assets": "311,900",
"Other Compr. Net Income": "1,100",
"Other Expenses": "3,519,900",
"Other Liabilities": "4,058,600",
"Other Net Income": "-191,000",
"Other Revenues": "5,507,700",
"Property, Plant and Equipment": "756,000",
"Research and Development": "1,896,200",
"Selling, General and Administrative Expense": "834,000"
},
"output_variables": {
"Liabilities": "6,397,100",
"Assets": "21,228,500",
"Expenses": "6,250,100",
"Revenues": "5,507,700",
"Stockholders Equity": "14,831,400",
"Net Income": "-933,400",
"Comprehensive Net Income": "-932,300",
"BaseVar": "36,696,858",
"ECR before LimitedLiability": "225%",
"Economic Capital Ratio": "231%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 2.313196443442125,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001835632.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001835632.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001835632.svg"
},
{
"company_id": "0000097476",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000097476.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000097476.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000097476.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000097476_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000097476_main_keyfigs.svg",
"name": "Texas Instruments INC",
"rank": 33,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Texas Instruments 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 Texas Instruments INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 72% points.The greatest weakness of Texas Instruments INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 158% points.
The company's Economic Capital Ratio, given in the ranking table, is 222%, being 11% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000097476_2025_Texas_Instruments_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Other Liabilities": "-8.51",
"Liabilities": "74.8",
"Assets": "-14.4",
"Stockholders Equity": "-80.8",
"ECR before LimitedLiability": "55.0",
"Liabilities, Current": "38.6",
"Liabilities, Non-Current": "47.4",
"Assets, Current": "-10.2",
"Intangible Assets": "-4.37",
"Selling, General and Administrative Expense": "3.11",
"Expenses": "-25.9",
"Revenues": "45.0",
"Net Income": "15.8",
"Other Expenses": "-47.3",
"Amortization of Intangible Assets": "3.14",
"Research and Development": "15.1",
"Other Revenues": "45.0",
"Other Net Income": "-3.30",
"Comprehensive Net Income": "20.6",
"Other Compr. Net Income": "4.78",
"Economic Capital Ratio": "53.0"
},
"2010": {
"Liabilities, Non-Current": "59.4",
"Liabilities": "80.3",
"Assets": "-5.51",
"Stockholders Equity": "-110",
"ECR before LimitedLiability": "104",
"Liabilities, Current": "45.7",
"Other Liabilities": "-24.1",
"Assets, Current": "-3.90",
"Intangible Assets": "-2.21",
"Other Expenses": "-57.1",
"Expenses": "-10.2",
"Revenues": "72.2",
"Net Income": "67.8",
"Research and Development": "23.4",
"Selling, General and Administrative Expense": "21.0",
"Amortization of Intangible Assets": "2.35",
"Other Revenues": "72.2",
"Other Net Income": "5.79",
"Comprehensive Net Income": "65.4",
"Other Compr. Net Income": "-2.36",
"Economic Capital Ratio": "100"
},
"2011": {
"Other Liabilities": "-25.3",
"Liabilities": "-121",
"Stockholders Equity": "-44.7",
"ECR before LimitedLiability": "-21.3",
"Liabilities, Non-Current": "-72.4",
"Liabilities, Current": "-9.49",
"Other Assets": "-5.72",
"Assets": "11.1",
"Assets, Current": "-26.1",
"Intangible Assets": "40.2",
"Assets, Non-Current": "-2.26",
"Property, Plant and Equipment": "12.6",
"Research and Development": "17.9",
"Expenses": "33.6",
"Revenues": "3.84",
"Net Income": "36.1",
"Selling, General and Administrative Expense": "21.2",
"Other Expenses": "-6.97",
"Other Revenues": "3.84",
"Comprehensive Net Income": "34.6",
"Economic Capital Ratio": "-78.0"
},
"2012": {
"Liabilities, Non-Current": "-72.2",
"Liabilities": "-104",
"Stockholders Equity": "-30.4",
"ECR before LimitedLiability": "31.9",
"Other Liabilities": "-14.1",
"Liabilities, Current": "-8.70",
"Intangible Assets": "37.3",
"Assets": "14.5",
"Other Assets": "-6.01",
"Assets, Current": "-18.1",
"Property, Plant and Equipment": "7.14",
"Other Expenses": "6.39",
"Expenses": "42.3",
"Revenues": "16.0",
"Net Income": "59.7",
"Selling, General and Administrative Expense": "17.1",
"Research and Development": "19.2",
"Other Revenues": "16.0",
"Other Net Income": "4.35",
"Comprehensive Net Income": "61.4",
"Economic Capital Ratio": "-25.9"
},
"2013": {
"Other Liabilities": "-9.18",
"Liabilities": "-79.1",
"Stockholders Equity": "-20.6",
"ECR before LimitedLiability": "34.1",
"Liabilities, Current": "13.7",
"Liabilities, Non-Current": "-86.0",
"Assets": "11.5",
"Intangible Assets": "37.9",
"Assets, Current": "-17.5",
"Other Assets": "-6.08",
"Property, Plant and Equipment": "3.99",
"Expenses": "52.1",
"Revenues": "29.2",
"Net Income": "77.5",
"Other Expenses": "12.3",
"Research and Development": "21.7",
"Selling, General and Administrative Expense": "19.0",
"Other Revenues": "29.2",
"Comprehensive Net Income": "80.4",
"Other Compr. Net Income": "3.71",
"Economic Capital Ratio": "2.80"
},
"2014": {
"Other Liabilities": "-4.64",
"Liabilities": "-69.2",
"Assets": "-2.64",
"Stockholders Equity": "-46.1",
"ECR before LimitedLiability": "80.1",
"Liabilities, Non-Current": "-77.5",
"Liabilities, Current": "11.0",
"Other Assets": "-10.2",
"Assets, Current": "-18.4",
"Intangible Assets": "32.5",
"Research and Development": "30.1",
"Expenses": "55.2",
"Revenues": "54.6",
"Net Income": "107",
"Other Expenses": "8.48",
"Selling, General and Administrative Expense": "16.6",
"Other Revenues": "54.6",
"Other Net Income": "5.77",
"Comprehensive Net Income": "108",
"Other Compr. Net Income": "1.70",
"Economic Capital Ratio": "33.1"
},
"2015": {
"Liabilities, Non-Current": "-66.7",
"Liabilities": "-58.0",
"Assets": "-7.57",
"Stockholders Equity": "-56.0",
"ECR before LimitedLiability": "87.1",
"Liabilities, Current": "4.73",
"Other Liabilities": "2.49",
"Assets, Current": "-18.4",
"Other Assets": "5.45",
"Intangible Assets": "11.5",
"Expenses": "54.8",
"Revenues": "63.7",
"Net Income": "114",
"Selling, General and Administrative Expense": "20.9",
"Research and Development": "39.1",
"Other Expenses": "-7.18",
"Other Revenues": "63.7",
"Comprehensive Net Income": "117",
"Other Net Income": "2.47",
"Other Compr. Net Income": "2.65",
"Economic Capital Ratio": "51.0"
},
"2016": {
"Liabilities, Non-Current": "-39.4",
"Liabilities": "-4.71",
"Assets": "-15.2",
"Stockholders Equity": "-67.3",
"ECR before LimitedLiability": "155",
"Liabilities, Current": "20.5",
"Other Liabilities": "11.5",
"Other Assets": "-2.68",
"Assets, Non-Current": "-1.49",
"Assets, Current": "-11.8",
"Other Expenses": "-2.65",
"Expenses": "64.3",
"Revenues": "94.9",
"Net Income": "160",
"Research and Development": "39.9",
"Amortization of Intangible Assets": "3.14",
"Selling, General and Administrative Expense": "24.4",
"Other Revenues": "94.9",
"Comprehensive Net Income": "161",
"Other Net Income": "13.0",
"Economic Capital Ratio": "103"
},
"2017": {
"Liabilities, Non-Current": "-93.0",
"Liabilities": "6.96",
"Assets": "-20.0",
"Stockholders Equity": "-64.7",
"ECR before LimitedLiability": "117",
"Liabilities, Current": "52.4",
"Other Liabilities": "29.9",
"Other Assets": "-4.62",
"Assets, Current": "-14.4",
"Other Expenses": "-22.4",
"Expenses": "55.8",
"Revenues": "91.6",
"Net Income": "143",
"Research and Development": "39.4",
"Amortization of Intangible Assets": "3.22",
"Selling, General and Administrative Expense": "35.7",
"Other Revenues": "91.6",
"Comprehensive Net Income": "145",
"Other Net Income": "7.42",
"Other Compr. Net Income": "3.68",
"Economic Capital Ratio": "77.5"
},
"2018": {
"Other Liabilities": "26.3",
"Liabilities": "2.57",
"Assets": "-12.1",
"Stockholders Equity": "-45.2",
"ECR before LimitedLiability": "235",
"Liabilities, Current": "72.7",
"Liabilities, Non-Current": "-124",
"Intangible Assets": "4.40",
"Assets, Current": "-13.8",
"Assets, Non-Current": "-1.71",
"Research and Development": "28.2",
"Expenses": "85.2",
"Revenues": "127",
"Net Income": "199",
"Other Expenses": "12.6",
"Selling, General and Administrative Expense": "43.9",
"Amortization of Intangible Assets": "2.36",
"Other Revenues": "127",
"Comprehensive Net Income": "199",
"Other Net Income": "12.1",
"Economic Capital Ratio": "110"
},
"2019": {
"Other Liabilities": "18.5",
"Liabilities": "-61.6",
"Assets": "-9.47",
"Stockholders Equity": "-62.9",
"ECR before LimitedLiability": "135",
"Liabilities, Non-Current": "-136",
"Liabilities, Current": "35.5",
"Assets, Current": "-11.3",
"Intangible Assets": "1.50",
"Other Expenses": "17.2",
"Expenses": "78.5",
"Revenues": "86.9",
"Net Income": "155",
"Amortization of Intangible Assets": "2.49",
"Research and Development": "27.5",
"Selling, General and Administrative Expense": "34.4",
"Other Revenues": "86.9",
"Other Net Income": "7.24",
"Comprehensive Net Income": "157",
"Other Compr. Net Income": "3.89",
"Economic Capital Ratio": "81.4"
},
"2020": {
"Liabilities, Non-Current": "-128",
"Liabilities": "-46.3",
"Assets": "-13.5",
"Stockholders Equity": "-66.3",
"ECR before LimitedLiability": "89.0",
"Other Liabilities": "27.0",
"Liabilities, Current": "32.8",
"Other Assets": "-6.82",
"Assets, Current": "-8.45",
"Intangible Assets": "2.06",
"Other Expenses": "20.2",
"Expenses": "70.9",
"Revenues": "84.4",
"Net Income": "141",
"Research and Development": "24.1",
"Selling, General and Administrative Expense": "27.0",
"Amortization of Intangible Assets": "2.39",
"Other Revenues": "84.4",
"Comprehensive Net Income": "140",
"Other Compr. Net Income": "-1.34",
"Economic Capital Ratio": "57.6"
},
"2021": {
"Liabilities, Current": "55.6",
"Liabilities": "-19.1",
"Assets": "-11.1",
"Stockholders Equity": "-56.5",
"ECR before LimitedLiability": "164",
"Liabilities, Non-Current": "-137",
"Other Liabilities": "35.0",
"Assets, Current": "-4.69",
"Other Assets": "-8.58",
"Property, Plant and Equipment": "4.89",
"Expenses": "86.6",
"Revenues": "118",
"Net Income": "195",
"Research and Development": "37.7",
"Selling, General and Administrative Expense": "40.9",
"Other Expenses": "7.49",
"Other Revenues": "118",
"Comprehensive Net Income": "197",
"Other Net Income": "12.1",
"Other Compr. Net Income": "3.03",
"Economic Capital Ratio": "129"
},
"2022": {
"Liabilities, Current": "36.5",
"Liabilities": "-49.9",
"Stockholders Equity": "-23.3",
"ECR before LimitedLiability": "174",
"Other Liabilities": "34.1",
"Liabilities, Non-Current": "-144",
"Other Expenses": "14.5",
"Expenses": "93.1",
"Net Income": "182",
"Selling, General and Administrative Expense": "42.9",
"Amortization of Intangible Assets": "1.70",
"Research and Development": "36.2",
"Other Revenues": "110",
"Revenues": "110",
"Property, Plant and Equipment": "8.89",
"Assets, Non-Current": "1.50",
"Intangible Assets": "-2.32",
"Other Assets": "-5.44",
"Comprehensive Net Income": "182",
"Other Net Income": "-3.28",
"Economic Capital Ratio": "103"
},
"2023": {
"Liabilities, Current": "22.8",
"Liabilities": "-99.0",
"Stockholders Equity": "-22.8",
"ECR before LimitedLiability": "96.2",
"Other Liabilities": "19.9",
"Liabilities, Non-Current": "-165",
"Property, Plant and Equipment": "21.0",
"Assets": "13.8",
"Intangible Assets": "-6.78",
"Other Assets": "-5.33",
"Assets, Non-Current": "3.82",
"Research and Development": "31.9",
"Expenses": "74.7",
"Revenues": "47.9",
"Net Income": "116",
"Selling, General and Administrative Expense": "30.7",
"Other Expenses": "15.4",
"Other Revenues": "47.9",
"Comprehensive Net Income": "118",
"Other Net Income": "4.58",
"Economic Capital Ratio": "45.0"
},
"2024": {
"Other Liabilities": "15.9",
"Liabilities": "-119",
"Stockholders Equity": "-36.2",
"ECR before LimitedLiability": "20.7",
"Liabilities, Current": "5.60",
"Liabilities, Non-Current": "-158",
"Assets": "15.9",
"Other Assets": "-7.53",
"Assets, Non-Current": "10.3",
"Intangible Assets": "-9.71",
"Property, Plant and Equipment": "26.9",
"Other Expenses": "10.8",
"Expenses": "50.7",
"Revenues": "20.4",
"Net Income": "72.0",
"Research and Development": "22.5",
"Selling, General and Administrative Expense": "19.6",
"Other Revenues": "20.4",
"Other Net Income": "5.55",
"Comprehensive Net Income": "72.5",
"Economic Capital Ratio": "-11.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000097476_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "6,114,000",
"Assets, Non-Current": "51,000",
"Intangible Assets": "1,050,000",
"Liabilities, Current": "1,587,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,746,000",
"Other Compr. Net Income": "169,000",
"Other Expenses": "6,187,000",
"Other Liabilities": "810,000",
"Other Net Income": "26,000",
"Other Revenues": "10,427,000",
"Property, Plant and Equipment": "3,158,000",
"Research and Development": "1,476,000",
"Selling, General and Administrative Expense": "1,320,000"
},
"output_variables": {
"Liabilities": "2,397,000",
"Assets": "12,119,000",
"Expenses": "8,983,000",
"Revenues": "10,427,000",
"Stockholders Equity": "9,722,000",
"Net Income": "1,470,000",
"Comprehensive Net Income": "1,639,000",
"BaseVar": "44,801,575",
"ECR before LimitedLiability": "400%",
"Economic Capital Ratio": "400%"
}
},
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "7,060,000",
"Assets, Non-Current": "45,000",
"Intangible Assets": "1,000,000",
"Liabilities, Current": "1,981,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,616,000",
"Other Compr. Net Income": "-80,000",
"Other Expenses": "7,830,000",
"Other Liabilities": "983,000",
"Other Net Income": "181,000",
"Other Revenues": "13,966,000",
"Property, Plant and Equipment": "3,680,000",
"Research and Development": "1,570,000",
"Selling, General and Administrative Expense": "1,519,000"
},
"output_variables": {
"Liabilities": "2,964,000",
"Assets": "13,401,000",
"Expenses": "10,919,000",
"Revenues": "13,966,000",
"Stockholders Equity": "10,437,000",
"Net Income": "3,228,000",
"Comprehensive Net Income": "3,148,000",
"BaseVar": "56,337,090",
"ECR before LimitedLiability": "446%",
"Economic Capital Ratio": "446%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "7,828,000",
"Assets, Non-Current": "57,000",
"Intangible Assets": "7,352,000",
"Liabilities, Current": "3,499,000",
"Liabilities, Non-Current": "4,211,000",
"Other Assets": "832,000",
"Other Compr. Net Income": "-75,000",
"Other Expenses": "8,151,000",
"Other Liabilities": "1,835,000",
"Other Net Income": "5,000",
"Other Revenues": "13,735,000",
"Property, Plant and Equipment": "4,428,000",
"Research and Development": "1,715,000",
"Selling, General and Administrative Expense": "1,638,000"
},
"output_variables": {
"Liabilities": "9,545,000",
"Assets": "20,497,000",
"Expenses": "11,504,000",
"Revenues": "13,735,000",
"Stockholders Equity": "10,952,000",
"Net Income": "2,236,000",
"Comprehensive Net Income": "2,161,000",
"BaseVar": "63,506,885",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "232%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,230,000",
"Assets, Non-Current": "254,000",
"Intangible Assets": "6,920,000",
"Liabilities, Current": "3,430,000",
"Liabilities, Non-Current": "4,186,000",
"Other Assets": "705,000",
"Other Compr. Net Income": "77,000",
"Other Expenses": "7,432,000",
"Other Liabilities": "1,444,000",
"Other Net Income": "47,000",
"Other Revenues": "12,825,000",
"Property, Plant and Equipment": "3,912,000",
"Research and Development": "1,877,000",
"Selling, General and Administrative Expense": "1,804,000"
},
"output_variables": {
"Liabilities": "9,060,000",
"Assets": "20,021,000",
"Expenses": "11,113,000",
"Revenues": "12,825,000",
"Stockholders Equity": "10,961,000",
"Net Income": "1,759,000",
"Comprehensive Net Income": "1,836,000",
"BaseVar": "60,619,230",
"ECR before LimitedLiability": "225%",
"Economic Capital Ratio": "231%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,019,000",
"Assets, Non-Current": "264,000",
"Intangible Assets": "6,585,000",
"Liabilities, Current": "2,747,000",
"Liabilities, Non-Current": "4,158,000",
"Other Assets": "671,000",
"Other Compr. Net Income": "171,000",
"Other Expenses": "6,680,000",
"Other Liabilities": "1,226,000",
"Other Net Income": "17,000",
"Other Revenues": "12,205,000",
"Property, Plant and Equipment": "3,399,000",
"Research and Development": "1,522,000",
"Selling, General and Administrative Expense": "1,858,000"
},
"output_variables": {
"Liabilities": "8,131,000",
"Assets": "18,938,000",
"Expenses": "10,060,000",
"Revenues": "12,205,000",
"Stockholders Equity": "10,807,000",
"Net Income": "2,162,000",
"Comprehensive Net Income": "2,333,000",
"BaseVar": "56,531,995",
"ECR before LimitedLiability": "253%",
"Economic Capital Ratio": "256%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "7,768,000",
"Assets, Non-Current": "244,000",
"Intangible Assets": "6,264,000",
"Liabilities, Current": "2,662,000",
"Liabilities, Non-Current": "3,641,000",
"Other Assets": "606,000",
"Other Compr. Net Income": "-4,000",
"Other Expenses": "7,044,000",
"Other Liabilities": "1,029,000",
"Other Net Income": "21,000",
"Other Revenues": "13,045,000",
"Property, Plant and Equipment": "2,840,000",
"Research and Development": "1,358,000",
"Selling, General and Administrative Expense": "1,843,000"
},
"output_variables": {
"Liabilities": "7,332,000",
"Assets": "17,722,000",
"Expenses": "10,245,000",
"Revenues": "13,045,000",
"Stockholders Equity": "10,390,000",
"Net Income": "2,821,000",
"Comprehensive Net Income": "2,817,000",
"BaseVar": "57,175,225",
"ECR before LimitedLiability": "280%",
"Economic Capital Ratio": "282%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "7,074,000",
"Assets, Non-Current": "62,000",
"Intangible Assets": "4,362,000",
"Liabilities, Current": "2,555,000",
"Liabilities, Non-Current": "3,120,000",
"Other Assets": "2,136,000",
"Other Compr. Net Income": "0",
"Other Expenses": "7,018,000",
"Other Liabilities": "609,000",
"Other Net Income": "32,000",
"Other Revenues": "13,000,000",
"Property, Plant and Equipment": "2,596,000",
"Research and Development": "1,280,000",
"Selling, General and Administrative Expense": "1,748,000"
},
"output_variables": {
"Liabilities": "6,284,000",
"Assets": "16,230,000",
"Expenses": "10,046,000",
"Revenues": "13,000,000",
"Stockholders Equity": "9,946,000",
"Net Income": "2,986,000",
"Comprehensive Net Income": "2,986,000",
"BaseVar": "55,451,370",
"ECR before LimitedLiability": "308%",
"Economic Capital Ratio": "309%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "7,457,000",
"Assets, Non-Current": "79,000",
"Intangible Assets": "4,362,000",
"Liabilities, Current": "2,264,000",
"Liabilities, Non-Current": "2,978,000",
"Other Assets": "2,021,000",
"Other Compr. Net Income": "6,000",
"Other Expenses": "6,849,000",
"Other Liabilities": "716,000",
"Other Net Income": "211,000",
"Other Revenues": "13,370,000",
"Property, Plant and Equipment": "2,512,000",
"Research and Development": "1,370,000",
"Selling, General and Administrative Expense": "1,767,000"
},
"output_variables": {
"Liabilities": "5,958,000",
"Assets": "16,431,000",
"Expenses": "9,986,000",
"Revenues": "13,370,000",
"Stockholders Equity": "10,473,000",
"Net Income": "3,595,000",
"Comprehensive Net Income": "3,601,000",
"BaseVar": "56,336,795",
"ECR before LimitedLiability": "342%",
"Economic Capital Ratio": "342%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,734,000",
"Assets, Non-Current": "86,000",
"Intangible Assets": "4,362,000",
"Liabilities, Current": "2,258,000",
"Liabilities, Non-Current": "4,880,000",
"Other Assets": "1,796,000",
"Other Compr. Net Income": "142,000",
"Other Expenses": "8,152,000",
"Other Liabilities": "167,000",
"Other Net Income": "75,000",
"Other Revenues": "14,961,000",
"Property, Plant and Equipment": "2,664,000",
"Research and Development": "1,508,000",
"Selling, General and Administrative Expense": "1,694,000"
},
"output_variables": {
"Liabilities": "7,305,000",
"Assets": "17,642,000",
"Expenses": "11,354,000",
"Revenues": "14,961,000",
"Stockholders Equity": "10,337,000",
"Net Income": "3,682,000",
"Comprehensive Net Income": "3,824,000",
"BaseVar": "63,282,280",
"ECR before LimitedLiability": "311%",
"Economic Capital Ratio": "312%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,097,000",
"Assets, Non-Current": "140,000",
"Intangible Assets": "4,362,000",
"Liabilities, Current": "2,474,000",
"Liabilities, Non-Current": "5,509,000",
"Other Assets": "1,355,000",
"Other Compr. Net Income": "-59,000",
"Other Expenses": "7,059,000",
"Other Liabilities": "160,000",
"Other Net Income": "98,000",
"Other Revenues": "15,784,000",
"Property, Plant and Equipment": "3,183,000",
"Research and Development": "1,559,000",
"Selling, General and Administrative Expense": "1,684,000"
},
"output_variables": {
"Liabilities": "8,143,000",
"Assets": "17,137,000",
"Expenses": "10,302,000",
"Revenues": "15,784,000",
"Stockholders Equity": "8,994,000",
"Net Income": "5,580,000",
"Comprehensive Net Income": "5,521,000",
"BaseVar": "62,895,345",
"ECR before LimitedLiability": "334%",
"Economic Capital Ratio": "334%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,761,000",
"Assets, Non-Current": "468,000",
"Intangible Assets": "4,362,000",
"Liabilities, Current": "2,123,000",
"Liabilities, Non-Current": "6,817,000",
"Other Assets": "1,124,000",
"Other Compr. Net Income": "126,000",
"Other Expenses": "6,352,000",
"Other Liabilities": "171,000",
"Other Net Income": "175,000",
"Other Revenues": "14,383,000",
"Property, Plant and Equipment": "3,303,000",
"Research and Development": "1,544,000",
"Selling, General and Administrative Expense": "1,645,000"
},
"output_variables": {
"Liabilities": "9,111,000",
"Assets": "18,018,000",
"Expenses": "9,541,000",
"Revenues": "14,383,000",
"Stockholders Equity": "8,907,000",
"Net Income": "5,017,000",
"Comprehensive Net Income": "5,143,000",
"BaseVar": "59,955,375",
"ECR before LimitedLiability": "299%",
"Economic Capital Ratio": "300%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,239,000",
"Assets, Non-Current": "569,000",
"Intangible Assets": "4,362,000",
"Liabilities, Current": "2,390,000",
"Liabilities, Non-Current": "7,553,000",
"Other Assets": "912,000",
"Other Compr. Net Income": "-13,000",
"Other Expenses": "6,026,000",
"Other Liabilities": "221,000",
"Other Net Income": "313,000",
"Other Revenues": "14,461,000",
"Property, Plant and Equipment": "3,269,000",
"Research and Development": "1,530,000",
"Selling, General and Administrative Expense": "1,623,000"
},
"output_variables": {
"Liabilities": "10,164,000",
"Assets": "19,351,000",
"Expenses": "9,179,000",
"Revenues": "14,461,000",
"Stockholders Equity": "9,187,000",
"Net Income": "5,595,000",
"Comprehensive Net Income": "5,582,000",
"BaseVar": "60,652,390",
"ECR before LimitedLiability": "291%",
"Economic Capital Ratio": "292%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "13,685,000",
"Assets, Non-Current": "748,000",
"Intangible Assets": "4,362,000",
"Liabilities, Current": "2,569,000",
"Liabilities, Non-Current": "8,608,000",
"Other Assets": "740,000",
"Other Compr. Net Income": "203,000",
"Other Expenses": "7,498,000",
"Other Liabilities": "166,000",
"Other Net Income": "143,000",
"Other Revenues": "18,344,000",
"Property, Plant and Equipment": "5,141,000",
"Research and Development": "1,554,000",
"Selling, General and Administrative Expense": "1,666,000"
},
"output_variables": {
"Liabilities": "11,343,000",
"Assets": "24,676,000",
"Expenses": "10,718,000",
"Revenues": "18,344,000",
"Stockholders Equity": "13,333,000",
"Net Income": "7,769,000",
"Comprehensive Net Income": "7,972,000",
"BaseVar": "74,325,820",
"ECR before LimitedLiability": "343%",
"Economic Capital Ratio": "343%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "14,021,000",
"Assets, Non-Current": "1,135,000",
"Intangible Assets": "4,362,000",
"Liabilities, Current": "2,985,000",
"Liabilities, Non-Current": "9,461,000",
"Other Assets": "813,000",
"Other Compr. Net Income": "-97,000",
"Other Expenses": "8,011,000",
"Other Liabilities": "184,000",
"Other Net Income": "106,000",
"Other Revenues": "20,028,000",
"Property, Plant and Equipment": "6,876,000",
"Research and Development": "1,670,000",
"Selling, General and Administrative Expense": "1,704,000"
},
"output_variables": {
"Liabilities": "12,630,000",
"Assets": "27,207,000",
"Expenses": "11,385,000",
"Revenues": "20,028,000",
"Stockholders Equity": "14,577,000",
"Net Income": "8,749,000",
"Comprehensive Net Income": "8,652,000",
"BaseVar": "80,463,140",
"ECR before LimitedLiability": "338%",
"Economic Capital Ratio": "338%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "15,122,000",
"Assets, Non-Current": "1,712,000",
"Intangible Assets": "4,362,000",
"Liabilities, Current": "3,320,000",
"Liabilities, Non-Current": "11,960,000",
"Other Assets": "1,153,000",
"Other Compr. Net Income": "49,000",
"Other Expenses": "7,761,000",
"Other Liabilities": "171,000",
"Other Net Income": "440,000",
"Other Revenues": "17,519,000",
"Property, Plant and Equipment": "9,999,000",
"Research and Development": "1,863,000",
"Selling, General and Administrative Expense": "1,825,000"
},
"output_variables": {
"Liabilities": "15,451,000",
"Assets": "32,348,000",
"Expenses": "11,449,000",
"Revenues": "17,519,000",
"Stockholders Equity": "16,897,000",
"Net Income": "6,510,000",
"Comprehensive Net Income": "6,559,000",
"BaseVar": "80,309,655",
"ECR before LimitedLiability": "271%",
"Economic Capital Ratio": "273%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "15,026,000",
"Assets, Non-Current": "3,348,000",
"Intangible Assets": "4,362,000",
"Liabilities, Current": "3,643,000",
"Liabilities, Non-Current": "14,800,000",
"Other Assets": "1,426,000",
"Other Compr. Net Income": "65,000",
"Other Expenses": "7,585,000",
"Other Liabilities": "163,000",
"Other Net Income": "496,000",
"Other Revenues": "15,641,000",
"Property, Plant and Equipment": "11,347,000",
"Research and Development": "1,959,000",
"Selling, General and Administrative Expense": "1,794,000"
},
"output_variables": {
"Liabilities": "18,606,000",
"Assets": "35,509,000",
"Expenses": "11,338,000",
"Revenues": "15,641,000",
"Stockholders Equity": "16,903,000",
"Net Income": "4,799,000",
"Comprehensive Net Income": "4,864,000",
"BaseVar": "79,796,600",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "222%"
}
}
},
"top_rated": false,
"trend": -11.0,
"value": 2.223076775215114,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000097476.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000097476.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000097476.svg"
},
{
"company_id": "0000817720",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000817720.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000817720.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000817720.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000817720_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000817720_main_keyfigs.svg",
"name": "Synaptics Inc",
"rank": 34,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Synaptics 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 Synaptics Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 36% points.The greatest weakness of Synaptics Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 138% points.
The company's Economic Capital Ratio, given in the ranking table, is 199%, being 34% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000817720_2025_Synaptics_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "62.0",
"Liabilities": "90.5",
"Stockholders Equity": "-208",
"ECR before LimitedLiability": "13.5",
"Liabilities, Current": "2.75",
"Other Liabilities": "32.0",
"Assets": "-40.9",
"Property, Plant and Equipment": "-16.1",
"Assets, Current": "-12.5",
"Other Assets": "-9.18",
"Intangible Assets": "-18.8",
"Other Expenses": "-96.7",
"Expenses": "-84.3",
"Revenues": "63.9",
"Net Income": "-21.1",
"Research and Development": "-11.8",
"Selling, General and Administrative Expense": "21.3",
"Amortization of Intangible Assets": "2.79",
"Other Revenues": "63.9",
"Comprehensive Net Income": "-19.5",
"Economic Capital Ratio": "10.0"
},
"2011": {
"Other Liabilities": "38.8",
"Liabilities": "127",
"Stockholders Equity": "-153",
"ECR before LimitedLiability": "146",
"Liabilities, Non-Current": "66.9",
"Liabilities, Current": "37.1",
"Other Assets": "-4.46",
"Assets": "-23.1",
"Assets, Current": "-9.20",
"Intangible Assets": "-9.54",
"Property, Plant and Equipment": "-8.66",
"Research and Development": "-10.3",
"Expenses": "-44.0",
"Revenues": "104",
"Net Income": "59.8",
"Amortization of Intangible Assets": "4.80",
"Selling, General and Administrative Expense": "44.7",
"Other Expenses": "-83.3",
"Other Revenues": "104",
"Comprehensive Net Income": "60.0",
"Economic Capital Ratio": "89.3"
},
"2012": {
"Liabilities, Non-Current": "58.7",
"Liabilities": "101",
"Stockholders Equity": "-46.4",
"ECR before LimitedLiability": "180",
"Other Liabilities": "38.0",
"Liabilities, Current": "13.3",
"Intangible Assets": "-7.49",
"Assets": "-17.1",
"Other Assets": "-5.64",
"Assets, Current": "4.28",
"Property, Plant and Equipment": "-10.7",
"Other Expenses": "-13.5",
"Expenses": "7.04",
"Revenues": "97.4",
"Net Income": "111",
"Selling, General and Administrative Expense": "33.1",
"Research and Development": "-15.7",
"Other Revenues": "97.4",
"Other Net Income": "7.62",
"Comprehensive Net Income": "112",
"Economic Capital Ratio": "122"
},
"2013": {
"Other Liabilities": "41.4",
"Liabilities": "103",
"Stockholders Equity": "-29.7",
"ECR before LimitedLiability": "174",
"Liabilities, Current": "14.2",
"Liabilities, Non-Current": "55.8",
"Assets": "-12.0",
"Intangible Assets": "-6.47",
"Assets, Current": "3.42",
"Other Assets": "-3.64",
"Property, Plant and Equipment": "-6.47",
"Expenses": "30.9",
"Revenues": "107",
"Net Income": "137",
"Other Expenses": "11.1",
"Research and Development": "-25.4",
"Selling, General and Administrative Expense": "43.9",
"Other Revenues": "107",
"Comprehensive Net Income": "140",
"Other Compr. Net Income": "3.07",
"Economic Capital Ratio": "143"
},
"2014": {
"Other Liabilities": "5.90",
"Liabilities": "30.7",
"Stockholders Equity": "-86.5",
"ECR before LimitedLiability": "72.9",
"Liabilities, Non-Current": "38.5",
"Liabilities, Current": "-15.6",
"Other Assets": "-9.70",
"Assets": "-35.9",
"Property, Plant and Equipment": "-14.9",
"Assets, Non-Current": "3.84",
"Assets, Current": "-5.39",
"Intangible Assets": "-14.5",
"Other Revenues": "66.4",
"Revenues": "66.4",
"Net Income": "71.8",
"Research and Development": "-8.23",
"Comprehensive Net Income": "74.7",
"Other Expenses": "-37.4",
"Selling, General and Administrative Expense": "41.2",
"Other Net Income": "7.06",
"Economic Capital Ratio": "25.9"
},
"2015": {
"Liabilities, Non-Current": "-17.9",
"Liabilities": "-25.6",
"Stockholders Equity": "-180",
"ECR before LimitedLiability": "-10.2",
"Liabilities, Current": "-22.6",
"Other Liabilities": "13.7",
"Assets, Current": "-37.7",
"Assets": "-63.3",
"Property, Plant and Equipment": "-22.5",
"Other Assets": "5.06",
"Intangible Assets": "-15.9",
"Expenses": "-5.67",
"Revenues": "57.0",
"Net Income": "53.8",
"Selling, General and Administrative Expense": "49.4",
"Research and Development": "10.8",
"Other Expenses": "-80.9",
"Other Revenues": "57.0",
"Comprehensive Net Income": "56.1",
"Other Compr. Net Income": "2.82",
"Economic Capital Ratio": "-46.3"
},
"2016": {
"Liabilities, Non-Current": "5.38",
"Liabilities": "38.2",
"Stockholders Equity": "-250",
"ECR before LimitedLiability": "23.2",
"Liabilities, Current": "4.26",
"Other Liabilities": "30.7",
"Other Assets": "-17.9",
"Assets": "-95.0",
"Intangible Assets": "-37.2",
"Property, Plant and Equipment": "-21.9",
"Assets, Current": "-47.2",
"Other Expenses": "-96.1",
"Expenses": "-25.4",
"Revenues": "93.5",
"Net Income": "80.0",
"Research and Development": "5.50",
"Selling, General and Administrative Expense": "48.0",
"Other Revenues": "93.5",
"Comprehensive Net Income": "79.0",
"Other Net Income": "7.97",
"Economic Capital Ratio": "-28.4"
},
"2017": {
"Liabilities, Non-Current": "12.9",
"Liabilities": "82.6",
"Stockholders Equity": "-221",
"ECR before LimitedLiability": "25.7",
"Liabilities, Current": "47.1",
"Other Liabilities": "39.2",
"Other Assets": "-22.4",
"Assets": "-96.7",
"Assets, Current": "-52.7",
"Intangible Assets": "-32.0",
"Property, Plant and Equipment": "-24.0",
"Other Expenses": "-153",
"Expenses": "-47.4",
"Revenues": "106",
"Net Income": "77.1",
"Research and Development": "14.1",
"Selling, General and Administrative Expense": "65.0",
"Other Revenues": "106",
"Comprehensive Net Income": "76.0",
"Other Net Income": "8.09",
"Economic Capital Ratio": "-13.8"
},
"2018": {
"Other Liabilities": "20.0",
"Liabilities": "35.6",
"Assets": "-74.1",
"Stockholders Equity": "-105",
"ECR before LimitedLiability": "43.6",
"Liabilities, Current": "52.4",
"Liabilities, Non-Current": "-45.8",
"Intangible Assets": "-5.82",
"Property, Plant and Equipment": "-23.3",
"Assets, Current": "-53.0",
"Research and Development": "-13.4",
"Expenses": "-35.3",
"Revenues": "65.2",
"Net Income": "34.0",
"Other Expenses": "-83.7",
"Selling, General and Administrative Expense": "55.4",
"Amortization of Intangible Assets": "2.12",
"Other Revenues": "65.2",
"Comprehensive Net Income": "35.4",
"Other Net Income": "8.37",
"Economic Capital Ratio": "-81.2"
},
"2019": {
"Other Liabilities": "-101",
"Liabilities": "8.69",
"Assets": "-71.2",
"Stockholders Equity": "-141",
"ECR before LimitedLiability": "-5.35",
"Liabilities, Non-Current": "45.5",
"Liabilities, Current": "24.7",
"Assets, Current": "-45.7",
"Intangible Assets": "-9.54",
"Property, Plant and Equipment": "-24.2",
"Other Expenses": "-64.2",
"Expenses": "-20.0",
"Revenues": "54.0",
"Net Income": "37.6",
"Amortization of Intangible Assets": "2.46",
"Research and Development": "-13.1",
"Selling, General and Administrative Expense": "47.4",
"Other Revenues": "54.0",
"Other Net Income": "3.60",
"Comprehensive Net Income": "37.7",
"Economic Capital Ratio": "-58.6"
},
"2020": {
"Liabilities, Non-Current": "36.3",
"Liabilities": "8.08",
"Stockholders Equity": "-105",
"ECR before LimitedLiability": "-5.49",
"Other Liabilities": "-87.9",
"Liabilities, Current": "29.8",
"Other Assets": "-11.7",
"Assets": "-50.8",
"Assets, Current": "-16.7",
"Property, Plant and Equipment": "-23.6",
"Intangible Assets": "-6.43",
"Other Revenues": "33.6",
"Revenues": "33.6",
"Net Income": "48.4",
"Other Expenses": "-38.5",
"Comprehensive Net Income": "47.6",
"Amortization of Intangible Assets": "2.43",
"Other Net Income": "18.0",
"Selling, General and Administrative Expense": "36.7",
"Research and Development": "-7.30",
"Economic Capital Ratio": "-37.0"
},
"2021": {
"Liabilities, Current": "-46.2",
"Liabilities": "-46.2",
"Stockholders Equity": "-68.0",
"ECR before LimitedLiability": "-9.74",
"Liabilities, Non-Current": "-22.5",
"Other Liabilities": "18.9",
"Assets, Current": "-11.7",
"Assets": "-20.0",
"Other Assets": "1.60",
"Intangible Assets": "6.43",
"Property, Plant and Equipment": "-15.6",
"Expenses": "14.5",
"Revenues": "31.3",
"Net Income": "50.4",
"Research and Development": "-1.53",
"Selling, General and Administrative Expense": "27.1",
"Other Expenses": "-13.5",
"Other Revenues": "31.3",
"Comprehensive Net Income": "49.5",
"Other Net Income": "5.02",
"Economic Capital Ratio": "-44.5"
},
"2022": {
"Liabilities, Current": "5.45",
"Liabilities": "-73.1",
"Stockholders Equity": "-40.5",
"ECR before LimitedLiability": "27.7",
"Other Liabilities": "21.1",
"Liabilities, Non-Current": "-122",
"Property, Plant and Equipment": "-18.6",
"Assets": "2.58",
"Assets, Current": "-4.16",
"Assets, Non-Current": "3.20",
"Intangible Assets": "14.3",
"Other Assets": "9.44",
"Other Expenses": "-4.25",
"Expenses": "29.0",
"Revenues": "34.0",
"Net Income": "57.4",
"Selling, General and Administrative Expense": "30.8",
"Other Revenues": "34.0",
"Comprehensive Net Income": "58.7",
"Other Net Income": "-3.63",
"Economic Capital Ratio": "-43.6"
},
"2024": {
"Other Liabilities": "14.3",
"Liabilities": "-106",
"Stockholders Equity": "-6.41",
"Economic Capital Ratio": "-34.4",
"Liabilities, Current": "2.47",
"Liabilities, Non-Current": "-138",
"Assets, Current": "3.01",
"Assets": "32.5",
"Other Assets": "22.3",
"Assets, Non-Current": "4.11",
"Intangible Assets": "18.3",
"Property, Plant and Equipment": "-14.9",
"Other Expenses": "30.9",
"Expenses": "34.9",
"Revenues": "-4.64",
"Net Income": "36.0",
"Research and Development": "-8.86",
"Selling, General and Administrative Expense": "12.1",
"Other Revenues": "-4.64",
"Other Net Income": "5.72",
"Comprehensive Net Income": "35.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000817720_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "334,505",
"Assets, Non-Current": "24,414",
"Intangible Assets": "1,927",
"Liabilities, Current": "105,971",
"Liabilities, Non-Current": "0",
"Other Assets": "28,012",
"Other Compr. Net Income": "0",
"Other Expenses": "316,323",
"Other Liabilities": "0",
"Other Net Income": "977",
"Other Revenues": "514,890",
"Property, Plant and Equipment": "25,821",
"Research and Development": "86,552",
"Selling, General and Administrative Expense": "60,027"
},
"output_variables": {
"Liabilities": "105,971",
"Assets": "414,679",
"Expenses": "462,902",
"Revenues": "514,890",
"Stockholders Equity": "308,708",
"Net Income": "52,965",
"Comprehensive Net Income": "52,965",
"BaseVar": "2,134,668",
"ECR before LimitedLiability": "355%",
"Economic Capital Ratio": "356%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "374,184",
"Assets, Non-Current": "27,992",
"Intangible Assets": "1,927",
"Liabilities, Current": "92,761",
"Liabilities, Non-Current": "0",
"Other Assets": "25,876",
"Other Compr. Net Income": "0",
"Other Expenses": "362,101",
"Other Liabilities": "0",
"Other Net Income": "911",
"Other Revenues": "598,538",
"Property, Plant and Equipment": "26,222",
"Research and Development": "105,003",
"Selling, General and Administrative Expense": "68,549"
},
"output_variables": {
"Liabilities": "92,761",
"Assets": "456,201",
"Expenses": "535,653",
"Revenues": "598,538",
"Stockholders Equity": "363,440",
"Net Income": "63,796",
"Comprehensive Net Income": "63,796",
"BaseVar": "2,448,201",
"ECR before LimitedLiability": "399%",
"Economic Capital Ratio": "399%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "446,177",
"Assets, Non-Current": "23,309",
"Intangible Assets": "31,795",
"Liabilities, Current": "105,598",
"Liabilities, Non-Current": "0",
"Other Assets": "15,321",
"Other Compr. Net Income": "-522",
"Other Expenses": "307,084",
"Other Liabilities": "0",
"Other Net Income": "999",
"Other Revenues": "548,228",
"Property, Plant and Equipment": "24,903",
"Research and Development": "117,954",
"Selling, General and Administrative Expense": "70,045"
},
"output_variables": {
"Liabilities": "105,598",
"Assets": "541,505",
"Expenses": "495,083",
"Revenues": "548,228",
"Stockholders Equity": "435,907",
"Net Income": "54,144",
"Comprehensive Net Income": "53,622",
"BaseVar": "2,324,405",
"ECR before LimitedLiability": "379%",
"Economic Capital Ratio": "379%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "1,025",
"Assets, Current": "560,420",
"Assets, Non-Current": "22,037",
"Intangible Assets": "20,695",
"Liabilities, Current": "149,626",
"Liabilities, Non-Current": "0",
"Other Assets": "30,079",
"Other Compr. Net Income": "4,804",
"Other Expenses": "340,353",
"Other Liabilities": "0",
"Other Net Income": "1,042",
"Other Revenues": "663,588",
"Property, Plant and Equipment": "58,035",
"Research and Development": "144,699",
"Selling, General and Administrative Expense": "79,620"
},
"output_variables": {
"Liabilities": "149,626",
"Assets": "691,266",
"Expenses": "565,697",
"Revenues": "663,588",
"Stockholders Equity": "541,640",
"Net Income": "98,933",
"Comprehensive Net Income": "103,737",
"BaseVar": "2,785,722",
"ECR before LimitedLiability": "396%",
"Economic Capital Ratio": "396%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "1,000",
"Assets, Current": "742,500",
"Assets, Non-Current": "53,900",
"Intangible Assets": "61,000",
"Liabilities, Current": "254,400",
"Liabilities, Non-Current": "12,000",
"Other Assets": "82,100",
"Other Compr. Net Income": "1,700",
"Other Expenses": "609,100",
"Other Liabilities": "52,700",
"Other Net Income": "0",
"Other Revenues": "949,500",
"Property, Plant and Equipment": "80,800",
"Research and Development": "192,700",
"Selling, General and Administrative Expense": "100,000"
},
"output_variables": {
"Liabilities": "319,100",
"Assets": "1,020,300",
"Expenses": "902,800",
"Revenues": "949,500",
"Stockholders Equity": "701,200",
"Net Income": "46,700",
"Comprehensive Net Income": "48,400",
"BaseVar": "4,220,110",
"ECR before LimitedLiability": "273%",
"Economic Capital Ratio": "275%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "916,000",
"Assets, Non-Current": "37,800",
"Intangible Assets": "206,800",
"Liabilities, Current": "446,700",
"Liabilities, Non-Current": "245,700",
"Other Assets": "235,400",
"Other Compr. Net Income": "-700",
"Other Expenses": "1,173,300",
"Other Liabilities": "33,900",
"Other Net Income": "200",
"Other Revenues": "1,704,600",
"Property, Plant and Equipment": "123,400",
"Research and Development": "293,200",
"Selling, General and Administrative Expense": "127,900"
},
"output_variables": {
"Liabilities": "726,300",
"Assets": "1,519,400",
"Expenses": "1,594,400",
"Revenues": "1,704,600",
"Stockholders Equity": "793,100",
"Net Income": "110,400",
"Comprehensive Net Income": "109,700",
"BaseVar": "7,442,158",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "212%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "780,100",
"Assets, Non-Current": "40,300",
"Intangible Assets": "206,800",
"Liabilities, Current": "350,800",
"Liabilities, Non-Current": "229,200",
"Other Assets": "160,300",
"Other Compr. Net Income": "-4,500",
"Other Expenses": "1,127,000",
"Other Liabilities": "15,200",
"Other Net Income": "2,100",
"Other Revenues": "1,670,000",
"Property, Plant and Equipment": "112,700",
"Research and Development": "311,200",
"Selling, General and Administrative Expense": "161,700"
},
"output_variables": {
"Liabilities": "595,200",
"Assets": "1,300,200",
"Expenses": "1,599,900",
"Revenues": "1,670,000",
"Stockholders Equity": "705,000",
"Net Income": "72,200",
"Comprehensive Net Income": "67,700",
"BaseVar": "7,222,198",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "211%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "792,000",
"Assets, Non-Current": "53,100",
"Intangible Assets": "206,800",
"Liabilities, Current": "310,400",
"Liabilities, Non-Current": "216,100",
"Other Assets": "101,000",
"Other Compr. Net Income": "-1,800",
"Other Expenses": "1,241,800",
"Other Liabilities": "0",
"Other Net Income": "2,300",
"Other Revenues": "1,718,200",
"Property, Plant and Equipment": "113,800",
"Research and Development": "292,300",
"Selling, General and Administrative Expense": "137,600"
},
"output_variables": {
"Liabilities": "526,500",
"Assets": "1,266,700",
"Expenses": "1,671,700",
"Revenues": "1,718,200",
"Stockholders Equity": "740,200",
"Net Income": "48,800",
"Comprehensive Net Income": "47,000",
"BaseVar": "7,396,110",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "221%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "739,500",
"Assets, Non-Current": "50,500",
"Intangible Assets": "372,800",
"Liabilities, Current": "283,800",
"Liabilities, Non-Current": "486,700",
"Other Assets": "219,200",
"Other Compr. Net Income": "0",
"Other Expenses": "1,237,700",
"Other Liabilities": "0",
"Other Net Income": "500",
"Other Revenues": "1,630,300",
"Property, Plant and Equipment": "117,800",
"Research and Development": "363,200",
"Selling, General and Administrative Expense": "154,000"
},
"output_variables": {
"Liabilities": "770,500",
"Assets": "1,499,800",
"Expenses": "1,754,900",
"Revenues": "1,630,300",
"Stockholders Equity": "729,300",
"Net Income": "-124,100",
"Comprehensive Net Income": "-124,100",
"BaseVar": "7,618,766",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "143%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "731,100",
"Assets, Non-Current": "58,100",
"Intangible Assets": "372,800",
"Liabilities, Current": "253,900",
"Liabilities, Non-Current": "30,300",
"Other Assets": "144,800",
"Other Compr. Net Income": "-1,500",
"Other Expenses": "1,026,000",
"Other Liabilities": "468,300",
"Other Net Income": "4,900",
"Other Revenues": "1,472,200",
"Property, Plant and Equipment": "103,000",
"Research and Development": "342,700",
"Selling, General and Administrative Expense": "131,300"
},
"output_variables": {
"Liabilities": "752,500",
"Assets": "1,409,800",
"Expenses": "1,500,000",
"Revenues": "1,472,200",
"Stockholders Equity": "657,300",
"Net Income": "-22,900",
"Comprehensive Net Income": "-24,400",
"BaseVar": "6,785,169",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "160%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,077,600",
"Assets, Non-Current": "77,700",
"Intangible Assets": "360,800",
"Liabilities, Current": "244,100",
"Liabilities, Non-Current": "144,000",
"Other Assets": "93,400",
"Other Compr. Net Income": "0",
"Other Expenses": "896,600",
"Other Liabilities": "486,600",
"Other Net Income": "111,000",
"Other Revenues": "1,333,900",
"Property, Plant and Equipment": "84,300",
"Research and Development": "302,500",
"Selling, General and Administrative Expense": "127,000"
},
"output_variables": {
"Liabilities": "874,700",
"Assets": "1,693,800",
"Expenses": "1,326,100",
"Revenues": "1,333,900",
"Stockholders Equity": "819,100",
"Net Income": "118,800",
"Comprehensive Net Income": "118,800",
"BaseVar": "6,590,715",
"ECR before LimitedLiability": "185%",
"Economic Capital Ratio": "197%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,179,700",
"Assets, Non-Current": "52,700",
"Intangible Assets": "570,000",
"Liabilities, Current": "786,700",
"Liabilities, Non-Current": "472,900",
"Other Assets": "333,200",
"Other Compr. Net Income": "0",
"Other Expenses": "795,200",
"Other Liabilities": "0",
"Other Net Income": "-6,500",
"Other Revenues": "1,339,600",
"Property, Plant and Equipment": "91,200",
"Research and Development": "313,400",
"Selling, General and Administrative Expense": "144,900"
},
"output_variables": {
"Liabilities": "1,259,600",
"Assets": "2,226,800",
"Expenses": "1,253,500",
"Revenues": "1,339,600",
"Stockholders Equity": "967,200",
"Net Income": "79,600",
"Comprehensive Net Income": "79,600",
"BaseVar": "6,721,434",
"ECR before LimitedLiability": "147%",
"Economic Capital Ratio": "169%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,403,400",
"Assets, Non-Current": "134,000",
"Intangible Assets": "806,600",
"Liabilities, Current": "463,400",
"Liabilities, Non-Current": "1,128,300",
"Other Assets": "451,200",
"Other Compr. Net Income": "-1,800",
"Other Expenses": "948,400",
"Other Liabilities": "0",
"Other Net Income": "1,900",
"Other Revenues": "1,739,700",
"Property, Plant and Equipment": "62,900",
"Research and Development": "367,300",
"Selling, General and Administrative Expense": "168,400"
},
"output_variables": {
"Liabilities": "1,591,700",
"Assets": "2,858,100",
"Expenses": "1,484,100",
"Revenues": "1,739,700",
"Stockholders Equity": "1,266,400",
"Net Income": "257,500",
"Comprehensive Net Income": "255,700",
"BaseVar": "8,405,562",
"ECR before LimitedLiability": "177%",
"Economic Capital Ratio": "191%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,162,300",
"Assets, Non-Current": "136,800",
"Intangible Assets": "816,400",
"Liabilities, Current": "277,200",
"Liabilities, Non-Current": "1,081,000",
"Other Assets": "634,000",
"Other Compr. Net Income": "0",
"Other Expenses": "378,500",
"Other Liabilities": "0",
"Other Net Income": "42,300",
"Other Revenues": "959,400",
"Property, Plant and Equipment": "75,500",
"Research and Development": "336,300",
"Selling, General and Administrative Expense": "161,300"
},
"output_variables": {
"Liabilities": "1,358,200",
"Assets": "2,825,000",
"Expenses": "876,100",
"Revenues": "959,400",
"Stockholders Equity": "1,466,800",
"Net Income": "125,600",
"Comprehensive Net Income": "125,600",
"BaseVar": "5,687,587",
"ECR before LimitedLiability": "187%",
"Economic Capital Ratio": "199%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.9920875914658989,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000817720.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000817720.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000817720.svg"
},
{
"company_id": "0001325702",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001325702.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001325702.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001325702.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001325702_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001325702_main_keyfigs.svg",
"name": "Magnachip Semiconductor Corp",
"rank": 35,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Magnachip Semiconductor 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 Magnachip Semiconductor Corp compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 46% points.The greatest weakness of Magnachip Semiconductor Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 61% points.
The company's Economic Capital Ratio, given in the ranking table, is 187%, being 47% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001325702_2025_Magnachip_Semiconductor_Corp.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "-85.3",
"Liabilities": "-112",
"Stockholders Equity": "-161",
"ECR before LimitedLiability": "37.4",
"Other Liabilities": "-35.2",
"Liabilities, Current": "13.3",
"Intangible Assets": "-19.1",
"Assets": "-38.2",
"Other Assets": "-11.4",
"Assets, Current": "-26.5",
"Property, Plant and Equipment": "11.3",
"Other Expenses": "-29.8",
"Expenses": "50.3",
"Revenues": "55.3",
"Net Income": "115",
"Selling, General and Administrative Expense": "36.0",
"Research and Development": "40.8",
"Other Revenues": "55.3",
"Other Net Income": "22.8",
"Comprehensive Net Income": "115",
"Economic Capital Ratio": "-20.3"
},
"2014": {
"Other Liabilities": "-9.59",
"Liabilities": "-39.6",
"Stockholders Equity": "-227",
"ECR before LimitedLiability": "-158",
"Liabilities, Non-Current": "-14.8",
"Other Assets": "-13.1",
"Assets": "-99.6",
"Property, Plant and Equipment": "11.4",
"Assets, Current": "-65.3",
"Intangible Assets": "-14.5",
"Research and Development": "12.8",
"Expenses": "-7.76",
"Revenues": "6.08",
"Net Income": "-8.19",
"Other Expenses": "-15.2",
"Selling, General and Administrative Expense": "4.62",
"Other Revenues": "6.08",
"Other Net Income": "-6.01",
"Comprehensive Net Income": "-4.55",
"Other Compr. Net Income": "4.44",
"Economic Capital Ratio": "-205"
},
"2015": {
"Liabilities, Non-Current": "-13.1",
"Liabilities": "-75.8",
"Stockholders Equity": "-248",
"ECR before LimitedLiability": "-174",
"Liabilities, Current": "-1.43",
"Other Liabilities": "-9.90",
"Assets, Current": "-61.6",
"Assets": "-97.6",
"Property, Plant and Equipment": "5.92",
"Other Assets": "-7.52",
"Intangible Assets": "-17.1",
"Assets, Non-Current": "-1.52",
"Amortization of Intangible Assets": "0.936",
"Expenses": "1.84",
"Net Income": "-7.59",
"Other Net Income": "-9.02",
"Selling, General and Administrative Expense": "10.1",
"Research and Development": "14.2",
"Other Expenses": "-16.1",
"Economic Capital Ratio": "-210",
"Other Compr. Net Income": "9.51"
},
"2016": {
"Liabilities, Non-Current": "-13.4",
"Liabilities": "-51.1",
"Stockholders Equity": "-315",
"ECR before LimitedLiability": "-134",
"Other Liabilities": "-5.57",
"Other Assets": "-19.3",
"Assets": "-128",
"Intangible Assets": "-56.6",
"Property, Plant and Equipment": "6.22",
"Assets, Current": "-70.6",
"Other Expenses": "-62.1",
"Expenses": "-2.20",
"Revenues": "23.3",
"Net Income": "14.6",
"Research and Development": "17.9",
"Selling, General and Administrative Expense": "12.2",
"Other Revenues": "23.3",
"Comprehensive Net Income": "18.5",
"Other Net Income": "-3.01",
"Other Compr. Net Income": "2.94",
"Economic Capital Ratio": "-186"
},
"2017": {
"Liabilities, Non-Current": "-71.0",
"Liabilities": "-78.0",
"Assets": "-108",
"Stockholders Equity": "-248",
"Liabilities, Current": "9.92",
"Other Liabilities": "-36.1",
"Other Assets": "-35.6",
"Assets, Current": "-64.7",
"Intangible Assets": "-58.4",
"Other Expenses": "-54.9",
"Expenses": "10.1",
"Revenues": "12.2",
"Net Income": "31.9",
"Research and Development": "13.3",
"Selling, General and Administrative Expense": "12.2",
"Other Revenues": "12.2",
"ECR before LimitedLiability": "-127",
"Comprehensive Net Income": "21.4",
"Other Net Income": "10.8",
"Other Compr. Net Income": "-27.8",
"Economic Capital Ratio": "-167"
},
"2018": {
"Other Liabilities": "-40.1",
"Liabilities": "-53.3",
"Stockholders Equity": "-202",
"Liabilities, Current": "7.25",
"Liabilities, Non-Current": "-69.4",
"Intangible Assets": "-55.5",
"Assets": "-106",
"Other Assets": "-24.5",
"Assets, Current": "-67.6",
"Assets, Non-Current": "-5.76",
"Research and Development": "4.28",
"Expenses": "0.971",
"Revenues": "15.0",
"Net Income": "14.7",
"Other Expenses": "-72.1",
"Selling, General and Administrative Expense": "11.2",
"Other Revenues": "15.0",
"ECR before LimitedLiability": "-40.4",
"Comprehensive Net Income": "18.0",
"Other Net Income": "-17.3",
"Economic Capital Ratio": "-165"
},
"2019": {
"Other Liabilities": "-33.5",
"Liabilities": "-57.1",
"Stockholders Equity": "-242",
"Liabilities, Non-Current": "-47.8",
"Liabilities, Current": "3.60",
"Assets, Current": "-67.3",
"Assets": "-115",
"Intangible Assets": "-61.6",
"Other Assets": "-10.8",
"Assets, Non-Current": "-0.198",
"Other Revenues": "14.1",
"Revenues": "14.1",
"Net Income": "8.21",
"ECR before LimitedLiability": "-106",
"Other Expenses": "-87.9",
"Other Compr. Net Income": "0.900",
"Comprehensive Net Income": "11.5",
"Other Net Income": "-13.9",
"Research and Development": "9.09",
"Selling, General and Administrative Expense": "14.0",
"Economic Capital Ratio": "-159"
},
"2020": {
"Liabilities, Non-Current": "146",
"Liabilities": "163",
"Stockholders Equity": "-152",
"ECR before LimitedLiability": "337",
"Other Liabilities": "25.9",
"Assets": "24.6",
"Assets, Current": "9.46",
"Property, Plant and Equipment": "4.92",
"Intangible Assets": "13.3",
"Other Expenses": "-28.8",
"Expenses": "109",
"Revenues": "16.6",
"Net Income": "357",
"Research and Development": "64.4",
"Selling, General and Administrative Expense": "69.5",
"Amortization of Intangible Assets": "4.13",
"Other Revenues": "16.6",
"Other Net Income": "247",
"Comprehensive Net Income": "360",
"Other Compr. Net Income": "4.36",
"Economic Capital Ratio": "306"
},
"2021": {
"Liabilities, Current": "64.2",
"Liabilities": "142",
"Assets": "-25.9",
"Stockholders Equity": "-27.2",
"ECR before LimitedLiability": "172",
"Liabilities, Non-Current": "82.9",
"Other Liabilities": "19.7",
"Other Assets": "-6.07",
"Intangible Assets": "-19.7",
"Amortization of Intangible Assets": "2.85",
"Expenses": "9.52",
"Revenues": "128",
"Net Income": "139",
"Research and Development": "45.0",
"Selling, General and Administrative Expense": "51.4",
"Other Expenses": "-90.9",
"Other Revenues": "128",
"Comprehensive Net Income": "132",
"Other Net Income": "2.86",
"Other Compr. Net Income": "-8.08",
"Economic Capital Ratio": "137"
},
"2022": {
"Liabilities, Current": "59.3",
"Liabilities": "116",
"Assets": "-7.66",
"Stockholders Equity": "66.1",
"ECR before LimitedLiability": "145",
"Other Liabilities": "20.8",
"Liabilities, Non-Current": "57.6",
"Property, Plant and Equipment": "6.17",
"Assets, Current": "13.4",
"Intangible Assets": "-23.0",
"Other Expenses": "-82.8",
"Expenses": "-16.4",
"Revenues": "62.4",
"Net Income": "43.1",
"Selling, General and Administrative Expense": "36.9",
"Research and Development": "25.4",
"Other Revenues": "62.4",
"Comprehensive Net Income": "33.7",
"Other Net Income": "-4.09",
"Other Compr. Net Income": "-9.73",
"Economic Capital Ratio": "73.6"
},
"2023": {
"Liabilities, Current": "37.8",
"Liabilities": "81.7",
"Stockholders Equity": "39.2",
"ECR before LimitedLiability": "91.1",
"Other Liabilities": "11.6",
"Liabilities, Non-Current": "44.5",
"Property, Plant and Equipment": "8.42",
"Assets": "-10.4",
"Intangible Assets": "-31.2",
"Assets, Current": "8.73",
"Other Assets": "9.34",
"Research and Development": "15.1",
"Expenses": "-26.0",
"Revenues": "14.2",
"Comprehensive Net Income": "-1.64",
"Selling, General and Administrative Expense": "16.8",
"Other Expenses": "-61.1",
"Other Revenues": "14.2",
"Other Net Income": "11.5",
"Other Compr. Net Income": "-1.89",
"Economic Capital Ratio": "39.9"
},
"2024": {
"Other Liabilities": "9.29",
"Liabilities": "46.2",
"Assets": "-47.5",
"Stockholders Equity": "-48.2",
"ECR before LimitedLiability": "-14.9",
"Liabilities, Current": "17.5",
"Liabilities, Non-Current": "24.9",
"Assets, Current": "-10.5",
"Assets, Non-Current": "4.09",
"Intangible Assets": "-44.3",
"Other Expenses": "-60.8",
"Expenses": "-35.9",
"Revenues": "16.9",
"Net Income": "-30.0",
"Research and Development": "11.0",
"Selling, General and Administrative Expense": "8.15",
"Other Revenues": "16.9",
"Other Net Income": "-12.5",
"Comprehensive Net Income": "-40.1",
"Other Compr. Net Income": "-9.16",
"Economic Capital Ratio": "-46.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001325702_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "456,826",
"Assets, Non-Current": "61,576",
"Intangible Assets": "15,260",
"Liabilities, Current": "148,295",
"Liabilities, Non-Current": "218,916",
"Other Assets": "18,048",
"Other Compr. Net Income": "0",
"Other Expenses": "504,077",
"Other Liabilities": "112,446",
"Other Net Income": "35,480",
"Other Revenues": "819,592",
"Property, Plant and Equipment": "238,256",
"Research and Development": "78,723",
"Selling, General and Administrative Expense": "78,971"
},
"output_variables": {
"Liabilities": "479,657",
"Assets": "789,966",
"Expenses": "661,771",
"Revenues": "819,592",
"Stockholders Equity": "310,309",
"Net Income": "193,301",
"Comprehensive Net Income": "193,301",
"BaseVar": "3,539,566",
"ECR before LimitedLiability": "231%",
"Economic Capital Ratio": "236%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "276,036",
"Assets, Non-Current": "14,147",
"Intangible Assets": "0",
"Liabilities, Current": "169,273",
"Liabilities, Non-Current": "237,671",
"Other Assets": "13,782",
"Other Compr. Net Income": "14,992",
"Other Expenses": "557,148",
"Other Liabilities": "139,289",
"Other Net Income": "-38,583",
"Other Revenues": "698,218",
"Property, Plant and Equipment": "223,766",
"Research and Development": "92,765",
"Selling, General and Administrative Expense": "126,954"
},
"output_variables": {
"Liabilities": "546,233",
"Assets": "527,731",
"Expenses": "776,867",
"Revenues": "698,218",
"Stockholders Equity": "-18,502",
"Net Income": "-117,232",
"Comprehensive Net Income": "-102,240",
"BaseVar": "3,464,366",
"ECR before LimitedLiability": "-81%",
"Economic Capital Ratio": "44%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "260,234",
"Assets, Non-Current": "10,678",
"Intangible Assets": "0",
"Liabilities, Current": "166,511",
"Liabilities, Non-Current": "224,156",
"Other Assets": "14,984",
"Other Compr. Net Income": "34,835",
"Other Expenses": "483,761",
"Other Liabilities": "149,544",
"Other Net Income": "-57,020",
"Other Revenues": "633,712",
"Property, Plant and Equipment": "191,985",
"Research and Development": "83,420",
"Selling, General and Administrative Expense": "94,378"
},
"output_variables": {
"Liabilities": "540,211",
"Assets": "477,881",
"Expenses": "661,559",
"Revenues": "633,712",
"Stockholders Equity": "-62,330",
"Net Income": "-84,867",
"Comprehensive Net Income": "-50,032",
"BaseVar": "3,165,392",
"ECR before LimitedLiability": "-66%",
"Economic Capital Ratio": "49%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "242,693",
"Assets, Non-Current": "6,632",
"Intangible Assets": "0",
"Liabilities, Current": "153,441",
"Liabilities, Non-Current": "221,082",
"Other Assets": "12,834",
"Other Compr. Net Income": "14,255",
"Other Expenses": "527,702",
"Other Liabilities": "139,543",
"Other Net Income": "-28,608",
"Other Revenues": "687,969",
"Property, Plant and Equipment": "179,793",
"Research and Development": "72,180",
"Selling, General and Administrative Expense": "89,094"
},
"output_variables": {
"Liabilities": "514,066",
"Assets": "441,952",
"Expenses": "688,976",
"Revenues": "687,969",
"Stockholders Equity": "-72,114",
"Net Income": "-29,615",
"Comprehensive Net Income": "-15,360",
"BaseVar": "3,196,941",
"ECR before LimitedLiability": "-48%",
"Economic Capital Ratio": "53%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "330,260",
"Assets, Non-Current": "5,510",
"Intangible Assets": "0",
"Liabilities, Current": "138,142",
"Liabilities, Non-Current": "303,416",
"Other Assets": "17,116",
"Other Compr. Net Income": "-47,138",
"Other Expenses": "489,293",
"Other Liabilities": "156,868",
"Other Net Income": "46,855",
"Other Revenues": "679,672",
"Property, Plant and Equipment": "205,903",
"Research and Development": "70,523",
"Selling, General and Administrative Expense": "81,775"
},
"output_variables": {
"Liabilities": "598,426",
"Assets": "558,789",
"Expenses": "641,591",
"Revenues": "679,672",
"Stockholders Equity": "-39,637",
"Net Income": "84,936",
"Comprehensive Net Income": "37,798",
"BaseVar": "3,288,823",
"ECR before LimitedLiability": "9.0%",
"Economic Capital Ratio": "68%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "352,745",
"Assets, Non-Current": "8,729",
"Intangible Assets": "0",
"Liabilities, Current": "132,659",
"Liabilities, Non-Current": "303,577",
"Other Assets": "19,551",
"Other Compr. Net Income": "13,004",
"Other Expenses": "557,451",
"Other Liabilities": "164,270",
"Other Net Income": "-46,669",
"Other Revenues": "750,898",
"Property, Plant and Equipment": "202,171",
"Research and Development": "78,039",
"Selling, General and Administrative Expense": "72,639"
},
"output_variables": {
"Liabilities": "600,506",
"Assets": "583,196",
"Expenses": "708,129",
"Revenues": "750,898",
"Stockholders Equity": "-17,310",
"Net Income": "-3,900",
"Comprehensive Net Income": "9,104",
"BaseVar": "3,500,162",
"ECR before LimitedLiability": "-0.95%",
"Economic Capital Ratio": "59%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "379,365",
"Assets, Non-Current": "9,059",
"Intangible Assets": "0",
"Liabilities, Current": "133,833",
"Liabilities, Non-Current": "314,189",
"Other Assets": "24,330",
"Other Compr. Net Income": "17,450",
"Other Expenses": "625,526",
"Other Liabilities": "162,287",
"Other Net Income": "-41,502",
"Other Revenues": "792,195",
"Property, Plant and Equipment": "182,574",
"Research and Development": "75,356",
"Selling, General and Administrative Expense": "71,637"
},
"output_variables": {
"Liabilities": "610,309",
"Assets": "595,328",
"Expenses": "772,519",
"Revenues": "792,195",
"Stockholders Equity": "-14,981",
"Net Income": "-21,826",
"Comprehensive Net Income": "-4,376",
"BaseVar": "3,712,139",
"ECR before LimitedLiability": "-8.6%",
"Economic Capital Ratio": "59%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "409,610",
"Assets, Non-Current": "9,739",
"Intangible Assets": "0",
"Liabilities, Current": "173,618",
"Liabilities, Non-Current": "12,010",
"Other Assets": "55,958",
"Other Compr. Net Income": "6,363",
"Other Expenses": "338,143",
"Other Liabilities": "40,462",
"Other Net Income": "271,721",
"Other Revenues": "507,059",
"Property, Plant and Equipment": "96,383",
"Research and Development": "45,698",
"Selling, General and Administrative Expense": "49,974"
},
"output_variables": {
"Liabilities": "226,090",
"Assets": "571,690",
"Expenses": "433,815",
"Revenues": "507,059",
"Stockholders Equity": "345,600",
"Net Income": "344,965",
"Comprehensive Net Income": "351,328",
"BaseVar": "2,733,195",
"ECR before LimitedLiability": "540%",
"Economic Capital Ratio": "540%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "409,120",
"Assets, Non-Current": "10,662",
"Intangible Assets": "0",
"Liabilities, Current": "85,481",
"Liabilities, Non-Current": "12,347",
"Other Assets": "55,990",
"Other Compr. Net Income": "-5,933",
"Other Expenses": "304,432",
"Other Liabilities": "33,064",
"Other Net Income": "-9,438",
"Other Revenues": "474,230",
"Property, Plant and Equipment": "107,882",
"Research and Development": "51,212",
"Selling, General and Administrative Expense": "52,440"
},
"output_variables": {
"Liabilities": "130,892",
"Assets": "583,654",
"Expenses": "408,084",
"Revenues": "474,230",
"Stockholders Equity": "452,762",
"Net Income": "56,708",
"Comprehensive Net Income": "50,775",
"BaseVar": "2,076,340",
"ECR before LimitedLiability": "351%",
"Economic Capital Ratio": "351%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "337,853",
"Assets, Non-Current": "11,587",
"Intangible Assets": "0",
"Liabilities, Current": "47,245",
"Liabilities, Non-Current": "18,126",
"Other Assets": "56,458",
"Other Compr. Net Income": "-10,323",
"Other Expenses": "244,849",
"Other Liabilities": "23,121",
"Other Net Income": "2,365",
"Other Revenues": "337,658",
"Property, Plant and Equipment": "110,747",
"Research and Development": "52,338",
"Selling, General and Administrative Expense": "50,872"
},
"output_variables": {
"Liabilities": "88,492",
"Assets": "516,645",
"Expenses": "348,059",
"Revenues": "337,658",
"Stockholders Equity": "428,153",
"Net Income": "-8,036",
"Comprehensive Net Income": "-18,359",
"BaseVar": "1,640,014",
"ECR before LimitedLiability": "308%",
"Economic Capital Ratio": "309%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "245,434",
"Assets, Non-Current": "12,187",
"Intangible Assets": "0",
"Liabilities, Current": "46,888",
"Liabilities, Non-Current": "12,985",
"Other Assets": "62,748",
"Other Compr. Net Income": "-2,104",
"Other Expenses": "176,725",
"Other Liabilities": "16,020",
"Other Net Income": "10,085",
"Other Revenues": "230,051",
"Property, Plant and Equipment": "100,122",
"Research and Development": "51,563",
"Selling, General and Administrative Expense": "48,470"
},
"output_variables": {
"Liabilities": "75,893",
"Assets": "420,491",
"Expenses": "276,758",
"Revenues": "230,051",
"Stockholders Equity": "344,598",
"Net Income": "-36,622",
"Comprehensive Net Income": "-38,726",
"BaseVar": "1,242,073",
"ECR before LimitedLiability": "265%",
"Economic Capital Ratio": "268%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "219,229",
"Assets, Non-Current": "21,956",
"Intangible Assets": "0",
"Liabilities, Current": "46,268",
"Liabilities, Non-Current": "39,157",
"Other Assets": "56,668",
"Other Compr. Net Income": "-7,236",
"Other Expenses": "178,141",
"Other Liabilities": "17,094",
"Other Net Income": "-9,612",
"Other Revenues": "231,737",
"Property, Plant and Equipment": "81,463",
"Research and Development": "51,194",
"Selling, General and Administrative Expense": "47,098"
},
"output_variables": {
"Liabilities": "102,519",
"Assets": "379,316",
"Expenses": "276,433",
"Revenues": "231,737",
"Stockholders Equity": "276,797",
"Net Income": "-54,308",
"Comprehensive Net Income": "-61,544",
"BaseVar": "1,246,327",
"ECR before LimitedLiability": "171%",
"Economic Capital Ratio": "187%"
}
}
},
"top_rated": false,
"trend": -11.0,
"value": 1.8673555010171383,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001325702.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001325702.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001325702.svg"
},
{
"company_id": "0001604778",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001604778.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001604778.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001604778_main_keyfigs.svg",
"name": "Qorvo Inc",
"rank": 36,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Qorvo 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 Qorvo Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 35% points.The greatest weakness of Qorvo Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 72% points.
The company's Economic Capital Ratio, given in the ranking table, is 185%, being 49% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001604778_2025_Qorvo_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Liabilities": "41.8",
"Liabilities": "97.3",
"Stockholders Equity": "-178",
"ECR before LimitedLiability": "79.9",
"Liabilities, Non-Current": "47.2",
"Liabilities, Current": "26.4",
"Other Assets": "-17.5",
"Assets": "-66.0",
"Property, Plant and Equipment": "-5.39",
"Assets, Current": "-45.3",
"Intangible Assets": "-14.4",
"Research and Development": "7.36",
"Expenses": "-49.8",
"Revenues": "104",
"Net Income": "73.4",
"Other Expenses": "-98.6",
"Selling, General and Administrative Expense": "36.0",
"Other Revenues": "104",
"Other Net Income": "11.2",
"Comprehensive Net Income": "76.2",
"Economic Capital Ratio": "32.9"
},
"2015": {
"Liabilities, Non-Current": "17.2",
"Liabilities": "14.3",
"Stockholders Equity": "221",
"ECR before LimitedLiability": "177",
"Liabilities, Current": "17.8",
"Other Liabilities": "-21.8",
"Assets, Current": "-2.70",
"Assets": "66.8",
"Property, Plant and Equipment": "3.68",
"Other Assets": "25.5",
"Intangible Assets": "18.7",
"Expenses": "59.9",
"Revenues": "-27.6",
"Net Income": "33.2",
"Selling, General and Administrative Expense": "18.0",
"Research and Development": "18.9",
"Other Expenses": "21.8",
"Other Revenues": "-27.6",
"Comprehensive Net Income": "34.7",
"Other Compr. Net Income": "1.51",
"Economic Capital Ratio": "141"
},
"2016": {
"Liabilities, Non-Current": "-56.3",
"Liabilities": "-11.6",
"Stockholders Equity": "79.3",
"ECR before LimitedLiability": "96.5",
"Liabilities, Current": "28.6",
"Other Liabilities": "9.51",
"Other Assets": "30.1",
"Assets": "44.4",
"Intangible Assets": "24.9",
"Property, Plant and Equipment": "9.81",
"Assets, Current": "-18.8",
"Other Expenses": "3.60",
"Expenses": "31.0",
"Revenues": "-2.78",
"Net Income": "32.7",
"Research and Development": "17.3",
"Selling, General and Administrative Expense": "8.30",
"Other Revenues": "-2.78",
"Comprehensive Net Income": "32.6",
"Other Net Income": "4.64",
"Economic Capital Ratio": "45.0"
},
"2017": {
"Liabilities, Non-Current": "-50.5",
"Liabilities": "20.7",
"Stockholders Equity": "75.3",
"ECR before LimitedLiability": "86.2",
"Liabilities, Current": "48.1",
"Other Liabilities": "14.1",
"Other Assets": "-12.5",
"Assets": "31.0",
"Assets, Current": "-25.9",
"Intangible Assets": "75.1",
"Property, Plant and Equipment": "16.6",
"Other Expenses": "-17.2",
"Expenses": "21.8",
"Revenues": "9.99",
"Net Income": "35.0",
"Research and Development": "20.8",
"Selling, General and Administrative Expense": "15.5",
"Other Revenues": "9.99",
"Comprehensive Net Income": "34.4",
"Other Net Income": "3.67",
"Economic Capital Ratio": "46.7"
},
"2018": {
"Other Liabilities": "16.4",
"Liabilities": "34.5",
"Stockholders Equity": "98.3",
"ECR before LimitedLiability": "178",
"Liabilities, Current": "62.1",
"Liabilities, Non-Current": "-57.1",
"Intangible Assets": "64.2",
"Assets": "42.2",
"Other Assets": "-7.63",
"Property, Plant and Equipment": "15.9",
"Assets, Current": "-18.2",
"Research and Development": "15.6",
"Expenses": "21.4",
"Revenues": "17.5",
"Net Income": "45.3",
"Other Expenses": "-19.0",
"Selling, General and Administrative Expense": "22.7",
"Other Revenues": "17.5",
"Comprehensive Net Income": "46.4",
"Other Net Income": "7.46",
"Economic Capital Ratio": "53.5"
},
"2019": {
"Other Liabilities": "21.6",
"Liabilities": "33.1",
"Stockholders Equity": "69.4",
"ECR before LimitedLiability": "131",
"Liabilities, Non-Current": "-35.4",
"Liabilities, Current": "42.6",
"Assets, Current": "-21.3",
"Assets": "21.1",
"Intangible Assets": "44.1",
"Property, Plant and Equipment": "14.7",
"Other Assets": "-4.79",
"Other Expenses": "-18.3",
"Expenses": "31.0",
"Revenues": "29.5",
"Net Income": "53.8",
"Research and Development": "20.1",
"Selling, General and Administrative Expense": "26.7",
"Other Revenues": "29.5",
"Other Net Income": "-5.95",
"Comprehensive Net Income": "53.8",
"Economic Capital Ratio": "77.4"
},
"2020": {
"Other Assets": "-11.6",
"Assets": "16.0",
"Liabilities, Non-Current": "-74.7",
"Stockholders Equity": "32.4",
"ECR before LimitedLiability": "57.5",
"Assets, Current": "-28.6",
"Property, Plant and Equipment": "7.68",
"Intangible Assets": "65.7",
"Other Expenses": "-22.1",
"Expenses": "26.2",
"Revenues": "24.9",
"Net Income": "46.4",
"Research and Development": "15.1",
"Selling, General and Administrative Expense": "30.4",
"Amortization of Intangible Assets": "2.07",
"Other Revenues": "24.9",
"Other Liabilities": "26.4",
"Liabilities, Current": "33.9",
"Other Net Income": "-3.69",
"Comprehensive Net Income": "46.2",
"Economic Capital Ratio": "26.0"
},
"2021": {
"Liabilities, Current": "44.0",
"Liabilities": "6.09",
"Stockholders Equity": "5.46",
"ECR before LimitedLiability": "103",
"Liabilities, Non-Current": "-87.4",
"Other Liabilities": "31.6",
"Amortization of Intangible Assets": "1.82",
"Expenses": "39.7",
"Net Income": "99.3",
"Research and Development": "21.0",
"Selling, General and Administrative Expense": "40.4",
"Other Expenses": "-24.1",
"Other Revenues": "59.8",
"Revenues": "59.8",
"Assets, Current": "-22.1",
"Other Assets": "-14.2",
"Intangible Assets": "42.6",
"Property, Plant and Equipment": "5.74",
"Comprehensive Net Income": "100",
"Other Net Income": "6.44",
"Economic Capital Ratio": "67.9"
},
"2022": {
"Liabilities, Current": "38.6",
"Liabilities": "-17.4",
"Stockholders Equity": "8.19",
"ECR before LimitedLiability": "115",
"Other Liabilities": "33.0",
"Liabilities, Non-Current": "-112",
"Assets": "7.97",
"Assets, Current": "-20.2",
"Assets, Non-Current": "2.56",
"Intangible Assets": "44.5",
"Other Assets": "-10.6",
"Other Expenses": "-24.7",
"Expenses": "46.6",
"Revenues": "63.5",
"Net Income": "100",
"Selling, General and Administrative Expense": "47.1",
"Research and Development": "22.0",
"Other Revenues": "63.5",
"Comprehensive Net Income": "101",
"Other Net Income": "-3.84",
"Economic Capital Ratio": "44.2"
},
"2023": {
"Liabilities, Current": "29.7",
"Liabilities": "-38.2",
"Assets": "2.10",
"Stockholders Equity": "-20.8",
"ECR before LimitedLiability": "33.5",
"Other Liabilities": "19.5",
"Liabilities, Non-Current": "-118",
"Intangible Assets": "50.2",
"Assets, Current": "-27.0",
"Other Assets": "-12.6",
"Research and Development": "17.0",
"Expenses": "21.5",
"Revenues": "21.2",
"Net Income": "39.8",
"Selling, General and Administrative Expense": "33.0",
"Amortization of Intangible Assets": "0.972",
"Other Expenses": "-32.9",
"Other Revenues": "21.2",
"Comprehensive Net Income": "40.0",
"Other Net Income": "-1.42",
"Economic Capital Ratio": "-17.8"
},
"2024": {
"Other Liabilities": "19.3",
"Liabilities": "-28.5",
"Stockholders Equity": "-71.6",
"ECR before LimitedLiability": "-16.8",
"Liabilities, Current": "-10.9",
"Liabilities, Non-Current": "-42.2",
"Assets, Current": "-29.6",
"Assets": "-26.8",
"Other Assets": "-17.9",
"Intangible Assets": "34.9",
"Property, Plant and Equipment": "-8.99",
"Other Revenues": "20.9",
"Revenues": "20.9",
"Net Income": "23.6",
"Other Net Income": "2.54",
"Comprehensive Net Income": "23.3",
"Research and Development": "15.6",
"Amortization of Intangible Assets": "1.32",
"Other Expenses": "-48.7",
"Selling, General and Administrative Expense": "26.1",
"Economic Capital Ratio": "-48.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001604778_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "537,418",
"Assets, Non-Current": "24,166",
"Intangible Assets": "103,901",
"Liabilities, Current": "219,973",
"Liabilities, Non-Current": "23,104",
"Other Assets": "58,831",
"Other Compr. Net Income": "-287",
"Other Expenses": "789,431",
"Other Liabilities": "884",
"Other Net Income": "2,515",
"Other Revenues": "1,148,231",
"Property, Plant and Equipment": "195,996",
"Research and Development": "197,269",
"Selling, General and Administrative Expense": "151,404"
},
"output_variables": {
"Liabilities": "243,961",
"Assets": "920,312",
"Expenses": "1,138,104",
"Revenues": "1,148,231",
"Stockholders Equity": "676,351",
"Net Income": "12,642",
"Comprehensive Net Income": "12,355",
"BaseVar": "4,965,834",
"ECR before LimitedLiability": "280%",
"Economic Capital Ratio": "282%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,500,105",
"Assets, Non-Current": "57,005",
"Intangible Assets": "2,140,586",
"Liabilities, Current": "325,310",
"Liabilities, Non-Current": "83,720",
"Other Assets": "2,311,312",
"Other Compr. Net Income": "661",
"Other Expenses": "1,007,479",
"Other Liabilities": "310,189",
"Other Net Income": "196",
"Other Revenues": "1,710,966",
"Property, Plant and Equipment": "883,371",
"Research and Development": "257,494",
"Selling, General and Administrative Expense": "249,886"
},
"output_variables": {
"Liabilities": "719,219",
"Assets": "6,892,379",
"Expenses": "1,514,859",
"Revenues": "1,710,966",
"Stockholders Equity": "6,173,160",
"Net Income": "196,303",
"Comprehensive Net Income": "196,964",
"BaseVar": "9,984,895",
"ECR before LimitedLiability": "399%",
"Economic Capital Ratio": "399%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,509,210",
"Assets, Non-Current": "66,459",
"Intangible Assets": "2,135,697",
"Liabilities, Current": "373,801",
"Liabilities, Non-Current": "1,071,186",
"Other Assets": "1,838,565",
"Other Compr. Net Income": "-3,009",
"Other Expenses": "1,665,195",
"Other Liabilities": "152,160",
"Other Net Income": "8,486",
"Other Revenues": "2,610,726",
"Property, Plant and Equipment": "1,046,888",
"Research and Development": "448,763",
"Selling, General and Administrative Expense": "534,099"
},
"output_variables": {
"Liabilities": "1,597,147",
"Assets": "6,596,819",
"Expenses": "2,648,057",
"Revenues": "2,610,726",
"Stockholders Equity": "4,999,672",
"Net Income": "-28,845",
"Comprehensive Net Income": "-31,854",
"BaseVar": "14,189,565",
"ECR before LimitedLiability": "283%",
"Economic Capital Ratio": "284%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,461,605",
"Assets, Non-Current": "58,815",
"Intangible Assets": "3,574,477",
"Liabilities, Current": "418,828",
"Liabilities, Non-Current": "1,075,262",
"Other Assets": "35,494",
"Other Compr. Net Income": "-1,173",
"Other Expenses": "2,030,833",
"Other Liabilities": "131,511",
"Other Net Income": "-1,875",
"Other Revenues": "3,032,574",
"Property, Plant and Equipment": "1,391,932",
"Research and Development": "470,836",
"Selling, General and Administrative Expense": "545,588"
},
"output_variables": {
"Liabilities": "1,625,601",
"Assets": "6,522,323",
"Expenses": "3,047,257",
"Revenues": "3,032,574",
"Stockholders Equity": "4,896,722",
"Net Income": "-16,558",
"Comprehensive Net Income": "-17,731",
"BaseVar": "15,722,675",
"ECR before LimitedLiability": "280%",
"Economic Capital Ratio": "281%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,843,805",
"Assets, Non-Current": "65,612",
"Intangible Assets": "3,034,225",
"Liabilities, Current": "441,279",
"Liabilities, Non-Current": "1,101,592",
"Other Assets": "63,765",
"Other Compr. Net Income": "1,554",
"Other Expenses": "2,047,381",
"Other Liabilities": "63,084",
"Other Net Income": "6,411",
"Other Revenues": "2,973,536",
"Property, Plant and Equipment": "1,374,112",
"Research and Development": "445,103",
"Selling, General and Administrative Expense": "527,751"
},
"output_variables": {
"Liabilities": "1,605,955",
"Assets": "6,381,519",
"Expenses": "3,020,235",
"Revenues": "2,973,536",
"Stockholders Equity": "4,775,564",
"Net Income": "-40,288",
"Comprehensive Net Income": "-38,734",
"BaseVar": "15,487,061",
"ECR before LimitedLiability": "276%",
"Economic Capital Ratio": "278%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,684,841",
"Assets, Non-Current": "76,785",
"Intangible Assets": "2,582,099",
"Liabilities, Current": "435,614",
"Liabilities, Non-Current": "1,012,731",
"Other Assets": "97,786",
"Other Compr. Net Income": "-3,872",
"Other Expenses": "1,949,933",
"Other Liabilities": "0",
"Other Net Income": "-80,711",
"Other Revenues": "3,090,325",
"Property, Plant and Equipment": "1,366,513",
"Research and Development": "450,482",
"Selling, General and Administrative Expense": "476,074"
},
"output_variables": {
"Liabilities": "1,448,345",
"Assets": "5,808,024",
"Expenses": "2,876,489",
"Revenues": "3,090,325",
"Stockholders Equity": "4,359,679",
"Net Income": "133,125",
"Comprehensive Net Income": "129,253",
"BaseVar": "15,216,610",
"ECR before LimitedLiability": "295%",
"Economic Capital Ratio": "296%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,690,502",
"Assets, Non-Current": "165,296",
"Intangible Assets": "3,423,166",
"Liabilities, Current": "539,003",
"Liabilities, Non-Current": "1,729,014",
"Other Assets": "22,515",
"Other Compr. Net Income": "8,912",
"Other Expenses": "2,109,098",
"Other Liabilities": "0",
"Other Net Income": "32,265",
"Other Revenues": "3,239,141",
"Property, Plant and Equipment": "1,259,203",
"Research and Development": "484,414",
"Selling, General and Administrative Expense": "343,569"
},
"output_variables": {
"Liabilities": "2,268,017",
"Assets": "6,560,682",
"Expenses": "2,937,081",
"Revenues": "3,239,141",
"Stockholders Equity": "4,292,665",
"Net Income": "334,325",
"Comprehensive Net Income": "343,237",
"BaseVar": "16,320,669",
"ECR before LimitedLiability": "257%",
"Economic Capital Ratio": "260%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,483,804",
"Assets, Non-Current": "182,402",
"Intangible Assets": "3,253,863",
"Liabilities, Current": "681,581",
"Liabilities, Non-Current": "1,910,464",
"Other Assets": "35,370",
"Other Compr. Net Income": "27,361",
"Other Expenses": "2,320,014",
"Other Liabilities": "0",
"Other Net Income": "-24,049",
"Other Revenues": "4,015,307",
"Property, Plant and Equipment": "1,266,031",
"Research and Development": "570,395",
"Selling, General and Administrative Expense": "367,238"
},
"output_variables": {
"Liabilities": "2,592,045",
"Assets": "7,221,470",
"Expenses": "3,257,647",
"Revenues": "4,015,307",
"Stockholders Equity": "4,629,425",
"Net Income": "733,611",
"Comprehensive Net Income": "760,972",
"BaseVar": "18,932,915",
"ECR before LimitedLiability": "280%",
"Economic Capital Ratio": "282%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,449,865",
"Assets, Non-Current": "324,110",
"Intangible Assets": "3,450,420",
"Liabilities, Current": "675,127",
"Liabilities, Non-Current": "2,280,727",
"Other Assets": "31,086",
"Other Compr. Net Income": "-24,417",
"Other Expenses": "2,657,348",
"Other Liabilities": "0",
"Other Net Income": "18,341",
"Other Revenues": "4,645,714",
"Property, Plant and Equipment": "1,253,591",
"Research and Development": "623,636",
"Selling, General and Administrative Expense": "349,718"
},
"output_variables": {
"Liabilities": "2,955,854",
"Assets": "7,509,072",
"Expenses": "3,630,702",
"Revenues": "4,645,714",
"Stockholders Equity": "4,553,218",
"Net Income": "1,033,353",
"Comprehensive Net Income": "1,008,936",
"BaseVar": "21,163,681",
"ECR before LimitedLiability": "277%",
"Economic Capital Ratio": "279%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,029,794",
"Assets, Non-Current": "193,381",
"Intangible Assets": "3,298,516",
"Liabilities, Current": "555,763",
"Liabilities, Non-Current": "2,233,346",
"Other Assets": "20,406",
"Other Compr. Net Income": "-8,407",
"Other Expenses": "2,467,540",
"Other Liabilities": "0",
"Other Net Income": "9,924",
"Other Revenues": "3,569,399",
"Property, Plant and Equipment": "1,149,806",
"Research and Development": "649,841",
"Selling, General and Administrative Expense": "358,790"
},
"output_variables": {
"Liabilities": "2,789,109",
"Assets": "6,691,903",
"Expenses": "3,476,171",
"Revenues": "3,569,399",
"Stockholders Equity": "3,902,794",
"Net Income": "103,152",
"Comprehensive Net Income": "94,745",
"BaseVar": "18,267,876",
"ECR before LimitedLiability": "200%",
"Economic Capital Ratio": "210%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,446,034",
"Assets, Non-Current": "170,383",
"Intangible Assets": "3,043,984",
"Liabilities, Current": "1,230,087",
"Liabilities, Non-Current": "1,768,176",
"Other Assets": "23,252",
"Other Compr. Net Income": "-1,922",
"Other Expenses": "2,819,543",
"Other Liabilities": "0",
"Other Net Income": "51,104",
"Other Revenues": "3,769,506",
"Property, Plant and Equipment": "870,982",
"Research and Development": "682,249",
"Selling, General and Administrative Expense": "389,140"
},
"output_variables": {
"Liabilities": "2,998,263",
"Assets": "6,554,635",
"Expenses": "3,890,932",
"Revenues": "3,769,506",
"Stockholders Equity": "3,556,372",
"Net Income": "-70,322",
"Comprehensive Net Income": "-72,244",
"BaseVar": "19,547,733",
"ECR before LimitedLiability": "168%",
"Economic Capital Ratio": "185%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 1.8479700987034664,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001604778.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001604778.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001604778.svg"
},
{
"company_id": "0001124796",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001124796.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001124796.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001124796.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001124796_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001124796_main_keyfigs.svg",
"name": "Nlight INC",
"rank": 37,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Nlight 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 Nlight INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 89% points.The greatest weakness of Nlight INC is the variable Other Expenses, reducing the Economic Capital Ratio by 119% points.
The company's Economic Capital Ratio, given in the ranking table, is 184%, being 50% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001124796_2025_Nlight_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "40.5",
"Liabilities": "180",
"Stockholders Equity": "103",
"ECR before LimitedLiability": "295",
"Liabilities, Current": "118",
"Liabilities, Non-Current": "56.1",
"Intangible Assets": "-10.4",
"Assets": "-4.02",
"Other Assets": "-4.81",
"Property, Plant and Equipment": "-4.55",
"Assets, Current": "23.7",
"Research and Development": "34.8",
"Expenses": "3.55",
"Revenues": "103",
"Net Income": "118",
"Other Expenses": "-72.3",
"Selling, General and Administrative Expense": "37.9",
"Other Revenues": "103",
"Comprehensive Net Income": "116",
"Other Net Income": "12.5",
"Economic Capital Ratio": "170"
},
"2019": {
"Other Liabilities": "32.3",
"Liabilities": "136",
"Stockholders Equity": "58.5",
"ECR before LimitedLiability": "157",
"Liabilities, Non-Current": "72.7",
"Liabilities, Current": "61.6",
"Assets, Current": "27.0",
"Assets": "-14.2",
"Intangible Assets": "-21.3",
"Property, Plant and Equipment": "-7.74",
"Other Assets": "-3.70",
"Other Expenses": "-82.6",
"Expenses": "-36.2",
"Revenues": "50.3",
"Net Income": "26.7",
"Research and Development": "22.2",
"Selling, General and Administrative Expense": "19.9",
"Other Revenues": "50.3",
"Other Net Income": "11.7",
"Comprehensive Net Income": "25.9",
"Economic Capital Ratio": "104"
},
"2020": {
"Liabilities, Non-Current": "58.3",
"Liabilities": "113",
"Stockholders Equity": "-22.8",
"ECR before LimitedLiability": "55.8",
"Other Liabilities": "41.9",
"Liabilities, Current": "44.5",
"Other Assets": "-9.15",
"Assets": "-46.6",
"Assets, Current": "-4.26",
"Property, Plant and Equipment": "-8.93",
"Intangible Assets": "-29.0",
"Other Expenses": "-91.4",
"Expenses": "-61.7",
"Revenues": "58.3",
"Net Income": "-6.89",
"Research and Development": "6.35",
"Selling, General and Administrative Expense": "17.7",
"Other Revenues": "58.3",
"Other Net Income": "-9.62",
"Economic Capital Ratio": "24.3",
"Other Compr. Net Income": "3.49"
},
"2021": {
"Liabilities, Current": "62.9",
"Liabilities": "120",
"Stockholders Equity": "-11.1",
"ECR before LimitedLiability": "89.2",
"Liabilities, Non-Current": "47.8",
"Other Liabilities": "44.8",
"Assets, Current": "4.36",
"Assets": "-42.8",
"Other Assets": "-14.5",
"Intangible Assets": "-29.5",
"Property, Plant and Equipment": "-4.48",
"Expenses": "-59.7",
"Revenues": "74.1",
"Net Income": "33.9",
"Research and Development": "7.40",
"Selling, General and Administrative Expense": "18.2",
"Other Expenses": "-89.8",
"Other Revenues": "74.1",
"Comprehensive Net Income": "31.8",
"Other Net Income": "12.6",
"Economic Capital Ratio": "54.5"
},
"2022": {
"Liabilities, Current": "50.9",
"Liabilities": "101",
"Stockholders Equity": "17.0",
"ECR before LimitedLiability": "58.4",
"Other Liabilities": "39.7",
"Liabilities, Non-Current": "37.3",
"Property, Plant and Equipment": "-2.92",
"Assets": "-39.9",
"Assets, Current": "7.26",
"Intangible Assets": "-32.7",
"Other Assets": "-11.4",
"Other Expenses": "-114",
"Expenses": "-84.0",
"Revenues": "42.9",
"Net Income": "-38.9",
"Selling, General and Administrative Expense": "20.9",
"Amortization of Intangible Assets": "2.32",
"Other Revenues": "42.9",
"Comprehensive Net Income": "-39.4",
"Other Net Income": "-5.80",
"Economic Capital Ratio": "-12.9"
},
"2023": {
"Liabilities, Current": "52.2",
"Liabilities": "98.9",
"Stockholders Equity": "-6.45",
"ECR before LimitedLiability": "70.8",
"Other Liabilities": "34.9",
"Liabilities, Non-Current": "36.9",
"Property, Plant and Equipment": "-9.02",
"Assets": "-39.8",
"Intangible Assets": "-34.4",
"Assets, Current": "15.8",
"Other Assets": "-10.8",
"Research and Development": "14.9",
"Expenses": "-61.7",
"Revenues": "34.5",
"Net Income": "-19.1",
"Selling, General and Administrative Expense": "12.3",
"Other Expenses": "-93.4",
"Other Revenues": "34.5",
"Comprehensive Net Income": "-17.2",
"Other Net Income": "4.40",
"Economic Capital Ratio": "19.6"
},
"2024": {
"Other Liabilities": "29.3",
"Liabilities": "88.5",
"Stockholders Equity": "-86.5",
"ECR before LimitedLiability": "-18.0",
"Liabilities, Current": "27.4",
"Liabilities, Non-Current": "44.9",
"Assets, Current": "-8.07",
"Assets": "-81.5",
"Other Assets": "-21.4",
"Intangible Assets": "-48.0",
"Property, Plant and Equipment": "-14.3",
"Other Expenses": "-119",
"Expenses": "-110",
"Revenues": "23.6",
"Net Income": "-68.7",
"Research and Development": "10.9",
"Selling, General and Administrative Expense": "-6.05",
"Other Revenues": "23.6",
"Other Net Income": "7.46",
"Comprehensive Net Income": "-71.0",
"Economic Capital Ratio": "-50.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001124796_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "218,621",
"Assets, Non-Current": "5,974",
"Intangible Assets": "1,387",
"Liabilities, Current": "23,587",
"Liabilities, Non-Current": "8,760",
"Other Assets": "2,686",
"Other Compr. Net Income": "-1,438",
"Other Expenses": "127,998",
"Other Liabilities": "0",
"Other Net Income": "475",
"Other Revenues": "191,359",
"Property, Plant and Equipment": "21,462",
"Research and Development": "21,054",
"Selling, General and Administrative Expense": "28,844"
},
"output_variables": {
"Liabilities": "32,347",
"Assets": "250,130",
"Expenses": "177,896",
"Revenues": "191,359",
"Stockholders Equity": "217,783",
"Net Income": "13,938",
"Comprehensive Net Income": "12,500",
"BaseVar": "852,025",
"ECR before LimitedLiability": "395%",
"Economic Capital Ratio": "395%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "198,593",
"Assets, Non-Current": "3,748",
"Intangible Assets": "9,872",
"Liabilities, Current": "25,035",
"Liabilities, Non-Current": "8,323",
"Other Assets": "10,006",
"Other Compr. Net Income": "-528",
"Other Expenses": "130,399",
"Other Liabilities": "0",
"Other Net Income": "3,144",
"Other Revenues": "176,619",
"Property, Plant and Equipment": "27,747",
"Research and Development": "28,137",
"Selling, General and Administrative Expense": "34,111"
},
"output_variables": {
"Liabilities": "33,358",
"Assets": "249,966",
"Expenses": "192,647",
"Revenues": "176,619",
"Stockholders Equity": "216,608",
"Net Income": "-12,884",
"Comprehensive Net Income": "-13,412",
"BaseVar": "855,838",
"ECR before LimitedLiability": "322%",
"Economic Capital Ratio": "322%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "200,575",
"Assets, Non-Current": "5,167",
"Intangible Assets": "12,484",
"Liabilities, Current": "41,363",
"Liabilities, Non-Current": "22,367",
"Other Assets": "20,938",
"Other Compr. Net Income": "2,426",
"Other Expenses": "163,765",
"Other Liabilities": "0",
"Other Net Income": "456",
"Other Revenues": "222,789",
"Property, Plant and Equipment": "44,480",
"Research and Development": "41,164",
"Selling, General and Administrative Expense": "39,248"
},
"output_variables": {
"Liabilities": "63,730",
"Assets": "283,644",
"Expenses": "244,177",
"Revenues": "222,789",
"Stockholders Equity": "219,914",
"Net Income": "-20,932",
"Comprehensive Net Income": "-18,506",
"BaseVar": "1,073,446",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "259%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "277,204",
"Assets, Non-Current": "3,897",
"Intangible Assets": "12,420",
"Liabilities, Current": "45,772",
"Liabilities, Non-Current": "25,713",
"Other Assets": "23,996",
"Other Compr. Net Income": "-328",
"Other Expenses": "192,464",
"Other Liabilities": "0",
"Other Net Income": "173",
"Other Revenues": "270,146",
"Property, Plant and Equipment": "56,101",
"Research and Development": "54,814",
"Selling, General and Administrative Expense": "52,710"
},
"output_variables": {
"Liabilities": "71,485",
"Assets": "373,618",
"Expenses": "299,988",
"Revenues": "270,146",
"Stockholders Equity": "302,133",
"Net Income": "-29,669",
"Comprehensive Net Income": "-29,997",
"BaseVar": "1,315,318",
"ECR before LimitedLiability": "266%",
"Economic Capital Ratio": "268%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "230,756",
"Assets, Non-Current": "7,222",
"Intangible Assets": "12,376",
"Liabilities, Current": "34,492",
"Liabilities, Non-Current": "23,896",
"Other Assets": "18,186",
"Other Compr. Net Income": "-2,161",
"Other Expenses": "195,473",
"Other Liabilities": "0",
"Other Net Income": "867",
"Other Revenues": "242,058",
"Property, Plant and Equipment": "60,693",
"Research and Development": "53,773",
"Selling, General and Administrative Expense": "48,258"
},
"output_variables": {
"Liabilities": "58,388",
"Assets": "329,233",
"Expenses": "297,504",
"Revenues": "242,058",
"Stockholders Equity": "270,845",
"Net Income": "-54,579",
"Comprehensive Net Income": "-56,740",
"BaseVar": "1,232,870",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "222%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "220,554",
"Assets, Non-Current": "7,026",
"Intangible Assets": "12,399",
"Liabilities, Current": "32,752",
"Liabilities, Non-Current": "19,632",
"Other Assets": "14,524",
"Other Compr. Net Income": "271",
"Other Expenses": "163,647",
"Other Liabilities": "0",
"Other Net Income": "4,118",
"Other Revenues": "209,921",
"Property, Plant and Equipment": "52,300",
"Research and Development": "46,163",
"Selling, General and Administrative Expense": "45,899"
},
"output_variables": {
"Liabilities": "52,384",
"Assets": "306,803",
"Expenses": "255,709",
"Revenues": "209,921",
"Stockholders Equity": "254,419",
"Net Income": "-41,670",
"Comprehensive Net Income": "-41,399",
"BaseVar": "1,079,680",
"ECR before LimitedLiability": "243%",
"Economic Capital Ratio": "247%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "194,089",
"Assets, Non-Current": "4,947",
"Intangible Assets": "12,354",
"Liabilities, Current": "34,235",
"Liabilities, Non-Current": "19,576",
"Other Assets": "11,914",
"Other Compr. Net Income": "-855",
"Other Expenses": "169,744",
"Other Liabilities": "0",
"Other Net Income": "4,768",
"Other Revenues": "198,548",
"Property, Plant and Equipment": "46,937",
"Research and Development": "45,107",
"Selling, General and Administrative Expense": "49,257"
},
"output_variables": {
"Liabilities": "53,811",
"Assets": "270,241",
"Expenses": "264,108",
"Revenues": "198,548",
"Stockholders Equity": "216,430",
"Net Income": "-60,792",
"Comprehensive Net Income": "-61,647",
"BaseVar": "1,058,780",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "184%"
}
}
},
"top_rated": false,
"trend": -9.0,
"value": 1.8361006585456727,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001124796.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001124796.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001124796.svg"
},
{
"company_id": "0001413447",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001413447.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001413447.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001413447_main_keyfigs.svg",
"name": "NXP Semiconductors N V",
"rank": 38,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of NXP Semiconductors N V 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 NXP Semiconductors N V compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 54% points.The greatest weakness of NXP Semiconductors N V is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 152% points.
The company's Economic Capital Ratio, given in the ranking table, is 179%, being 55% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001413447_2025_NXP_Semiconductors_N_V.pdf",
"shrinked_graph_json": {
"2024": {
"Other Liabilities": "14.8",
"Liabilities": "-114",
"Stockholders Equity": "-75.6",
"ECR before LimitedLiability": "-22.6",
"Liabilities, Non-Current": "-152",
"Assets, Current": "-26.9",
"Assets": "-4.54",
"Other Assets": "-3.26",
"Assets, Non-Current": "6.53",
"Intangible Assets": "27.5",
"Property, Plant and Equipment": "-4.65",
"Other Expenses": "7.85",
"Expenses": "39.2",
"Revenues": "21.6",
"Net Income": "54.4",
"Research and Development": "10.2",
"Selling, General and Administrative Expense": "21.6",
"Other Revenues": "21.6",
"Other Net Income": "-5.98",
"Comprehensive Net Income": "52.4",
"Economic Capital Ratio": "-54.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001413447_strength_weakness.svg",
"table_records": {
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "7,305,000",
"Assets, Non-Current": "1,796,000",
"Intangible Assets": "9,930,000",
"Liabilities, Current": "3,098,000",
"Liabilities, Non-Current": "11,746,000",
"Other Assets": "2,087,000",
"Other Compr. Net Income": "-139,000",
"Other Expenses": "6,176,000",
"Other Liabilities": "10,000",
"Other Net Income": "-385,000",
"Other Revenues": "12,614,000",
"Property, Plant and Equipment": "3,267,000",
"Research and Development": "2,347,000",
"Selling, General and Administrative Expense": "1,164,000"
},
"output_variables": {
"Liabilities": "14,854,000",
"Assets": "24,385,000",
"Expenses": "9,687,000",
"Revenues": "12,614,000",
"Stockholders Equity": "9,531,000",
"Net Income": "2,542,000",
"Comprehensive Net Income": "2,403,000",
"BaseVar": "63,329,375",
"ECR before LimitedLiability": "161%",
"Economic Capital Ratio": "179%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.789804564542382,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001413447.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001413447.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001413447.svg"
},
{
"company_id": "0001275014",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001275014.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001275014.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001275014.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001275014_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001275014_main_keyfigs.svg",
"name": "Ultra Clean Holdings Inc",
"rank": 39,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Ultra Clean Holdings 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 Ultra Clean Holdings Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 80% points.The greatest weakness of Ultra Clean Holdings Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 245% points.
The company's Economic Capital Ratio, given in the ranking table, is 175%, being 58% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001275014_2025_Ultra_Clean_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "47.9",
"Liabilities": "159",
"Stockholders Equity": "-553",
"ECR before LimitedLiability": "53.3",
"Liabilities, Non-Current": "36.3",
"Liabilities, Current": "119",
"Other Assets": "-24.0",
"Assets": "-97.1",
"Assets, Current": "-70.0",
"Intangible Assets": "-31.0",
"Assets, Non-Current": "-6.59",
"Property, Plant and Equipment": "-35.2",
"Research and Development": "174",
"Expenses": "-180",
"Revenues": "174",
"Net Income": "26.1",
"Amortization of Intangible Assets": "7.94",
"Selling, General and Administrative Expense": "125",
"Other Expenses": "-544",
"Other Revenues": "174",
"Comprehensive Net Income": "26.3",
"Economic Capital Ratio": "-3.41"
},
"2013": {
"Other Liabilities": "32.3",
"Liabilities": "64.4",
"Stockholders Equity": "-254",
"Economic Capital Ratio": "-31.8",
"Liabilities, Current": "14.6",
"Liabilities, Non-Current": "28.3",
"Assets, Non-Current": "-5.79",
"Assets": "-97.9",
"Intangible Assets": "3.88",
"Assets, Current": "-62.9",
"Other Assets": "-22.1",
"Property, Plant and Equipment": "-39.7",
"Expenses": "-39.9",
"Revenues": "100",
"Net Income": "66.8",
"Other Expenses": "-252",
"Research and Development": "98.7",
"Selling, General and Administrative Expense": "58.2",
"Other Revenues": "100",
"Other Net Income": "-5.19",
"Comprehensive Net Income": "65.6"
},
"2014": {
"Other Liabilities": "41.8",
"Liabilities": "97.0",
"Stockholders Equity": "-340",
"ECR before LimitedLiability": "42.7",
"Liabilities, Non-Current": "12.6",
"Liabilities, Current": "63.0",
"Other Assets": "-33.5",
"Assets": "-107",
"Property, Plant and Equipment": "-38.6",
"Assets, Non-Current": "-6.44",
"Assets, Current": "-69.3",
"Intangible Assets": "-7.83",
"Research and Development": "119",
"Expenses": "-75.8",
"Revenues": "137",
"Net Income": "89.0",
"Other Expenses": "-319",
"Selling, General and Administrative Expense": "66.9",
"Other Revenues": "137",
"Other Net Income": "8.16",
"Comprehensive Net Income": "91.9",
"Economic Capital Ratio": "-4.38"
},
"2015": {
"Liabilities, Non-Current": "43.8",
"Liabilities": "36.0",
"Stockholders Equity": "-253",
"ECR before LimitedLiability": "-26.8",
"Liabilities, Current": "33.0",
"Other Liabilities": "-59.2",
"Assets, Current": "-69.3",
"Assets": "-101",
"Property, Plant and Equipment": "-36.2",
"Other Assets": "-22.7",
"Intangible Assets": "11.7",
"Assets, Non-Current": "-6.02",
"Expenses": "-60.4",
"Revenues": "68.7",
"Net Income": "20.6",
"Selling, General and Administrative Expense": "38.3",
"Research and Development": "93.3",
"Other Expenses": "-248",
"Other Revenues": "68.7",
"Comprehensive Net Income": "24.0",
"Economic Capital Ratio": "-63.0"
},
"2016": {
"Liabilities, Non-Current": "63.9",
"Liabilities": "65.1",
"Stockholders Equity": "-308",
"ECR before LimitedLiability": "21.3",
"Liabilities, Current": "19.6",
"Other Liabilities": "-20.4",
"Other Assets": "-38.1",
"Assets": "-113",
"Assets, Non-Current": "-5.68",
"Intangible Assets": "-25.2",
"Property, Plant and Equipment": "-31.5",
"Assets, Current": "-59.7",
"Other Expenses": "-265",
"Expenses": "-49.3",
"Revenues": "115",
"Net Income": "78.4",
"Research and Development": "99.1",
"Selling, General and Administrative Expense": "54.0",
"Other Revenues": "115",
"Comprehensive Net Income": "78.3",
"Economic Capital Ratio": "-30.3"
},
"2017": {
"Liabilities, Non-Current": "79.1",
"Liabilities": "103",
"Stockholders Equity": "-297",
"ECR before LimitedLiability": "50.7",
"Liabilities, Current": "30.1",
"Other Liabilities": "12.2",
"Other Assets": "-32.4",
"Assets": "-102",
"Assets, Current": "-53.2",
"Intangible Assets": "-30.9",
"Property, Plant and Equipment": "-30.0",
"Other Expenses": "-294",
"Expenses": "-41.9",
"Revenues": "149",
"Net Income": "122",
"Research and Development": "112",
"Selling, General and Administrative Expense": "80.4",
"Other Revenues": "149",
"Comprehensive Net Income": "123",
"Other Net Income": "6.63",
"Economic Capital Ratio": "11.3"
},
"2018": {
"Other Liabilities": "-121",
"Liabilities": "33.2",
"Stockholders Equity": "-121",
"ECR before LimitedLiability": "79.2",
"Liabilities, Current": "62.8",
"Liabilities, Non-Current": "36.1",
"Intangible Assets": "10.7",
"Assets": "-69.9",
"Other Assets": "-17.3",
"Property, Plant and Equipment": "-12.8",
"Assets, Current": "-51.9",
"Research and Development": "63.7",
"Expenses": "-10.0",
"Revenues": "79.3",
"Net Income": "75.1",
"Other Expenses": "-166",
"Selling, General and Administrative Expense": "50.4",
"Other Revenues": "79.3",
"Comprehensive Net Income": "75.5",
"Other Net Income": "5.74",
"Economic Capital Ratio": "-45.6"
},
"2019": {
"Other Liabilities": "-82.2",
"Liabilities": "2.62",
"Stockholders Equity": "-143",
"ECR before LimitedLiability": "-8.72",
"Liabilities, Non-Current": "39.1",
"Liabilities, Current": "18.0",
"Assets, Current": "-51.9",
"Assets": "-70.3",
"Property, Plant and Equipment": "-14.6",
"Other Assets": "-7.00",
"Assets, Non-Current": "-5.06",
"Other Expenses": "-135",
"Expenses": "-15.8",
"Revenues": "54.8",
"Net Income": "40.0",
"Amortization of Intangible Assets": "2.40",
"Research and Development": "65.7",
"Selling, General and Administrative Expense": "27.5",
"Other Revenues": "54.8",
"Comprehensive Net Income": "39.6",
"Economic Capital Ratio": "-61.9"
},
"2020": {
"Liabilities, Non-Current": "66.7",
"Liabilities": "70.1",
"Stockholders Equity": "-212",
"Economic Capital Ratio": "-28.8",
"Other Liabilities": "-62.5",
"Liabilities, Current": "47.4",
"Other Assets": "-19.1",
"Assets": "-97.9",
"Assets, Current": "-66.6",
"Property, Plant and Equipment": "-22.9",
"Assets, Non-Current": "-6.21",
"Intangible Assets": "-8.86",
"Other Expenses": "-204",
"Expenses": "-41.7",
"Revenues": "104",
"Net Income": "60.0",
"Research and Development": "76.8",
"Selling, General and Administrative Expense": "39.9",
"Other Revenues": "104",
"Other Net Income": "-12.9",
"Comprehensive Net Income": "59.9"
},
"2021": {
"Liabilities, Current": "25.9",
"Liabilities": "25.7",
"Stockholders Equity": "-181",
"Economic Capital Ratio": "-35.4",
"Liabilities, Non-Current": "42.9",
"Other Liabilities": "-65.3",
"Assets, Current": "-48.6",
"Assets": "-85.4",
"Other Assets": "-21.1",
"Intangible Assets": "-10.1",
"Assets, Non-Current": "-5.60",
"Property, Plant and Equipment": "-16.2",
"Expenses": "-14.3",
"Revenues": "89.0",
"Net Income": "83.0",
"Research and Development": "66.2",
"Selling, General and Administrative Expense": "39.5",
"Other Expenses": "-159",
"Other Revenues": "89.0",
"Comprehensive Net Income": "79.2",
"Other Net Income": "8.32"
},
"2022": {
"Liabilities, Current": "33.3",
"Liabilities": "41.2",
"Stockholders Equity": "-174",
"ECR before LimitedLiability": "11.8",
"Other Liabilities": "-52.9",
"Liabilities, Non-Current": "44.9",
"Property, Plant and Equipment": "-20.4",
"Assets": "-89.8",
"Assets, Current": "-50.5",
"Intangible Assets": "-16.6",
"Other Assets": "-14.6",
"Other Expenses": "-214",
"Expenses": "-35.1",
"Revenues": "99.9",
"Net Income": "57.2",
"Selling, General and Administrative Expense": "48.9",
"Research and Development": "78.2",
"Other Revenues": "99.9",
"Comprehensive Net Income": "57.3",
"Other Net Income": "-6.49",
"Economic Capital Ratio": "-59.4"
},
"2024": {
"Other Liabilities": "-54.9",
"Liabilities": "31.2",
"Stockholders Equity": "-245",
"ECR before LimitedLiability": "-26.3",
"Liabilities, Current": "22.9",
"Liabilities, Non-Current": "45.9",
"Assets, Current": "-58.8",
"Assets": "-105",
"Other Assets": "-17.6",
"Assets, Non-Current": "-7.01",
"Intangible Assets": "-26.9",
"Property, Plant and Equipment": "-21.3",
"Other Expenses": "-193",
"Expenses": "-37.7",
"Revenues": "79.7",
"Net Income": "48.1",
"Research and Development": "79.6",
"Selling, General and Administrative Expense": "31.7",
"Other Revenues": "79.7",
"Comprehensive Net Income": "44.8",
"Economic Capital Ratio": "-58.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001275014_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "154,120",
"Assets, Non-Current": "417",
"Intangible Assets": "8,987",
"Liabilities, Current": "36,742",
"Liabilities, Non-Current": "21,802",
"Other Assets": "4,766",
"Other Compr. Net Income": "0",
"Other Expenses": "393,459",
"Other Liabilities": "2,470",
"Other Net Income": "0",
"Other Revenues": "452,639",
"Property, Plant and Equipment": "10,009",
"Research and Development": "5,556",
"Selling, General and Administrative Expense": "29,890"
},
"output_variables": {
"Liabilities": "61,014",
"Assets": "178,299",
"Expenses": "428,905",
"Revenues": "452,639",
"Stockholders Equity": "117,285",
"Net Income": "23,734",
"Comprehensive Net Income": "23,734",
"BaseVar": "1,807,813",
"ECR before LimitedLiability": "305%",
"Economic Capital Ratio": "306%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "200,459",
"Assets, Non-Current": "583",
"Intangible Assets": "77,626",
"Liabilities, Current": "100,044",
"Liabilities, Non-Current": "17,421",
"Other Assets": "5,341",
"Other Compr. Net Income": "0",
"Other Expenses": "378,868",
"Other Liabilities": "3,149",
"Other Net Income": "-3,309",
"Other Revenues": "444,022",
"Property, Plant and Equipment": "8,534",
"Research and Development": "5,543",
"Selling, General and Administrative Expense": "45,878"
},
"output_variables": {
"Liabilities": "120,614",
"Assets": "292,543",
"Expenses": "430,289",
"Revenues": "444,022",
"Stockholders Equity": "171,929",
"Net Income": "10,424",
"Comprehensive Net Income": "10,424",
"BaseVar": "1,887,221",
"ECR before LimitedLiability": "214%",
"Economic Capital Ratio": "221%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "208,447",
"Assets, Non-Current": "667",
"Intangible Assets": "72,742",
"Liabilities, Current": "66,168",
"Liabilities, Non-Current": "38,614",
"Other Assets": "3,445",
"Other Compr. Net Income": "0",
"Other Expenses": "445,797",
"Other Liabilities": "2,808",
"Other Net Income": "-1,854",
"Other Revenues": "513,957",
"Property, Plant and Equipment": "10,841",
"Research and Development": "7,067",
"Selling, General and Administrative Expense": "47,882"
},
"output_variables": {
"Liabilities": "107,590",
"Assets": "296,142",
"Expenses": "500,746",
"Revenues": "513,957",
"Stockholders Equity": "188,552",
"Net Income": "11,357",
"Comprehensive Net Income": "11,357",
"BaseVar": "2,148,573",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "244%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "190,139",
"Assets, Non-Current": "717",
"Intangible Assets": "128,030",
"Liabilities, Current": "64,711",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-18",
"Other Expenses": "412,412",
"Other Liabilities": "70,499",
"Other Net Income": "-2,234",
"Other Revenues": "469,103",
"Property, Plant and Equipment": "17,267",
"Research and Development": "9,578",
"Selling, General and Administrative Expense": "55,611"
},
"output_variables": {
"Liabilities": "135,210",
"Assets": "336,153",
"Expenses": "477,601",
"Revenues": "469,103",
"Stockholders Equity": "200,943",
"Net Income": "-10,732",
"Comprehensive Net Income": "-10,750",
"BaseVar": "2,052,932",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "195%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "237,450",
"Assets, Non-Current": "762",
"Intangible Assets": "122,272",
"Liabilities, Current": "101,061",
"Liabilities, Non-Current": "0",
"Other Assets": "1,355",
"Other Compr. Net Income": "-365",
"Other Expenses": "484,872",
"Other Liabilities": "63,505",
"Other Net Income": "-3,444",
"Other Revenues": "562,759",
"Property, Plant and Equipment": "18,858",
"Research and Development": "9,900",
"Selling, General and Administrative Expense": "54,492"
},
"output_variables": {
"Liabilities": "164,566",
"Assets": "380,697",
"Expenses": "549,264",
"Revenues": "562,759",
"Stockholders Equity": "216,131",
"Net Income": "10,051",
"Comprehensive Net Income": "9,686",
"BaseVar": "2,409,450",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "209%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "407,448",
"Assets, Non-Current": "1,932",
"Intangible Assets": "116,835",
"Liabilities, Current": "207,347",
"Liabilities, Non-Current": "0",
"Other Assets": "4,951",
"Other Compr. Net Income": "2,230",
"Other Expenses": "768,579",
"Other Liabilities": "55,760",
"Other Net Income": "-2,455",
"Other Revenues": "924,351",
"Property, Plant and Equipment": "32,246",
"Research and Development": "11,666",
"Selling, General and Administrative Expense": "66,566"
},
"output_variables": {
"Liabilities": "263,107",
"Assets": "563,412",
"Expenses": "846,811",
"Revenues": "924,351",
"Stockholders Equity": "300,305",
"Net Income": "75,085",
"Comprehensive Net Income": "77,315",
"BaseVar": "3,814,007",
"ECR before LimitedLiability": "242%",
"Economic Capital Ratio": "246%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "462,925",
"Assets, Non-Current": "5,193",
"Intangible Assets": "343,733",
"Liabilities, Current": "139,298",
"Liabilities, Non-Current": "27,808",
"Other Assets": "10,167",
"Other Compr. Net Income": "-2,652",
"Other Expenses": "936,001",
"Other Liabilities": "347,383",
"Other Net Income": "-8,436",
"Other Revenues": "1,096,523",
"Property, Plant and Equipment": "143,459",
"Research and Development": "13,287",
"Selling, General and Administrative Expense": "101,850"
},
"output_variables": {
"Liabilities": "514,489",
"Assets": "965,477",
"Expenses": "1,051,138",
"Revenues": "1,096,523",
"Stockholders Equity": "450,988",
"Net Income": "36,949",
"Comprehensive Net Income": "34,297",
"BaseVar": "4,873,987",
"ECR before LimitedLiability": "160%",
"Economic Capital Ratio": "179%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "467,000",
"Assets, Non-Current": "5,200",
"Intangible Assets": "351,400",
"Liabilities, Current": "210,600",
"Liabilities, Non-Current": "47,600",
"Other Assets": "50,400",
"Other Compr. Net Income": "-2,400",
"Other Expenses": "905,000",
"Other Liabilities": "308,600",
"Other Net Income": "-2,000",
"Other Revenues": "1,066,200",
"Property, Plant and Equipment": "145,300",
"Research and Development": "14,600",
"Selling, General and Administrative Expense": "152,300"
},
"output_variables": {
"Liabilities": "566,800",
"Assets": "1,019,300",
"Expenses": "1,071,900",
"Revenues": "1,066,200",
"Stockholders Equity": "452,500",
"Net Income": "-7,700",
"Comprehensive Net Income": "-10,100",
"BaseVar": "4,895,938",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "157%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "545,100",
"Assets, Non-Current": "5,300",
"Intangible Assets": "331,600",
"Liabilities, Current": "201,200",
"Liabilities, Non-Current": "54,900",
"Other Assets": "61,300",
"Other Compr. Net Income": "3,600",
"Other Expenses": "1,143,000",
"Other Liabilities": "295,200",
"Other Net Income": "-4,800",
"Other Revenues": "1,398,600",
"Property, Plant and Equipment": "159,200",
"Research and Development": "14,800",
"Selling, General and Administrative Expense": "155,600"
},
"output_variables": {
"Liabilities": "551,300",
"Assets": "1,102,500",
"Expenses": "1,313,400",
"Revenues": "1,398,600",
"Stockholders Equity": "551,200",
"Net Income": "80,400",
"Comprehensive Net Income": "84,000",
"BaseVar": "6,036,466",
"ECR before LimitedLiability": "195%",
"Economic Capital Ratio": "205%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,137,100",
"Assets, Non-Current": "9,300",
"Intangible Assets": "515,700",
"Liabilities, Current": "469,100",
"Liabilities, Non-Current": "78,800",
"Other Assets": "121,000",
"Other Compr. Net Income": "-12,200",
"Other Expenses": "1,723,700",
"Other Liabilities": "584,800",
"Other Net Income": "-7,200",
"Other Revenues": "2,101,600",
"Property, Plant and Equipment": "242,300",
"Research and Development": "24,500",
"Selling, General and Administrative Expense": "219,800"
},
"output_variables": {
"Liabilities": "1,132,700",
"Assets": "2,025,400",
"Expenses": "1,968,000",
"Revenues": "2,101,600",
"Stockholders Equity": "892,700",
"Net Income": "126,400",
"Comprehensive Net Income": "114,200",
"BaseVar": "9,409,485",
"ECR before LimitedLiability": "160%",
"Economic Capital Ratio": "179%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,098,800",
"Assets, Non-Current": "10,800",
"Intangible Assets": "436,700",
"Liabilities, Current": "389,200",
"Liabilities, Non-Current": "89,500",
"Other Assets": "135,000",
"Other Compr. Net Income": "-15,200",
"Other Expenses": "2,058,500",
"Other Liabilities": "545,200",
"Other Net Income": "1,800",
"Other Revenues": "2,374,300",
"Property, Plant and Equipment": "279,600",
"Research and Development": "28,500",
"Selling, General and Administrative Expense": "238,700"
},
"output_variables": {
"Liabilities": "1,023,900",
"Assets": "1,960,900",
"Expenses": "2,325,700",
"Revenues": "2,374,300",
"Stockholders Equity": "937,000",
"Net Income": "50,400",
"Comprehensive Net Income": "35,200",
"BaseVar": "10,525,455",
"ECR before LimitedLiability": "156%",
"Economic Capital Ratio": "176%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "970,100",
"Assets, Non-Current": "9,600",
"Intangible Assets": "450,200",
"Liabilities, Current": "335,600",
"Liabilities, Non-Current": "155,900",
"Other Assets": "164,100",
"Other Compr. Net Income": "-16,700",
"Other Expenses": "1,820,500",
"Other Liabilities": "492,600",
"Other Net Income": "22,500",
"Other Revenues": "2,097,600",
"Property, Plant and Equipment": "325,900",
"Research and Development": "28,300",
"Selling, General and Administrative Expense": "236,800"
},
"output_variables": {
"Liabilities": "984,100",
"Assets": "1,919,900",
"Expenses": "2,085,600",
"Revenues": "2,097,600",
"Stockholders Equity": "935,800",
"Net Income": "34,500",
"Comprehensive Net Income": "17,800",
"BaseVar": "9,537,896",
"ECR before LimitedLiability": "156%",
"Economic Capital Ratio": "175%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.752904839508461,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001275014.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001275014.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001275014.svg"
},
{
"company_id": "0001730168",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001730168.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001730168.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001730168.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001730168_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001730168_main_keyfigs.svg",
"name": "Broadcom Inc",
"rank": 40,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Broadcom 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 Broadcom Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 126% points.The greatest weakness of Broadcom Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 170% points.
The company's Economic Capital Ratio, given in the ranking table, is 162%, being 71% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001730168_2025_Broadcom_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Liabilities, Non-Current": "-202",
"Liabilities": "-149",
"Stockholders Equity": "-23.2",
"ECR before LimitedLiability": "-61.7",
"Other Liabilities": "9.77",
"Liabilities, Current": "8.84",
"Other Assets": "-9.51",
"Assets": "52.9",
"Assets, Current": "-29.2",
"Property, Plant and Equipment": "-10.8",
"Intangible Assets": "113",
"Other Expenses": "37.0",
"Expenses": "37.4",
"Revenues": "-12.3",
"Net Income": "21.7",
"Research and Development": "4.91",
"Selling, General and Administrative Expense": "19.2",
"Amortization of Intangible Assets": "-24.0",
"Other Revenues": "-12.3",
"Comprehensive Net Income": "21.4",
"Economic Capital Ratio": "-93.2"
},
"2021": {
"Liabilities, Current": "14.7",
"Liabilities": "-150",
"Stockholders Equity": "-32.6",
"ECR before LimitedLiability": "-19.3",
"Liabilities, Non-Current": "-225",
"Other Liabilities": "11.8",
"Assets, Current": "-25.5",
"Assets": "33.3",
"Other Assets": "-12.5",
"Intangible Assets": "106",
"Property, Plant and Equipment": "-9.78",
"Amortization of Intangible Assets": "-22.4",
"Expenses": "42.4",
"Revenues": "5.34",
"Net Income": "52.7",
"Research and Development": "8.91",
"Selling, General and Administrative Expense": "25.2",
"Other Expenses": "29.1",
"Other Revenues": "5.34",
"Comprehensive Net Income": "52.1",
"Economic Capital Ratio": "-54.0"
},
"2022": {
"Liabilities, Current": "11.0",
"Liabilities": "-174",
"Stockholders Equity": "-34.4",
"ECR before LimitedLiability": "12.8",
"Other Liabilities": "14.2",
"Liabilities, Non-Current": "-241",
"Property, Plant and Equipment": "-11.9",
"Assets": "34.7",
"Assets, Current": "-19.2",
"Intangible Assets": "109",
"Other Assets": "-9.48",
"Other Expenses": "30.7",
"Expenses": "52.2",
"Revenues": "17.7",
"Net Income": "67.2",
"Selling, General and Administrative Expense": "29.3",
"Amortization of Intangible Assets": "-19.5",
"Research and Development": "11.1",
"Other Revenues": "17.7",
"Comprehensive Net Income": "68.6",
"Economic Capital Ratio": "-58.4"
},
"2023": {
"Liabilities, Current": "13.1",
"Liabilities": "-181",
"Stockholders Equity": "-58.7",
"ECR before LimitedLiability": "19.1",
"Other Liabilities": "13.6",
"Liabilities, Non-Current": "-246",
"Property, Plant and Equipment": "-15.7",
"Assets": "19.5",
"Intangible Assets": "77.6",
"Assets, Current": "-18.2",
"Other Assets": "-9.87",
"Research and Development": "16.3",
"Expenses": "61.4",
"Revenues": "23.7",
"Net Income": "84.1",
"Selling, General and Administrative Expense": "31.5",
"Amortization of Intangible Assets": "-15.8",
"Other Expenses": "31.5",
"Other Revenues": "23.7",
"Comprehensive Net Income": "85.9",
"Economic Capital Ratio": "-32.1"
},
"2024": {
"Other Liabilities": "10.3",
"Liabilities": "-144",
"Stockholders Equity": "-23.5",
"ECR before LimitedLiability": "-39.1",
"Liabilities, Non-Current": "-170",
"Assets, Current": "-33.5",
"Assets": "38.2",
"Other Assets": "-11.2",
"Assets, Non-Current": "1.45",
"Intangible Assets": "126",
"Property, Plant and Equipment": "-14.9",
"Other Expenses": "22.5",
"Expenses": "34.2",
"Revenues": "-7.96",
"Net Income": "26.6",
"Amortization of Intangible Assets": "-18.4",
"Research and Development": "12.1",
"Selling, General and Administrative Expense": "17.2",
"Other Revenues": "-7.96",
"Comprehensive Net Income": "26.5",
"Economic Capital Ratio": "-71.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001730168_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "6,220,000",
"Assets, Current": "11,895,000",
"Assets, Non-Current": "1,300,000",
"Intangible Assets": "60,229,000",
"Liabilities, Current": "6,371,000",
"Liabilities, Non-Current": "45,661,000",
"Other Assets": "0",
"Other Compr. Net Income": "24,000",
"Other Expenses": "8,010,000",
"Other Liabilities": "0",
"Other Net Income": "205,000",
"Other Revenues": "23,888,000",
"Property, Plant and Equipment": "2,509,000",
"Research and Development": "4,968,000",
"Selling, General and Administrative Expense": "1,935,000"
},
"output_variables": {
"Liabilities": "52,032,000",
"Assets": "75,933,000",
"Expenses": "21,133,000",
"Revenues": "23,888,000",
"Stockholders Equity": "23,901,000",
"Net Income": "2,960,000",
"Comprehensive Net Income": "2,984,000",
"BaseVar": "150,636,250",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "141%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "5,403,000",
"Assets, Current": "16,586,000",
"Assets, Non-Current": "1,812,000",
"Intangible Assets": "54,824,000",
"Liabilities, Current": "6,281,000",
"Liabilities, Non-Current": "44,300,000",
"Other Assets": "0",
"Other Compr. Net Income": "-8,000",
"Other Expenses": "9,241,000",
"Other Liabilities": "0",
"Other Net Income": "131,000",
"Other Revenues": "27,450,000",
"Property, Plant and Equipment": "2,348,000",
"Research and Development": "4,854,000",
"Selling, General and Administrative Expense": "1,347,000"
},
"output_variables": {
"Liabilities": "50,581,000",
"Assets": "75,570,000",
"Expenses": "20,845,000",
"Revenues": "27,450,000",
"Stockholders Equity": "24,989,000",
"Net Income": "6,736,000",
"Comprehensive Net Income": "6,728,000",
"BaseVar": "155,826,610",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "160%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "4,359,000",
"Assets, Current": "18,504,000",
"Assets, Non-Current": "1,797,000",
"Intangible Assets": "50,725,000",
"Liabilities, Current": "7,052,000",
"Liabilities, Non-Current": "43,488,000",
"Other Assets": "0",
"Other Compr. Net Income": "62,000",
"Other Expenses": "10,994,000",
"Other Liabilities": "0",
"Other Net Income": "-54,000",
"Other Revenues": "33,203,000",
"Property, Plant and Equipment": "2,223,000",
"Research and Development": "4,919,000",
"Selling, General and Administrative Expense": "1,382,000"
},
"output_variables": {
"Liabilities": "50,540,000",
"Assets": "73,249,000",
"Expenses": "21,654,000",
"Revenues": "33,203,000",
"Stockholders Equity": "22,709,000",
"Net Income": "11,495,000",
"Comprehensive Net Income": "11,557,000",
"BaseVar": "167,167,795",
"ECR before LimitedLiability": "157%",
"Economic Capital Ratio": "177%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "3,247,000",
"Assets, Current": "20,847,000",
"Assets, Non-Current": "2,340,000",
"Intangible Assets": "47,520,000",
"Liabilities, Current": "7,405,000",
"Liabilities, Non-Current": "41,468,000",
"Other Assets": "0",
"Other Compr. Net Income": "261,000",
"Other Expenses": "12,157,000",
"Other Liabilities": "0",
"Other Net Income": "512,000",
"Other Revenues": "35,819,000",
"Property, Plant and Equipment": "2,154,000",
"Research and Development": "5,253,000",
"Selling, General and Administrative Expense": "1,592,000"
},
"output_variables": {
"Liabilities": "48,873,000",
"Assets": "72,861,000",
"Expenses": "22,249,000",
"Revenues": "35,819,000",
"Stockholders Equity": "23,988,000",
"Net Income": "14,082,000",
"Comprehensive Net Income": "14,343,000",
"BaseVar": "173,547,515",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "196%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "9,267,000",
"Assets, Current": "19,595,000",
"Assets, Non-Current": "5,073,000",
"Intangible Assets": "138,456,000",
"Liabilities, Current": "16,697,000",
"Liabilities, Non-Current": "81,270,000",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "22,276,000",
"Other Liabilities": "0",
"Other Net Income": "133,000",
"Other Revenues": "51,574,000",
"Property, Plant and Equipment": "2,521,000",
"Research and Development": "9,310,000",
"Selling, General and Administrative Expense": "4,959,000"
},
"output_variables": {
"Liabilities": "97,967,000",
"Assets": "165,645,000",
"Expenses": "45,812,000",
"Revenues": "51,574,000",
"Stockholders Equity": "67,678,000",
"Net Income": "5,895,000",
"Comprehensive Net Income": "5,895,000",
"BaseVar": "318,554,885",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "162%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 1.6248224947440562,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001730168.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001730168.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001730168.svg"
},
{
"company_id": "0000889971",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000889971.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000889971.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000889971.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000889971_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000889971_main_keyfigs.svg",
"name": "Lightpath Technologies INC",
"rank": 41,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Lightpath 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 Lightpath Technologies INC compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 46% points.The greatest weakness of Lightpath Technologies INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 86% points.
The company's Economic Capital Ratio, given in the ranking table, is 151%, being 83% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000889971_2025_Lightpath_Technologies_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-41.6",
"Liabilities": "19.1",
"Stockholders Equity": "-239",
"ECR before LimitedLiability": "-138",
"Liabilities, Non-Current": "33.0",
"Liabilities, Current": "26.1",
"Other Assets": "-28.5",
"Assets": "-118",
"Assets, Current": "-79.8",
"Intangible Assets": "-36.6",
"Assets, Non-Current": "-6.64",
"Property, Plant and Equipment": "11.2",
"Research and Development": "53.6",
"Expenses": "-101",
"Revenues": "3.45",
"Net Income": "-108",
"Selling, General and Administrative Expense": "-99.6",
"Other Expenses": "-46.2",
"Comprehensive Net Income": "-107",
"Other Net Income": "-9.12",
"Economic Capital Ratio": "-194"
},
"2012": {
"Intangible Assets": "-33.4",
"Assets": "-101",
"Stockholders Equity": "-226",
"Liabilities, Non-Current": "30.9",
"ECR before LimitedLiability": "-61.9",
"Other Assets": "-23.1",
"Assets, Current": "-48.6",
"Property, Plant and Equipment": "-10.9",
"Assets, Non-Current": "-5.72",
"Other Expenses": "-28.6",
"Expenses": "-46.9",
"Revenues": "44.1",
"Net Income": "2.51",
"Selling, General and Administrative Expense": "-75.5",
"Research and Development": "57.6",
"Other Revenues": "44.1",
"Other Liabilities": "-70.3",
"Liabilities, Current": "23.7",
"Other Net Income": "6.83",
"Comprehensive Net Income": "4.62",
"Economic Capital Ratio": "-120"
},
"2013": {
"Other Liabilities": "-33.4",
"Liabilities": "79.5",
"Stockholders Equity": "-220",
"ECR before LimitedLiability": "19.2",
"Liabilities, Current": "62.2",
"Liabilities, Non-Current": "50.7",
"Assets": "-86.6",
"Intangible Assets": "-30.2",
"Assets, Current": "-50.7",
"Other Assets": "-22.9",
"Property, Plant and Equipment": "-6.14",
"Expenses": "-45.9",
"Revenues": "95.5",
"Net Income": "66.9",
"Other Expenses": "-17.0",
"Research and Development": "65.6",
"Selling, General and Administrative Expense": "-107",
"Other Revenues": "95.5",
"Other Net Income": "6.48",
"Comprehensive Net Income": "63.9",
"Economic Capital Ratio": "-12.1"
},
"2014": {
"Other Liabilities": "-5.00",
"Liabilities": "51.6",
"Stockholders Equity": "-152",
"ECR before LimitedLiability": "29.4",
"Liabilities, Non-Current": "43.4",
"Liabilities, Current": "15.6",
"Other Assets": "-26.9",
"Assets": "-69.2",
"Property, Plant and Equipment": "10.7",
"Assets, Current": "-32.1",
"Intangible Assets": "-29.7",
"Research and Development": "45.8",
"Expenses": "-42.5",
"Revenues": "63.3",
"Net Income": "39.8",
"Other Expenses": "16.9",
"Selling, General and Administrative Expense": "-117",
"Other Revenues": "63.3",
"Other Net Income": "12.4",
"Comprehensive Net Income": "42.2",
"Economic Capital Ratio": "-17.7"
},
"2015": {
"Liabilities, Non-Current": "37.3",
"Liabilities": "15.9",
"Stockholders Equity": "-156",
"ECR before LimitedLiability": "-25.8",
"Liabilities, Current": "9.56",
"Other Liabilities": "-42.4",
"Assets, Current": "-34.4",
"Assets": "-69.9",
"Property, Plant and Equipment": "15.7",
"Other Assets": "-18.9",
"Intangible Assets": "-36.6",
"Assets, Non-Current": "-4.39",
"Expenses": "-27.1",
"Revenues": "39.8",
"Net Income": "4.27",
"Selling, General and Administrative Expense": "-96.0",
"Research and Development": "52.2",
"Other Revenues": "39.8",
"Comprehensive Net Income": "7.26",
"Other Net Income": "-13.3",
"Economic Capital Ratio": "-62.0"
},
"2016": {
"Liabilities, Non-Current": "80.9",
"Liabilities": "92.1",
"Stockholders Equity": "-161",
"ECR before LimitedLiability": "122",
"Liabilities, Current": "18.9",
"Other Assets": "-21.8",
"Assets": "-51.8",
"Intangible Assets": "-34.8",
"Property, Plant and Equipment": "9.49",
"Assets, Current": "-11.8",
"Other Expenses": "23.8",
"Expenses": "4.47",
"Revenues": "120",
"Net Income": "119",
"Research and Development": "93.7",
"Amortization of Intangible Assets": "4.48",
"Selling, General and Administrative Expense": "-125",
"Other Revenues": "120",
"Comprehensive Net Income": "121",
"Other Net Income": "-6.32",
"Economic Capital Ratio": "70.6"
},
"2017": {
"Liabilities, Non-Current": "-73.9",
"Liabilities": "-24.3",
"Stockholders Equity": "15.8",
"ECR before LimitedLiability": "119",
"Liabilities, Current": "28.6",
"Other Liabilities": "13.0",
"Other Assets": "14.4",
"Assets": "10.5",
"Assets, Current": "-6.41",
"Intangible Assets": "-6.17",
"Property, Plant and Equipment": "12.1",
"Other Expenses": "62.6",
"Expenses": "74.1",
"Revenues": "57.1",
"Net Income": "120",
"Research and Development": "51.1",
"Amortization of Intangible Assets": "-5.68",
"Selling, General and Administrative Expense": "-34.3",
"Other Revenues": "57.1",
"Comprehensive Net Income": "121",
"Economic Capital Ratio": "79.5"
},
"2018": {
"Other Liabilities": "20.2",
"Liabilities": "85.3",
"Stockholders Equity": "57.0",
"ECR before LimitedLiability": "199",
"Liabilities, Current": "71.0",
"Research and Development": "54.6",
"Expenses": "8.98",
"Net Income": "78.0",
"Other Expenses": "-13.4",
"Selling, General and Administrative Expense": "-19.8",
"Amortization of Intangible Assets": "-14.3",
"Other Revenues": "63.1",
"Revenues": "63.1",
"Intangible Assets": "-7.40",
"Other Assets": "17.5",
"Property, Plant and Equipment": "14.0",
"Assets, Current": "-18.4",
"Comprehensive Net Income": "81.2",
"Other Net Income": "7.59",
"Other Compr. Net Income": "3.66",
"Economic Capital Ratio": "73.8"
},
"2019": {
"Other Liabilities": "12.8",
"Liabilities": "60.9",
"ECR before LimitedLiability": "76.3",
"Liabilities, Non-Current": "24.2",
"Liabilities, Current": "32.1",
"Assets, Current": "-30.9",
"Assets": "-25.4",
"Intangible Assets": "-18.0",
"Property, Plant and Equipment": "12.4",
"Other Assets": "19.6",
"Other Expenses": "-30.0",
"Expenses": "-11.5",
"Net Income": "20.0",
"Amortization of Intangible Assets": "-11.6",
"Research and Development": "54.4",
"Selling, General and Administrative Expense": "-30.4",
"Other Revenues": "39.6",
"Revenues": "39.6",
"Other Net Income": "-10.0",
"Comprehensive Net Income": "24.2",
"Economic Capital Ratio": "23.1"
},
"2020": {
"Liabilities, Non-Current": "37.2",
"Liabilities": "89.1",
"Assets": "-28.6",
"Stockholders Equity": "-11.0",
"ECR before LimitedLiability": "76.1",
"Other Liabilities": "36.7",
"Liabilities, Current": "30.6",
"Other Assets": "9.02",
"Assets, Current": "-26.8",
"Intangible Assets": "-13.7",
"Other Expenses": "-42.2",
"Expenses": "-12.0",
"Revenues": "66.3",
"Net Income": "41.4",
"Research and Development": "57.6",
"Selling, General and Administrative Expense": "-20.4",
"Amortization of Intangible Assets": "-10.6",
"Other Revenues": "66.3",
"Other Net Income": "-15.7",
"Comprehensive Net Income": "39.3",
"Economic Capital Ratio": "44.6"
},
"2021": {
"Liabilities, Current": "32.4",
"Liabilities": "37.9",
"Stockholders Equity": "-68.7",
"ECR before LimitedLiability": "21.9",
"Assets, Current": "-47.5",
"Assets": "-48.1",
"Other Assets": "18.1",
"Intangible Assets": "-21.5",
"Property, Plant and Equipment": "10.4",
"Amortization of Intangible Assets": "-7.18",
"Expenses": "-19.3",
"Revenues": "44.0",
"Net Income": "33.0",
"Research and Development": "48.4",
"Selling, General and Administrative Expense": "-21.4",
"Other Expenses": "-47.7",
"Other Revenues": "44.0",
"Comprehensive Net Income": "41.6",
"Other Net Income": "5.79",
"Other Compr. Net Income": "9.75",
"Economic Capital Ratio": "-12.8"
},
"2022": {
"Liabilities, Current": "18.5",
"Liabilities": "11.3",
"Stockholders Equity": "-36.0",
"ECR before LimitedLiability": "12.0",
"Liabilities, Non-Current": "-12.7",
"Property, Plant and Equipment": "6.62",
"Assets": "-26.5",
"Assets, Current": "-38.4",
"Intangible Assets": "-16.5",
"Other Assets": "31.9",
"Other Expenses": "-43.0",
"Expenses": "-20.4",
"Revenues": "32.1",
"Net Income": "9.06",
"Selling, General and Administrative Expense": "-19.1",
"Amortization of Intangible Assets": "-7.26",
"Research and Development": "42.5",
"Other Revenues": "32.1",
"Comprehensive Net Income": "11.1",
"Other Net Income": "-5.23",
"Economic Capital Ratio": "-59.2"
},
"2024": {
"Other Liabilities": "10.6",
"Liabilities": "20.9",
"Stockholders Equity": "-86.3",
"ECR before LimitedLiability": "-50.7",
"Liabilities, Non-Current": "6.08",
"Assets, Current": "-53.2",
"Assets": "-58.4",
"Other Assets": "12.4",
"Assets, Non-Current": "-6.01",
"Intangible Assets": "-25.6",
"Property, Plant and Equipment": "15.8",
"Other Expenses": "-43.2",
"Expenses": "-47.9",
"Revenues": "16.1",
"Net Income": "-30.8",
"Amortization of Intangible Assets": "-11.3",
"Research and Development": "46.5",
"Selling, General and Administrative Expense": "-40.7",
"Other Revenues": "16.1",
"Comprehensive Net Income": "-32.0",
"Economic Capital Ratio": "-82.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000889971_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "33",
"Assets, Current": "4,612",
"Assets, Non-Current": "28",
"Intangible Assets": "101",
"Liabilities, Current": "1,534",
"Liabilities, Non-Current": "0",
"Other Assets": "7.2",
"Other Compr. Net Income": "27",
"Other Expenses": "6,665",
"Other Liabilities": "1,552",
"Other Net Income": "-138",
"Other Revenues": "10,001",
"Property, Plant and Equipment": "2,373",
"Research and Development": "995",
"Selling, General and Administrative Expense": "3,772"
},
"output_variables": {
"Liabilities": "3,086",
"Assets": "7,121",
"Expenses": "11,464",
"Revenues": "10,001",
"Stockholders Equity": "4,036",
"Net Income": "-1,602",
"Comprehensive Net Income": "-1,575",
"BaseVar": "46,526",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "115%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "33",
"Assets, Current": "6,250",
"Assets, Non-Current": "28",
"Intangible Assets": "68",
"Liabilities, Current": "1,741",
"Liabilities, Non-Current": "0",
"Other Assets": "3.9",
"Other Compr. Net Income": "38",
"Other Expenses": "7,239",
"Other Liabilities": "2,527",
"Other Net Income": "48",
"Other Revenues": "11,285",
"Property, Plant and Equipment": "1,921",
"Research and Development": "1,046",
"Selling, General and Administrative Expense": "3,881"
},
"output_variables": {
"Liabilities": "4,269",
"Assets": "8,271",
"Expenses": "12,198",
"Revenues": "11,285",
"Stockholders Equity": "4,002",
"Net Income": "-865",
"Comprehensive Net Income": "-827",
"BaseVar": "51,403",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "137%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "33",
"Assets, Current": "6,079",
"Assets, Non-Current": "28",
"Intangible Assets": "35",
"Liabilities, Current": "1,622",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-36",
"Other Expenses": "6,711",
"Other Liabilities": "1,326",
"Other Net Income": "105",
"Other Revenues": "11,784",
"Property, Plant and Equipment": "2,236",
"Research and Development": "939",
"Selling, General and Administrative Expense": "3,991"
},
"output_variables": {
"Liabilities": "2,948",
"Assets": "8,377",
"Expenses": "11,674",
"Revenues": "11,784",
"Stockholders Equity": "5,430",
"Net Income": "215",
"Comprehensive Net Income": "180",
"BaseVar": "50,853",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "241%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "35",
"Assets, Current": "7,491",
"Assets, Non-Current": "28",
"Intangible Assets": "0",
"Liabilities, Current": "2,473",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-1.1",
"Other Expenses": "6,482",
"Other Liabilities": "924",
"Other Net Income": "100",
"Other Revenues": "11,834",
"Property, Plant and Equipment": "3,174",
"Research and Development": "1,215",
"Selling, General and Administrative Expense": "4,514"
},
"output_variables": {
"Liabilities": "3,397",
"Assets": "10,693",
"Expenses": "12,247",
"Revenues": "11,834",
"Stockholders Equity": "7,296",
"Net Income": "-313",
"Comprehensive Net Income": "-314",
"BaseVar": "53,354",
"ECR before LimitedLiability": "225%",
"Economic Capital Ratio": "231%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,372",
"Assets, Non-Current": "67",
"Intangible Assets": "0",
"Liabilities, Current": "2,696",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-1.0",
"Other Expenses": "7,715",
"Other Liabilities": "2,018",
"Other Net Income": "-423",
"Other Revenues": "13,662",
"Property, Plant and Equipment": "4,276",
"Research and Development": "1,109",
"Selling, General and Administrative Expense": "5,130"
},
"output_variables": {
"Liabilities": "4,715",
"Assets": "12,715",
"Expenses": "13,954",
"Revenues": "13,662",
"Stockholders Equity": "8,000",
"Net Income": "-715",
"Comprehensive Net Income": "-716",
"BaseVar": "62,410",
"ECR before LimitedLiability": "183%",
"Economic Capital Ratio": "196%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "11,152",
"Assets, Non-Current": "67",
"Intangible Assets": "0",
"Liabilities, Current": "3,213",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "75",
"Other Expenses": "8,212",
"Other Liabilities": "1,445",
"Other Net Income": "-396",
"Other Revenues": "17,272",
"Property, Plant and Equipment": "4,370",
"Research and Development": "669",
"Selling, General and Administrative Expense": "6,581"
},
"output_variables": {
"Liabilities": "4,657",
"Assets": "15,589",
"Expenses": "15,462",
"Revenues": "17,272",
"Stockholders Equity": "10,932",
"Net Income": "1,415",
"Comprehensive Net Income": "1,490",
"BaseVar": "73,711",
"ECR before LimitedLiability": "309%",
"Economic Capital Ratio": "310%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "694",
"Assets, Current": "19,720",
"Assets, Non-Current": "112",
"Intangible Assets": "5,855",
"Liabilities, Current": "5,750",
"Liabilities, Non-Current": "9,927",
"Other Assets": "10,660",
"Other Compr. Net Income": "169",
"Other Expenses": "9,308",
"Other Liabilities": "1,274",
"Other Net Income": "-775",
"Other Revenues": "28,367",
"Property, Plant and Equipment": "10,325",
"Research and Development": "1,236",
"Selling, General and Administrative Expense": "8,651"
},
"output_variables": {
"Liabilities": "16,951",
"Assets": "46,672",
"Expenses": "19,889",
"Revenues": "28,367",
"Stockholders Equity": "29,721",
"Net Income": "7,703",
"Comprehensive Net Income": "7,872",
"BaseVar": "126,032",
"ECR before LimitedLiability": "313%",
"Economic Capital Ratio": "314%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "1,317",
"Assets, Current": "19,389",
"Assets, Non-Current": "382",
"Intangible Assets": "5,855",
"Liabilities, Current": "5,799",
"Liabilities, Non-Current": "5,120",
"Other Assets": "9,682",
"Other Compr. Net Income": "178",
"Other Expenses": "19,170",
"Other Liabilities": "841",
"Other Net Income": "-141",
"Other Revenues": "32,525",
"Property, Plant and Equipment": "11,809",
"Research and Development": "1,619",
"Selling, General and Administrative Expense": "9,218"
},
"output_variables": {
"Liabilities": "11,760",
"Assets": "47,117",
"Expenses": "31,325",
"Revenues": "32,525",
"Stockholders Equity": "35,357",
"Net Income": "1,060",
"Comprehensive Net Income": "1,238",
"BaseVar": "152,322",
"ECR before LimitedLiability": "297%",
"Economic Capital Ratio": "298%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "1,221",
"Assets, Current": "19,608",
"Assets, Non-Current": "289",
"Intangible Assets": "5,855",
"Liabilities, Current": "6,355",
"Liabilities, Non-Current": "5,000",
"Other Assets": "8,489",
"Other Compr. Net Income": "335",
"Other Expenses": "21,608",
"Other Liabilities": "1,159",
"Other Net Income": "-1,085",
"Other Revenues": "33,749",
"Property, Plant and Equipment": "11,731",
"Research and Development": "2,017",
"Selling, General and Administrative Expense": "10,499"
},
"output_variables": {
"Liabilities": "12,514",
"Assets": "45,973",
"Expenses": "35,344",
"Revenues": "33,749",
"Stockholders Equity": "33,459",
"Net Income": "-2,680",
"Comprehensive Net Income": "-2,345",
"BaseVar": "164,277",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "242%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "1,129",
"Assets, Current": "21,258",
"Assets, Non-Current": "76",
"Intangible Assets": "5,855",
"Liabilities, Current": "7,403",
"Liabilities, Non-Current": "5,325",
"Other Assets": "8,587",
"Other Compr. Net Income": "-73",
"Other Expenses": "21,782",
"Other Liabilities": "279",
"Other Net Income": "-514",
"Other Revenues": "34,968",
"Property, Plant and Equipment": "11,799",
"Research and Development": "1,714",
"Selling, General and Administrative Expense": "8,961"
},
"output_variables": {
"Liabilities": "13,008",
"Assets": "47,575",
"Expenses": "33,587",
"Revenues": "34,968",
"Stockholders Equity": "34,567",
"Net Income": "867",
"Comprehensive Net Income": "794",
"BaseVar": "162,698",
"ECR before LimitedLiability": "277%",
"Economic Capital Ratio": "279%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "1,125",
"Assets, Current": "20,703",
"Assets, Non-Current": "0",
"Intangible Assets": "5,855",
"Liabilities, Current": "8,448",
"Liabilities, Non-Current": "8,461",
"Other Assets": "14,773",
"Other Compr. Net Income": "1,380",
"Other Expenses": "25,960",
"Other Liabilities": "4,124",
"Other Net Income": "-410",
"Other Revenues": "38,465",
"Property, Plant and Equipment": "13,280",
"Research and Development": "2,166",
"Selling, General and Administrative Expense": "11,990"
},
"output_variables": {
"Liabilities": "21,034",
"Assets": "54,611",
"Expenses": "41,241",
"Revenues": "38,465",
"Stockholders Equity": "33,577",
"Net Income": "-3,185",
"Comprehensive Net Income": "-1,805",
"BaseVar": "193,885",
"ECR before LimitedLiability": "189%",
"Economic Capital Ratio": "201%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "1,125",
"Assets, Current": "18,169",
"Assets, Non-Current": "0",
"Intangible Assets": "5,855",
"Liabilities, Current": "7,734",
"Liabilities, Non-Current": "9,478",
"Other Assets": "15,049",
"Other Compr. Net Income": "0",
"Other Expenses": "24,617",
"Other Liabilities": "3,771",
"Other Net Income": "-52",
"Other Revenues": "35,559",
"Property, Plant and Equipment": "11,640",
"Research and Development": "2,086",
"Selling, General and Administrative Expense": "11,222"
},
"output_variables": {
"Liabilities": "20,983",
"Assets": "50,714",
"Expenses": "39,049",
"Revenues": "35,559",
"Stockholders Equity": "29,731",
"Net Income": "-3,542",
"Comprehensive Net Income": "-3,542",
"BaseVar": "178,823",
"ECR before LimitedLiability": "156%",
"Economic Capital Ratio": "176%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "1,636",
"Assets, Current": "15,537",
"Assets, Non-Current": "60",
"Intangible Assets": "6,764",
"Liabilities, Current": "8,036",
"Liabilities, Non-Current": "8,059",
"Other Assets": "10,515",
"Other Compr. Net Income": "-97",
"Other Expenses": "23,287",
"Other Liabilities": "1,792",
"Other Net Income": "-113",
"Other Revenues": "31,726",
"Property, Plant and Equipment": "15,211",
"Research and Development": "2,400",
"Selling, General and Administrative Expense": "12,297"
},
"output_variables": {
"Liabilities": "17,887",
"Assets": "48,087",
"Expenses": "39,620",
"Revenues": "31,726",
"Stockholders Equity": "30,200",
"Net Income": "-8,007",
"Comprehensive Net Income": "-8,104",
"BaseVar": "170,018",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "151%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.5092114607163312,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000889971.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000889971.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000889971.svg"
},
{
"company_id": "0001616533",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001616533.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001616533.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001616533.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001616533_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001616533_main_keyfigs.svg",
"name": "Penguin Solutions Inc",
"rank": 42,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Penguin 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 Penguin Solutions Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 66% points.The greatest weakness of Penguin Solutions Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 206% points.
The company's Economic Capital Ratio, given in the ranking table, is 150%, being 83% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001616533_2025_Penguin_Solutions_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-40.9",
"Assets": "-134",
"Other Liabilities": "29.5",
"Stockholders Equity": "-295",
"ECR before LimitedLiability": "-99.3",
"Assets, Current": "-66.9",
"Intangible Assets": "-50.3",
"Property, Plant and Equipment": "-30.2",
"Other Expenses": "-140",
"Expenses": "-6.80",
"Revenues": "50.2",
"Net Income": "38.9",
"Research and Development": "45.0",
"Amortization of Intangible Assets": "4.03",
"Selling, General and Administrative Expense": "39.9",
"Other Revenues": "50.2",
"Liabilities, Non-Current": "-17.7",
"Liabilities, Current": "-8.70",
"Comprehensive Net Income": "39.4",
"Other Net Income": "-27.2",
"Economic Capital Ratio": "-139"
},
"2018": {
"Other Liabilities": "28.1",
"Liabilities": "65.0",
"Stockholders Equity": "-291",
"ECR before LimitedLiability": "59.9",
"Liabilities, Current": "42.6",
"Liabilities, Non-Current": "-3.91",
"Intangible Assets": "-40.8",
"Assets": "-130",
"Other Assets": "-26.0",
"Property, Plant and Equipment": "-35.2",
"Assets, Current": "-68.3",
"Research and Development": "82.8",
"Expenses": "-5.34",
"Revenues": "117",
"Net Income": "113",
"Other Expenses": "-222",
"Selling, General and Administrative Expense": "89.7",
"Other Revenues": "117",
"Comprehensive Net Income": "107",
"Other Compr. Net Income": "-13.3",
"Economic Capital Ratio": "-65.0"
},
"2019": {
"Other Liabilities": "25.4",
"Liabilities": "54.6",
"Stockholders Equity": "-308",
"Economic Capital Ratio": "-49.9",
"Liabilities, Non-Current": "13.4",
"Liabilities, Current": "21.3",
"Assets, Current": "-73.0",
"Assets": "-127",
"Intangible Assets": "-36.5",
"Property, Plant and Equipment": "-35.3",
"Other Assets": "-19.8",
"Assets, Non-Current": "-5.86",
"Other Expenses": "-242",
"Expenses": "-34.2",
"Revenues": "113",
"Net Income": "91.6",
"Research and Development": "80.7",
"Selling, General and Administrative Expense": "67.4",
"Other Revenues": "113",
"Other Net Income": "-7.33",
"Comprehensive Net Income": "91.3"
},
"2020": {
"Liabilities, Non-Current": "14.4",
"Liabilities": "59.0",
"Stockholders Equity": "-256",
"ECR before LimitedLiability": "-84.2",
"Other Liabilities": "33.4",
"Other Assets": "-27.9",
"Assets": "-133",
"Assets, Current": "-66.8",
"Property, Plant and Equipment": "-40.2",
"Intangible Assets": "-36.1",
"Other Expenses": "-163",
"Expenses": "-32.2",
"Revenues": "67.8",
"Net Income": "37.5",
"Research and Development": "60.5",
"Selling, General and Administrative Expense": "50.9",
"Other Revenues": "67.8",
"Other Net Income": "-22.3",
"Comprehensive Net Income": "11.8",
"Other Compr. Net Income": "-21.4",
"Economic Capital Ratio": "-116"
},
"2021": {
"Liabilities, Current": "-14.9",
"Liabilities": "-7.97",
"Stockholders Equity": "-215",
"ECR before LimitedLiability": "-60.4",
"Liabilities, Non-Current": "-10.4",
"Other Liabilities": "17.2",
"Assets, Current": "-42.3",
"Assets": "-99.6",
"Other Assets": "-27.6",
"Intangible Assets": "-30.5",
"Property, Plant and Equipment": "-20.1",
"Expenses": "-16.4",
"Revenues": "63.5",
"Net Income": "60.9",
"Research and Development": "60.0",
"Selling, General and Administrative Expense": "42.4",
"Other Expenses": "-124",
"Other Revenues": "63.5",
"Comprehensive Net Income": "60.9",
"Other Net Income": "5.25",
"Economic Capital Ratio": "-95.1"
},
"2022": {
"Liabilities": "-19.7",
"Stockholders Equity": "-180",
"ECR before LimitedLiability": "-37.8",
"Other Liabilities": "27.0",
"Liabilities, Non-Current": "-50.5",
"Property, Plant and Equipment": "-23.9",
"Assets": "-81.5",
"Assets, Current": "-25.2",
"Assets, Non-Current": "-2.99",
"Intangible Assets": "-30.0",
"Other Assets": "-16.0",
"Other Expenses": "-109",
"Expenses": "-8.42",
"Revenues": "68.4",
"Net Income": "63.6",
"Selling, General and Administrative Expense": "38.5",
"Research and Development": "64.3",
"Other Revenues": "68.4",
"Comprehensive Net Income": "66.5",
"Other Net Income": "-10.0",
"Economic Capital Ratio": "-109"
},
"2023": {
"Liabilities": "-56.6",
"Stockholders Equity": "-193",
"Other Liabilities": "2.38",
"Liabilities, Non-Current": "-83.9",
"Property, Plant and Equipment": "-39.1",
"Assets": "-97.8",
"Intangible Assets": "-26.6",
"Assets, Current": "-45.3",
"Other Assets": "-6.15",
"Assets, Non-Current": "-0.426",
"Research and Development": "16.1",
"Expenses": "5.39",
"Revenues": "6.04",
"Net Income": "0.575",
"Selling, General and Administrative Expense": "2.87",
"Other Expenses": "-48.2",
"Other Revenues": "6.04",
"ECR before LimitedLiability": "-117",
"Comprehensive Net Income": "1.11",
"Other Net Income": "-52.5",
"Economic Capital Ratio": "-169"
},
"2024": {
"Other Liabilities": "19.3",
"Liabilities": "-52.7",
"Stockholders Equity": "-206",
"ECR before LimitedLiability": "-51.2",
"Liabilities, Non-Current": "-87.6",
"Assets, Current": "-29.0",
"Assets": "-74.6",
"Other Assets": "-10.3",
"Intangible Assets": "-21.6",
"Property, Plant and Equipment": "-25.0",
"Other Expenses": "-39.0",
"Expenses": "16.2",
"Revenues": "16.4",
"Net Income": "20.7",
"Research and Development": "45.5",
"Selling, General and Administrative Expense": "7.27",
"Other Revenues": "16.4",
"Other Net Income": "-12.2",
"Comprehensive Net Income": "65.8",
"Other Compr. Net Income": "41.1",
"Economic Capital Ratio": "-83.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001616533_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "346,989",
"Assets, Non-Current": "26,728",
"Intangible Assets": "51,129",
"Liabilities, Current": "239,874",
"Liabilities, Non-Current": "156,319",
"Other Assets": "0",
"Other Compr. Net Income": "4,313",
"Other Expenses": "612,412",
"Other Liabilities": "1,439",
"Other Net Income": "-51,755",
"Other Revenues": "761,291",
"Property, Plant and Equipment": "55,182",
"Research and Development": "38,160",
"Selling, General and Administrative Expense": "66,759"
},
"output_variables": {
"Liabilities": "397,632",
"Assets": "480,028",
"Expenses": "717,331",
"Revenues": "761,291",
"Stockholders Equity": "82,396",
"Net Income": "-7,795",
"Comprehensive Net Income": "-3,482",
"BaseVar": "3,377,761",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "96%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "522,049",
"Assets, Non-Current": "22,449",
"Intangible Assets": "71,649",
"Liabilities, Current": "295,785",
"Liabilities, Non-Current": "189,849",
"Other Assets": "0",
"Other Compr. Net Income": "-32,785",
"Other Expenses": "1,012,550",
"Other Liabilities": "0",
"Other Net Income": "-32,443",
"Other Revenues": "1,288,821",
"Property, Plant and Equipment": "56,615",
"Research and Development": "39,824",
"Selling, General and Administrative Expense": "84,541"
},
"output_variables": {
"Liabilities": "485,634",
"Assets": "672,762",
"Expenses": "1,136,915",
"Revenues": "1,288,821",
"Stockholders Equity": "187,128",
"Net Income": "119,463",
"Comprehensive Net Income": "86,678",
"BaseVar": "5,349,394",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "160%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "472,260",
"Assets, Non-Current": "12,784",
"Intangible Assets": "150,748",
"Liabilities, Current": "237,900",
"Liabilities, Non-Current": "192,777",
"Other Assets": "0",
"Other Compr. Net Income": "-1,871",
"Other Expenses": "986,644",
"Other Liabilities": "0",
"Other Net Income": "-22,877",
"Other Revenues": "1,211,999",
"Property, Plant and Equipment": "68,345",
"Research and Development": "47,920",
"Selling, General and Administrative Expense": "103,226"
},
"output_variables": {
"Liabilities": "430,677",
"Assets": "704,137",
"Expenses": "1,137,790",
"Revenues": "1,211,999",
"Stockholders Equity": "273,460",
"Net Income": "51,332",
"Comprehensive Net Income": "49,461",
"BaseVar": "5,114,645",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "169%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "556,710",
"Assets, Non-Current": "20,554",
"Intangible Assets": "129,626",
"Liabilities, Current": "282,489",
"Liabilities, Non-Current": "222,015",
"Other Assets": "25,013",
"Other Compr. Net Income": "-50,375",
"Other Expenses": "919,971",
"Other Liabilities": "0",
"Other Net Income": "-31,970",
"Other Revenues": "1,122,377",
"Property, Plant and Equipment": "54,705",
"Research and Development": "52,056",
"Selling, General and Administrative Expense": "119,523"
},
"output_variables": {
"Liabilities": "504,504",
"Assets": "786,608",
"Expenses": "1,091,550",
"Revenues": "1,122,377",
"Stockholders Equity": "282,104",
"Net Income": "-1,143",
"Comprehensive Net Income": "-51,518",
"BaseVar": "5,042,917",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "119%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "950,818",
"Assets, Non-Current": "21,517",
"Intangible Assets": "175,328",
"Liabilities, Current": "583,798",
"Liabilities, Non-Current": "381,576",
"Other Assets": "40,869",
"Other Compr. Net Income": "5,430",
"Other Expenses": "1,242,682",
"Other Liabilities": "60,500",
"Other Net Income": "-17,225",
"Other Revenues": "1,501,142",
"Property, Plant and Equipment": "156,266",
"Research and Development": "49,274",
"Selling, General and Administrative Expense": "169,455"
},
"output_variables": {
"Liabilities": "1,025,874",
"Assets": "1,344,798",
"Expenses": "1,461,411",
"Revenues": "1,501,142",
"Stockholders Equity": "318,924",
"Net Income": "22,506",
"Comprehensive Net Income": "27,936",
"BaseVar": "6,902,009",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "119%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,151,865",
"Assets, Non-Current": "37,044",
"Intangible Assets": "151,821",
"Liabilities, Current": "515,540",
"Liabilities, Non-Current": "677,978",
"Other Assets": "77,399",
"Other Compr. Net Income": "-2,075",
"Other Expenses": "1,427,367",
"Other Liabilities": "0",
"Other Net Income": "-26,006",
"Other Revenues": "1,819,352",
"Property, Plant and Equipment": "153,935",
"Research and Development": "77,356",
"Selling, General and Administrative Expense": "220,031"
},
"output_variables": {
"Liabilities": "1,193,518",
"Assets": "1,572,064",
"Expenses": "1,724,754",
"Revenues": "1,819,352",
"Stockholders Equity": "378,546",
"Net Income": "68,592",
"Comprehensive Net Income": "66,517",
"BaseVar": "8,223,529",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "126%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "907,402",
"Assets, Non-Current": "15,150",
"Intangible Assets": "322,143",
"Liabilities, Current": "426,250",
"Liabilities, Non-Current": "850,475",
"Other Assets": "142,529",
"Other Compr. Net Income": "13,859",
"Other Expenses": "1,032,015",
"Other Liabilities": "0",
"Other Net Income": "-243,642",
"Other Revenues": "1,441,250",
"Property, Plant and Equipment": "118,734",
"Research and Development": "90,565",
"Selling, General and Administrative Expense": "260,722"
},
"output_variables": {
"Liabilities": "1,276,725",
"Assets": "1,505,958",
"Expenses": "1,383,302",
"Revenues": "1,441,250",
"Stockholders Equity": "229,233",
"Net Income": "-185,694",
"Comprehensive Net Income": "-171,835",
"BaseVar": "7,293,473",
"ECR before LimitedLiability": "-8.7%",
"Economic Capital Ratio": "59%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "867,704",
"Assets, Non-Current": "71,415",
"Intangible Assets": "283,412",
"Liabilities, Current": "327,596",
"Liabilities, Non-Current": "747,702",
"Other Assets": "145,427",
"Other Compr. Net Income": "203,435",
"Other Expenses": "847,702",
"Other Liabilities": "0",
"Other Net Income": "-57,610",
"Other Revenues": "1,170,796",
"Property, Plant and Equipment": "106,548",
"Research and Development": "81,537",
"Selling, General and Administrative Expense": "233,880"
},
"output_variables": {
"Liabilities": "1,075,298",
"Assets": "1,474,506",
"Expenses": "1,163,119",
"Revenues": "1,170,796",
"Stockholders Equity": "399,208",
"Net Income": "-49,933",
"Comprehensive Net Income": "153,502",
"BaseVar": "6,244,250",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "150%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 1.5042387594482187,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001616533.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001616533.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001616533.svg"
},
{
"company_id": "0001398805",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001398805.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001398805.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001398805.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001398805_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001398805_main_keyfigs.svg",
"name": "Beam Global",
"rank": 43,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Beam Global 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 Beam Global compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 88% points.The greatest weakness of Beam Global is the variable Other Expenses, reducing the Economic Capital Ratio by 283% points.
The company's Economic Capital Ratio, given in the ranking table, is 147%, being 87% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001398805_2025_Beam_Global.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "0",
"Stockholders Equity": "-62.2",
"ECR before LimitedLiability": "-253",
"Liabilities, Non-Current": "0",
"Liabilities, Current": "0",
"Other Assets": "-0.0505",
"Assets": "-23.4",
"Assets, Current": "-1.51",
"Intangible Assets": "-0.118",
"Assets, Non-Current": "0",
"Property, Plant and Equipment": "-0.107",
"Research and Development": "0",
"Expenses": "-1.14",
"Revenues": "-2.80",
"Net Income": "-20.8",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "-30.7",
"Other Revenues": "-2.80",
"Comprehensive Net Income": "-20.7",
"Other Net Income": "0",
"Economic Capital Ratio": "-310"
},
"2012": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Assets": "-0.302",
"Stockholders Equity": "-2.69",
"ECR before LimitedLiability": "-199",
"Other Liabilities": "0",
"Liabilities, Current": "0",
"Intangible Assets": "0",
"Other Assets": "0",
"Assets, Current": "0",
"Property, Plant and Equipment": "0",
"Assets, Non-Current": "0",
"Other Expenses": "-0.0223",
"Expenses": "0",
"Net Income": "-1.11",
"Research and Development": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "-1.09",
"Economic Capital Ratio": "-257"
},
"2013": {
"Other Liabilities": "0",
"Liabilities": "0",
"Assets": "-0.0210",
"Stockholders Equity": "-0.449",
"ECR before LimitedLiability": "-222",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Property, Plant and Equipment": "0",
"Expenses": "0",
"Net Income": "-0.448",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "-0.460",
"Economic Capital Ratio": "-253"
},
"2014": {
"Liabilities": "0",
"Stockholders Equity": "-9.48",
"ECR before LimitedLiability": "-202",
"Liabilities, Current": "0",
"Other Assets": "-0.0157",
"Assets": "-1.88",
"Property, Plant and Equipment": "-0.0158",
"Assets, Non-Current": "0",
"Assets, Current": "0",
"Intangible Assets": "-0.0219",
"Research and Development": "0",
"Expenses": "-0.0736",
"Revenues": "-1.03",
"Net Income": "-40.4",
"Other Expenses": "-5.50",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "-1.03",
"Other Net Income": "-0.0228",
"Comprehensive Net Income": "-39.7",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-249"
},
"2015": {
"Liabilities, Non-Current": "0",
"Liabilities": "-0.155",
"Stockholders Equity": "-112",
"ECR before LimitedLiability": "-222",
"Liabilities, Current": "-0.365",
"Assets, Current": "-10.6",
"Assets": "-47.8",
"Property, Plant and Equipment": "-0.667",
"Other Assets": "-0.326",
"Intangible Assets": "-1.72",
"Assets, Non-Current": "0.0343",
"Expenses": "-2.74",
"Revenues": "-0.719",
"Net Income": "-18.9",
"Selling, General and Administrative Expense": "0.0473",
"Research and Development": "0.0474",
"Other Expenses": "-53.4",
"Other Revenues": "-0.719",
"Comprehensive Net Income": "-18.0",
"Other Net Income": "-0.0323",
"Economic Capital Ratio": "-258"
},
"2016": {
"Liabilities": "0",
"Stockholders Equity": "-84.7",
"ECR before LimitedLiability": "-188",
"Liabilities, Current": "0",
"Other Assets": "-0.181",
"Assets": "-52.0",
"Assets, Non-Current": "0",
"Intangible Assets": "-1.65",
"Property, Plant and Equipment": "-0.0400",
"Assets, Current": "-3.31",
"Other Expenses": "-57.2",
"Expenses": "-2.20",
"Revenues": "-0.0890",
"Net Income": "-11.0",
"Research and Development": "0",
"Amortization of Intangible Assets": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "-0.0890",
"Comprehensive Net Income": "-10.9",
"Other Net Income": "0",
"Economic Capital Ratio": "-239"
},
"2017": {
"Liabilities, Non-Current": "0.0302",
"Liabilities": "-0.328",
"Stockholders Equity": "-30.1",
"ECR before LimitedLiability": "-195",
"Liabilities, Current": "-0.834",
"Other Assets": "-0.910",
"Assets": "-9.72",
"Assets, Current": "0.0718",
"Intangible Assets": "-2.68",
"Property, Plant and Equipment": "-0.495",
"Assets, Non-Current": "0.0648",
"Other Expenses": "-38.8",
"Expenses": "-3.53",
"Revenues": "-6.72",
"Net Income": "-48.1",
"Research and Development": "0.132",
"Selling, General and Administrative Expense": "0.133",
"Other Revenues": "-6.72",
"Comprehensive Net Income": "-48.3",
"Other Net Income": "-0.268",
"Economic Capital Ratio": "-234"
},
"2018": {
"Liabilities": "0",
"Stockholders Equity": "-83.3",
"ECR before LimitedLiability": "-99.6",
"Liabilities, Current": "-0.0323",
"Liabilities, Non-Current": "0",
"Intangible Assets": "-2.67",
"Assets": "-57.8",
"Other Assets": "-0.339",
"Property, Plant and Equipment": "-1.23",
"Assets, Current": "-11.8",
"Assets, Non-Current": "0.0113",
"Research and Development": "0.0244",
"Expenses": "-0.727",
"Revenues": "-0.0150",
"Net Income": "-5.97",
"Other Expenses": "-53.0",
"Selling, General and Administrative Expense": "0.0246",
"Other Revenues": "-0.0150",
"Comprehensive Net Income": "-5.72",
"Other Net Income": "-0.273",
"Economic Capital Ratio": "-224"
},
"2019": {
"Other Liabilities": "4.61",
"Liabilities": "26.2",
"Stockholders Equity": "-12.2",
"Liabilities, Non-Current": "16.5",
"Liabilities, Current": "3.73",
"Assets, Current": "16.8",
"Assets": "-78.8",
"Intangible Assets": "-58.5",
"Property, Plant and Equipment": "-28.0",
"Other Assets": "-2.45",
"Other Expenses": "-324",
"Expenses": "-97.4",
"Revenues": "-27.5",
"Net Income": "-186",
"Research and Development": "35.2",
"Selling, General and Administrative Expense": "39.7",
"Other Revenues": "-27.5",
"ECR before LimitedLiability": "-109",
"Other Net Income": "-22.4",
"Comprehensive Net Income": "-185",
"Economic Capital Ratio": "-162"
},
"2020": {
"Liabilities, Non-Current": "16.2",
"Liabilities": "56.5",
"Stockholders Equity": "172",
"ECR before LimitedLiability": "63.1",
"Other Liabilities": "20.9",
"Liabilities, Current": "25.1",
"Other Assets": "5.01",
"Assets": "105",
"Assets, Current": "185",
"Property, Plant and Equipment": "-13.4",
"Intangible Assets": "-16.7",
"Other Expenses": "-114",
"Expenses": "-19.6",
"Revenues": "-63.2",
"Net Income": "-88.8",
"Research and Development": "40.7",
"Selling, General and Administrative Expense": "43.9",
"Other Revenues": "-63.2",
"Other Net Income": "-4.90",
"Comprehensive Net Income": "-89.5",
"Economic Capital Ratio": "31.6"
},
"2021": {
"Liabilities, Current": "23.6",
"Liabilities": "55.8",
"Stockholders Equity": "99.2",
"ECR before LimitedLiability": "31.3",
"Liabilities, Non-Current": "19.8",
"Other Liabilities": "21.2",
"Assets, Current": "135",
"Assets": "42.2",
"Intangible Assets": "-26.2",
"Assets, Non-Current": "-3.79",
"Property, Plant and Equipment": "-15.7",
"Expenses": "-49.6",
"Revenues": "-35.3",
"Net Income": "-80.2",
"Research and Development": "47.8",
"Selling, General and Administrative Expense": "51.2",
"Other Expenses": "-180",
"Other Revenues": "-35.3",
"Comprehensive Net Income": "-81.3",
"Other Net Income": "6.78",
"Economic Capital Ratio": "-3.37"
},
"2022": {
"Liabilities, Current": "-9.38",
"Liabilities": "10.2",
"Stockholders Equity": "-14.5",
"ECR before LimitedLiability": "-120",
"Other Liabilities": "7.86",
"Liabilities, Non-Current": "11.8",
"Property, Plant and Equipment": "-14.0",
"Assets": "-34.2",
"Assets, Current": "-13.9",
"Assets, Non-Current": "-3.98",
"Intangible Assets": "-12.0",
"Other Assets": "26.7",
"Other Expenses": "-251",
"Expenses": "-85.1",
"Revenues": "-13.5",
"Net Income": "-127",
"Selling, General and Administrative Expense": "32.2",
"Research and Development": "29.9",
"Other Revenues": "-13.5",
"Comprehensive Net Income": "-125",
"Economic Capital Ratio": "-191"
},
"2023": {
"Liabilities, Current": "15.0",
"Liabilities": "45.3",
"Stockholders Equity": "-115",
"ECR before LimitedLiability": "-33.9",
"Liabilities, Non-Current": "31.4",
"Property, Plant and Equipment": "-11.5",
"Assets": "-82.0",
"Intangible Assets": "-32.4",
"Assets, Current": "-41.6",
"Assets, Non-Current": "-7.05",
"Research and Development": "84.1",
"Expenses": "-62.2",
"Revenues": "31.6",
"Net Income": "-28.9",
"Selling, General and Administrative Expense": "83.8",
"Other Expenses": "-298",
"Other Revenues": "31.6",
"Comprehensive Net Income": "-24.5",
"Other Net Income": "-1.78",
"Other Compr. Net Income": "4.04",
"Economic Capital Ratio": "-85.1"
},
"2024": {
"Other Liabilities": "13.5",
"Liabilities": "53.9",
"Stockholders Equity": "-129",
"ECR before LimitedLiability": "-54.7",
"Liabilities, Non-Current": "40.8",
"Assets, Current": "-55.4",
"Assets": "-89.4",
"Other Assets": "-1.98",
"Assets, Non-Current": "-7.59",
"Intangible Assets": "-29.8",
"Property, Plant and Equipment": "-7.82",
"Other Expenses": "-283",
"Expenses": "-68.4",
"Revenues": "29.8",
"Net Income": "-32.1",
"Research and Development": "87.7",
"Selling, General and Administrative Expense": "77.9",
"Other Revenues": "29.8",
"Comprehensive Net Income": "-45.1",
"Other Compr. Net Income": "-11.5",
"Economic Capital Ratio": "-86.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001398805_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,000",
"Assets, Non-Current": "34",
"Intangible Assets": "0",
"Liabilities, Current": "4,658",
"Liabilities, Non-Current": "1,682",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "5,314",
"Other Liabilities": "-1,682",
"Other Net Income": "477",
"Other Revenues": "2,303",
"Property, Plant and Equipment": "142",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "4,658",
"Assets": "2,176",
"Expenses": "5,314",
"Revenues": "2,303",
"Stockholders Equity": "-2,482",
"Net Income": "-2,534",
"Comprehensive Net Income": "-2,534",
"BaseVar": "18,918",
"ECR before LimitedLiability": "-454%",
"Economic Capital Ratio": "0.0052%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "706",
"Assets, Non-Current": "14",
"Intangible Assets": "0",
"Liabilities, Current": "2,860",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,924",
"Other Liabilities": "0",
"Other Net Income": "-280",
"Other Revenues": "722",
"Property, Plant and Equipment": "91",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "2,860",
"Assets": "812",
"Expenses": "2,924",
"Revenues": "722",
"Stockholders Equity": "-2,048",
"Net Income": "-2,482",
"Comprehensive Net Income": "-2,482",
"BaseVar": "9,353",
"ECR before LimitedLiability": "-779%",
"Economic Capital Ratio": "0.000000000068%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "629",
"Assets, Non-Current": "9.4",
"Intangible Assets": "0",
"Liabilities, Current": "3,233",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,717",
"Other Liabilities": "0",
"Other Net Income": "-358",
"Other Revenues": "281",
"Property, Plant and Equipment": "89",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,233",
"Assets": "728",
"Expenses": "2,717",
"Revenues": "281",
"Stockholders Equity": "-2,506",
"Net Income": "-2,794",
"Comprehensive Net Income": "-2,794",
"BaseVar": "8,407",
"ECR before LimitedLiability": "-836%",
"Economic Capital Ratio": "0.00000000000099%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,084",
"Assets, Non-Current": "167",
"Intangible Assets": "0",
"Liabilities, Current": "2,957",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,532",
"Other Liabilities": "0",
"Other Net Income": "-648",
"Other Revenues": "1,033",
"Property, Plant and Equipment": "124",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "2,957",
"Assets": "2,374",
"Expenses": "3,532",
"Revenues": "1,033",
"Stockholders Equity": "-583",
"Net Income": "-3,146",
"Comprehensive Net Income": "-3,146",
"BaseVar": "12,649",
"ECR before LimitedLiability": "-503%",
"Economic Capital Ratio": "0.00061%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,360",
"Assets, Non-Current": "302",
"Intangible Assets": "0",
"Liabilities, Current": "3,276",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,370",
"Other Liabilities": "39",
"Other Net Income": "-112",
"Other Revenues": "2,642",
"Property, Plant and Equipment": "244",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,315",
"Assets": "1,906",
"Expenses": "4,370",
"Revenues": "2,642",
"Stockholders Equity": "-1,409",
"Net Income": "-1,840",
"Comprehensive Net Income": "-1,840",
"BaseVar": "16,253",
"ECR before LimitedLiability": "-396%",
"Economic Capital Ratio": "0.048%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,536",
"Assets, Non-Current": "229",
"Intangible Assets": "0",
"Liabilities, Current": "3,413",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "5,571",
"Other Liabilities": "30",
"Other Net Income": "156",
"Other Revenues": "2,781",
"Property, Plant and Equipment": "293",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,443",
"Assets": "2,058",
"Expenses": "5,571",
"Revenues": "2,781",
"Stockholders Equity": "-1,385",
"Net Income": "-2,634",
"Comprehensive Net Income": "-2,634",
"BaseVar": "19,045",
"ECR before LimitedLiability": "-485%",
"Economic Capital Ratio": "0.0014%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,785",
"Assets, Non-Current": "232",
"Intangible Assets": "0",
"Liabilities, Current": "3,571",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,113",
"Other Liabilities": "21",
"Other Net Income": "-340",
"Other Revenues": "1,412",
"Property, Plant and Equipment": "226",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,592",
"Assets": "3,243",
"Expenses": "4,113",
"Revenues": "1,412",
"Stockholders Equity": "-349",
"Net Income": "-3,041",
"Comprehensive Net Income": "-3,041",
"BaseVar": "14,650",
"ECR before LimitedLiability": "-365%",
"Economic Capital Ratio": "0.14%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,922",
"Assets, Non-Current": "432",
"Intangible Assets": "0",
"Liabilities, Current": "5,681",
"Liabilities, Non-Current": "100",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "8,692",
"Other Liabilities": "187",
"Other Net Income": "-1,069",
"Other Revenues": "6,162",
"Property, Plant and Equipment": "133",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "5,968",
"Assets": "3,487",
"Expenses": "8,692",
"Revenues": "6,162",
"Stockholders Equity": "-2,481",
"Net Income": "-3,599",
"Comprehensive Net Income": "-3,599",
"BaseVar": "35,221",
"ECR before LimitedLiability": "-414%",
"Economic Capital Ratio": "0.025%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "6,606",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,463",
"Liabilities, Non-Current": "0",
"Other Assets": "262",
"Other Compr. Net Income": "0",
"Other Expenses": "8,386",
"Other Liabilities": "0",
"Other Net Income": "-659",
"Other Revenues": "5,112",
"Property, Plant and Equipment": "419",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "1,463",
"Assets": "7,287",
"Expenses": "8,386",
"Revenues": "5,112",
"Stockholders Equity": "5,824",
"Net Income": "-3,934",
"Comprehensive Net Income": "-3,934",
"BaseVar": "31,486",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "56%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "29,903",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,840",
"Liabilities, Non-Current": "1,910",
"Other Assets": "2,764",
"Other Compr. Net Income": "0",
"Other Expenses": "11,423",
"Other Liabilities": "0",
"Other Net Income": "-0.45",
"Other Revenues": "6,210",
"Property, Plant and Equipment": "235",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,750",
"Assets": "32,903",
"Expenses": "11,423",
"Revenues": "6,210",
"Stockholders Equity": "29,152",
"Net Income": "-5,213",
"Comprehensive Net Income": "-5,213",
"BaseVar": "52,095",
"ECR before LimitedLiability": "263%",
"Economic Capital Ratio": "266%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "27,567",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,955",
"Liabilities, Non-Current": "1,607",
"Other Assets": "2,441",
"Other Compr. Net Income": "0",
"Other Expenses": "15,601",
"Other Liabilities": "118",
"Other Net Income": "4.1",
"Other Revenues": "9,002",
"Property, Plant and Equipment": "650",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "4,680",
"Assets": "30,658",
"Expenses": "15,601",
"Revenues": "9,002",
"Stockholders Equity": "25,978",
"Net Income": "-6,595",
"Comprehensive Net Income": "-6,595",
"BaseVar": "64,791",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "211%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "19,935",
"Assets, Non-Current": "0",
"Intangible Assets": "4,600",
"Liabilities, Current": "13,172",
"Liabilities, Non-Current": "1,070",
"Other Assets": "11,647",
"Other Compr. Net Income": "0",
"Other Expenses": "41,713",
"Other Liabilities": "281",
"Other Net Income": "36",
"Other Revenues": "21,995",
"Property, Plant and Equipment": "1,548",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "14,523",
"Assets": "37,730",
"Expenses": "41,713",
"Revenues": "21,995",
"Stockholders Equity": "23,207",
"Net Income": "-19,682",
"Comprehensive Net Income": "-19,682",
"BaseVar": "148,196",
"ECR before LimitedLiability": "-81%",
"Economic Capital Ratio": "44%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "40,722",
"Assets, Non-Current": "0",
"Intangible Assets": "10,270",
"Liabilities, Current": "16,874",
"Liabilities, Non-Current": "4,242",
"Other Assets": "10,138",
"Other Compr. Net Income": "624",
"Other Expenses": "83,626",
"Other Liabilities": "6,985",
"Other Net Income": "213",
"Other Revenues": "67,353",
"Property, Plant and Equipment": "16,513",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "28,101",
"Assets": "77,643",
"Expenses": "83,626",
"Revenues": "67,353",
"Stockholders Equity": "49,542",
"Net Income": "-16,060",
"Comprehensive Net Income": "-15,436",
"BaseVar": "343,600",
"ECR before LimitedLiability": "107%",
"Economic Capital Ratio": "143%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "27,126",
"Assets, Non-Current": "0",
"Intangible Assets": "10,580",
"Liabilities, Current": "13,315",
"Liabilities, Non-Current": "4,351",
"Other Assets": "10,049",
"Other Compr. Net Income": "-1,781",
"Other Expenses": "60,899",
"Other Liabilities": "2,505",
"Other Net Income": "281",
"Other Revenues": "49,336",
"Property, Plant and Equipment": "13,704",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "20,171",
"Assets": "61,459",
"Expenses": "60,899",
"Revenues": "49,336",
"Stockholders Equity": "41,288",
"Net Income": "-11,282",
"Comprehensive Net Income": "-13,063",
"BaseVar": "255,864",
"ECR before LimitedLiability": "114%",
"Economic Capital Ratio": "147%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.4694500447756287,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001398805.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001398805.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001398805.svg"
},
{
"company_id": "0000882508",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000882508.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000882508.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000882508.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000882508_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000882508_main_keyfigs.svg",
"name": "Quicklogic Corp",
"rank": 44,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Quicklogic 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 Quicklogic Corp compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 30% points.The greatest weakness of Quicklogic Corp is the variable Liabilities, Current, reducing the Economic Capital Ratio by 149% points.
The company's Economic Capital Ratio, given in the ranking table, is 144%, being 89% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000882508_2025_Quicklogic_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "27.0",
"Liabilities": "96.9",
"Stockholders Equity": "23.3",
"ECR before LimitedLiability": "101",
"Liabilities, Non-Current": "44.6",
"Liabilities, Current": "35.6",
"Other Assets": "-8.90",
"Assets": "-9.21",
"Assets, Current": "30.0",
"Intangible Assets": "-12.2",
"Property, Plant and Equipment": "-8.31",
"Research and Development": "-50.9",
"Expenses": "-31.2",
"Net Income": "-18.5",
"Selling, General and Administrative Expense": "-100",
"Other Expenses": "112",
"Comprehensive Net Income": "-28.8",
"Other Compr. Net Income": "-10.2",
"Other Revenues": "-4.35",
"Other Net Income": "17.0",
"Economic Capital Ratio": "44.3"
},
"2012": {
"Liabilities, Non-Current": "20.1",
"Liabilities": "47.4",
"Stockholders Equity": "63.1",
"ECR before LimitedLiability": "-65.7",
"Other Liabilities": "10.8",
"Liabilities, Current": "16.5",
"Intangible Assets": "-24.9",
"Assets": "12.0",
"Other Assets": "-16.6",
"Assets, Current": "85.7",
"Property, Plant and Equipment": "-14.4",
"Assets, Non-Current": "-3.14",
"Other Expenses": "74.0",
"Expenses": "-97.4",
"Revenues": "-74.4",
"Net Income": "-193",
"Selling, General and Administrative Expense": "-104",
"Research and Development": "-66.9",
"Other Revenues": "-74.4",
"Comprehensive Net Income": "-195",
"Economic Capital Ratio": "-124"
},
"2013": {
"Other Liabilities": "16.7",
"Liabilities": "40.9",
"Stockholders Equity": "45.0",
"ECR before LimitedLiability": "-38.6",
"Liabilities, Current": "5.44",
"Liabilities, Non-Current": "22.8",
"Assets, Non-Current": "-2.87",
"Assets": "8.48",
"Intangible Assets": "-21.0",
"Assets, Current": "92.4",
"Other Assets": "-15.4",
"Property, Plant and Equipment": "-18.2",
"Expenses": "-61.6",
"Revenues": "-39.7",
"Net Income": "-108",
"Other Expenses": "12.4",
"Research and Development": "-20.6",
"Selling, General and Administrative Expense": "-54.7",
"Other Revenues": "-39.7",
"Comprehensive Net Income": "-109",
"Economic Capital Ratio": "-69.9"
},
"2014": {
"Other Liabilities": "10.1",
"Liabilities": "63.9",
"ECR before LimitedLiability": "-36.1",
"Liabilities, Non-Current": "27.0",
"Liabilities, Current": "32.0",
"Other Assets": "-26.0",
"Assets": "-35.2",
"Property, Plant and Equipment": "-18.6",
"Assets, Non-Current": "-3.64",
"Assets, Current": "52.1",
"Intangible Assets": "-28.8",
"Research and Development": "-73.9",
"Expenses": "-105",
"Net Income": "-135",
"Other Expenses": "32.2",
"Selling, General and Administrative Expense": "-65.9",
"Other Revenues": "-27.2",
"Revenues": "-27.2",
"Other Net Income": "3.99",
"Comprehensive Net Income": "-132",
"Economic Capital Ratio": "-83.2"
},
"2016": {
"Liabilities, Non-Current": "11.6",
"Liabilities": "13.0",
"Stockholders Equity": "-41.2",
"ECR before LimitedLiability": "-155",
"Liabilities, Current": "1.73",
"Other Assets": "-22.8",
"Assets": "-73.4",
"Assets, Non-Current": "-2.99",
"Intangible Assets": "-35.5",
"Property, Plant and Equipment": "-10.8",
"Assets, Current": "16.8",
"Other Expenses": "19.0",
"Expenses": "-105",
"Revenues": "-24.9",
"Net Income": "-165",
"Research and Development": "-79.9",
"Selling, General and Administrative Expense": "-26.1",
"Other Revenues": "-24.9",
"Comprehensive Net Income": "-165",
"Other Net Income": "1.95",
"Economic Capital Ratio": "-206"
},
"2017": {
"Liabilities, Non-Current": "9.74",
"Liabilities": "3.59",
"Stockholders Equity": "-20.7",
"ECR before LimitedLiability": "-162",
"Liabilities, Current": "-13.2",
"Other Liabilities": "4.54",
"Other Assets": "-17.9",
"Assets": "-24.0",
"Assets, Current": "28.0",
"Intangible Assets": "-24.3",
"Property, Plant and Equipment": "-9.04",
"Other Expenses": "23.3",
"Expenses": "-69.2",
"Revenues": "-25.7",
"Net Income": "-137",
"Research and Development": "-35.7",
"Selling, General and Administrative Expense": "-40.7",
"Other Revenues": "-25.7",
"Comprehensive Net Income": "-138",
"Other Net Income": "2.03",
"Economic Capital Ratio": "-201"
},
"2018": {
"Other Liabilities": "2.86",
"Liabilities": "-6.43",
"Stockholders Equity": "-2.36",
"ECR before LimitedLiability": "-45.6",
"Liabilities, Current": "-51.7",
"Liabilities, Non-Current": "6.54",
"Intangible Assets": "-8.95",
"Assets": "11.5",
"Other Assets": "-4.06",
"Property, Plant and Equipment": "-4.60",
"Assets, Current": "51.4",
"Research and Development": "-38.4",
"Expenses": "-27.3",
"Revenues": "-37.3",
"Net Income": "-81.0",
"Other Expenses": "24.4",
"Selling, General and Administrative Expense": "-26.1",
"Other Revenues": "-37.3",
"Comprehensive Net Income": "-80.3",
"Other Net Income": "1.91",
"Economic Capital Ratio": "-170"
},
"2019": {
"Liabilities": "-19.0",
"Stockholders Equity": "-16.9",
"ECR before LimitedLiability": "-128",
"Liabilities, Non-Current": "9.35",
"Liabilities, Current": "-32.2",
"Assets, Current": "33.9",
"Assets": "6.86",
"Intangible Assets": "-16.0",
"Property, Plant and Equipment": "-13.0",
"Other Assets": "2.75",
"Assets, Non-Current": "-1.77",
"Other Expenses": "26.8",
"Expenses": "-21.2",
"Revenues": "-27.7",
"Net Income": "-90.3",
"Research and Development": "-39.1",
"Selling, General and Administrative Expense": "-17.9",
"Other Revenues": "-27.7",
"Other Net Income": "1.65",
"Comprehensive Net Income": "-90.0",
"Economic Capital Ratio": "-181"
},
"2021": {
"Liabilities, Current": "-67.2",
"Liabilities": "-36.6",
"Stockholders Equity": "-16.3",
"ECR before LimitedLiability": "-126",
"Liabilities, Non-Current": "7.77",
"Assets, Current": "42.3",
"Assets": "5.49",
"Other Assets": "-1.97",
"Intangible Assets": "-6.29",
"Assets, Non-Current": "-1.10",
"Property, Plant and Equipment": "-5.65",
"Expenses": "-6.55",
"Revenues": "-26.9",
"Net Income": "-60.6",
"Research and Development": "-11.4",
"Selling, General and Administrative Expense": "-6.25",
"Other Expenses": "13.4",
"Other Revenues": "-26.9",
"Comprehensive Net Income": "-61.2",
"Other Net Income": "2.11",
"Economic Capital Ratio": "-161"
},
"2022": {
"Liabilities, Current": "-117",
"Liabilities": "-63.4",
"Stockholders Equity": "-61.7",
"Other Liabilities": "1.54",
"Liabilities, Non-Current": "5.04",
"Property, Plant and Equipment": "-22.9",
"Assets": "-0.580",
"Assets, Current": "25.7",
"Assets, Non-Current": "-0.315",
"Intangible Assets": "-26.1",
"Other Expenses": "15.3",
"Expenses": "-16.8",
"Revenues": "-29.6",
"Net Income": "-45.0",
"Selling, General and Administrative Expense": "-36.7",
"Research and Development": "-28.5",
"Other Revenues": "-29.6",
"ECR before LimitedLiability": "-105",
"Comprehensive Net Income": "-43.4",
"Other Net Income": "1.53",
"Economic Capital Ratio": "-176"
},
"2023": {
"Liabilities, Current": "-184",
"Liabilities": "-113",
"Stockholders Equity": "-50.2",
"ECR before LimitedLiability": "-40.2",
"Other Liabilities": "5.87",
"Liabilities, Non-Current": "21.3",
"Property, Plant and Equipment": "3.93",
"Assets": "13.4",
"Intangible Assets": "-24.1",
"Assets, Current": "53.0",
"Assets, Non-Current": "-3.04",
"Research and Development": "-2.55",
"Expenses": "26.0",
"Revenues": "-1.66",
"Net Income": "21.9",
"Selling, General and Administrative Expense": "-13.5",
"Other Expenses": "44.0",
"Other Revenues": "-1.66",
"Comprehensive Net Income": "22.5",
"Other Net Income": "-2.07",
"Economic Capital Ratio": "-91.4"
},
"2024": {
"Other Liabilities": "6.88",
"Liabilities": "-70.8",
"Stockholders Equity": "-35.1",
"ECR before LimitedLiability": "-57.3",
"Liabilities, Current": "-149",
"Liabilities, Non-Current": "28.2",
"Assets, Current": "17.8",
"Assets": "8.25",
"Other Assets": "0.949",
"Assets, Non-Current": "-3.53",
"Intangible Assets": "-26.4",
"Property, Plant and Equipment": "25.9",
"Other Expenses": "29.6",
"Expenses": "4.76",
"Revenues": "-9.47",
"Net Income": "-5.01",
"Research and Development": "-3.35",
"Selling, General and Administrative Expense": "-22.2",
"Other Revenues": "-9.47",
"Comprehensive Net Income": "-5.17",
"Economic Capital Ratio": "-89.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000882508_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "31,124",
"Assets, Non-Current": "192",
"Intangible Assets": "0",
"Liabilities, Current": "4,191",
"Liabilities, Non-Current": "124",
"Other Assets": "0",
"Other Compr. Net Income": "-514",
"Other Expenses": "9,492",
"Other Liabilities": "0",
"Other Net Income": "947",
"Other Revenues": "26,199",
"Property, Plant and Equipment": "2,312",
"Research and Development": "7,458",
"Selling, General and Administrative Expense": "10,073"
},
"output_variables": {
"Liabilities": "4,315",
"Assets": "33,628",
"Expenses": "27,023",
"Revenues": "26,199",
"Stockholders Equity": "29,313",
"Net Income": "123",
"Comprehensive Net Income": "-391",
"BaseVar": "123,689",
"ECR before LimitedLiability": "354%",
"Economic Capital Ratio": "354%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "28,179",
"Assets, Non-Current": "186",
"Intangible Assets": "0",
"Liabilities, Current": "3,339",
"Liabilities, Non-Current": "141",
"Other Assets": "0",
"Other Compr. Net Income": "-124",
"Other Expenses": "7,957",
"Other Liabilities": "266",
"Other Net Income": "-77",
"Other Revenues": "14,944",
"Property, Plant and Equipment": "2,659",
"Research and Development": "8,743",
"Selling, General and Administrative Expense": "10,481"
},
"output_variables": {
"Liabilities": "3,746",
"Assets": "31,024",
"Expenses": "27,181",
"Revenues": "14,944",
"Stockholders Equity": "27,278",
"Net Income": "-12,314",
"Comprehensive Net Income": "-12,438",
"BaseVar": "98,439",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "133%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "46,075",
"Assets, Non-Current": "211",
"Intangible Assets": "0",
"Liabilities, Current": "8,274",
"Liabilities, Non-Current": "121",
"Other Assets": "0",
"Other Compr. Net Income": "11",
"Other Expenses": "17,995",
"Other Liabilities": "133",
"Other Net Income": "24",
"Other Revenues": "26,072",
"Property, Plant and Equipment": "2,840",
"Research and Development": "8,375",
"Selling, General and Administrative Expense": "12,002"
},
"output_variables": {
"Liabilities": "8,528",
"Assets": "49,126",
"Expenses": "38,372",
"Revenues": "26,072",
"Stockholders Equity": "40,598",
"Net Income": "-12,276",
"Comprehensive Net Income": "-12,265",
"BaseVar": "152,304",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "183%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "37,700",
"Assets, Non-Current": "222",
"Intangible Assets": "0",
"Liabilities, Current": "4,305",
"Liabilities, Non-Current": "76",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "16,949",
"Other Liabilities": "1,191",
"Other Net Income": "-126",
"Other Revenues": "27,845",
"Property, Plant and Equipment": "3,217",
"Research and Development": "12,186",
"Selling, General and Administrative Expense": "11,663"
},
"output_variables": {
"Liabilities": "5,572",
"Assets": "41,139",
"Expenses": "40,798",
"Revenues": "27,845",
"Stockholders Equity": "35,567",
"Net Income": "-13,079",
"Comprehensive Net Income": "-13,079",
"BaseVar": "155,048",
"ECR before LimitedLiability": "142%",
"Economic Capital Ratio": "166%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "24,927",
"Assets, Non-Current": "219",
"Intangible Assets": "0",
"Liabilities, Current": "5,795",
"Liabilities, Non-Current": "133",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "11,934",
"Other Liabilities": "2,208",
"Other Net Income": "-107",
"Other Revenues": "18,956",
"Property, Plant and Equipment": "3,315",
"Research and Development": "14,144",
"Selling, General and Administrative Expense": "10,619"
},
"output_variables": {
"Liabilities": "8,136",
"Assets": "28,461",
"Expenses": "36,697",
"Revenues": "18,956",
"Stockholders Equity": "20,325",
"Net Income": "-17,848",
"Comprehensive Net Income": "-17,848",
"BaseVar": "125,079",
"ECR before LimitedLiability": "-114%",
"Economic Capital Ratio": "33%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "22,008",
"Assets, Non-Current": "253",
"Intangible Assets": "0",
"Liabilities, Current": "9,389",
"Liabilities, Non-Current": "14",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,829",
"Other Liabilities": "355",
"Other Net Income": "21",
"Other Revenues": "12,149",
"Property, Plant and Equipment": "2,375",
"Research and Development": "9,572",
"Selling, General and Administrative Expense": "9,900"
},
"output_variables": {
"Liabilities": "9,758",
"Assets": "24,636",
"Expenses": "26,301",
"Revenues": "12,149",
"Stockholders Equity": "14,878",
"Net Income": "-14,131",
"Comprehensive Net Income": "-14,131",
"BaseVar": "90,869",
"ECR before LimitedLiability": "-112%",
"Economic Capital Ratio": "33%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "34,283",
"Assets, Non-Current": "354",
"Intangible Assets": "0",
"Liabilities, Current": "18,707",
"Liabilities, Non-Current": "16",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,555",
"Other Liabilities": "108",
"Other Net Income": "77",
"Other Revenues": "12,629",
"Property, Plant and Equipment": "1,449",
"Research and Development": "9,948",
"Selling, General and Administrative Expense": "9,982"
},
"output_variables": {
"Liabilities": "18,831",
"Assets": "36,086",
"Expenses": "26,485",
"Revenues": "12,629",
"Stockholders Equity": "17,255",
"Net Income": "-13,779",
"Comprehensive Net Income": "-13,779",
"BaseVar": "102,509",
"ECR before LimitedLiability": "-45%",
"Economic Capital Ratio": "54%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "28,364",
"Assets, Non-Current": "314",
"Intangible Assets": "1,193",
"Liabilities, Current": "17,998",
"Liabilities, Non-Current": "0",
"Other Assets": "2,703",
"Other Compr. Net Income": "0",
"Other Expenses": "4,675",
"Other Liabilities": "1,583",
"Other Net Income": "189",
"Other Revenues": "10,310",
"Property, Plant and Equipment": "830",
"Research and Development": "12,350",
"Selling, General and Administrative Expense": "8,918"
},
"output_variables": {
"Liabilities": "19,581",
"Assets": "33,404",
"Expenses": "25,943",
"Revenues": "10,310",
"Stockholders Equity": "13,823",
"Net Income": "-15,444",
"Comprehensive Net Income": "-15,444",
"BaseVar": "96,279",
"ECR before LimitedLiability": "-101%",
"Economic Capital Ratio": "37%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "28,190",
"Assets, Non-Current": "280",
"Intangible Assets": "1,045",
"Liabilities, Current": "18,012",
"Liabilities, Non-Current": "0",
"Other Assets": "2,825",
"Other Compr. Net Income": "0",
"Other Expenses": "5,518",
"Other Liabilities": "2,389",
"Other Net Income": "97",
"Other Revenues": "8,634",
"Property, Plant and Equipment": "548",
"Research and Development": "7,544",
"Selling, General and Administrative Expense": "6,820"
},
"output_variables": {
"Liabilities": "20,401",
"Assets": "32,888",
"Expenses": "19,882",
"Revenues": "8,634",
"Stockholders Equity": "12,487",
"Net Income": "-11,151",
"Comprehensive Net Income": "-11,151",
"BaseVar": "81,438",
"ECR before LimitedLiability": "-51%",
"Economic Capital Ratio": "53%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "24,158",
"Assets, Non-Current": "309",
"Intangible Assets": "937",
"Liabilities, Current": "18,873",
"Liabilities, Non-Current": "147",
"Other Assets": "3,070",
"Other Compr. Net Income": "0",
"Other Expenses": "5,515",
"Other Liabilities": "744",
"Other Net Income": "1,149",
"Other Revenues": "12,685",
"Property, Plant and Equipment": "499",
"Research and Development": "6,927",
"Selling, General and Administrative Expense": "8,008"
},
"output_variables": {
"Liabilities": "19,764",
"Assets": "28,973",
"Expenses": "20,450",
"Revenues": "12,685",
"Stockholders Equity": "9,209",
"Net Income": "-6,616",
"Comprehensive Net Income": "-6,616",
"BaseVar": "90,022",
"ECR before LimitedLiability": "-16%",
"Economic Capital Ratio": "59%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "34,630",
"Assets, Non-Current": "142",
"Intangible Assets": "722",
"Liabilities, Current": "29,630",
"Liabilities, Non-Current": "125",
"Other Assets": "3,350",
"Other Compr. Net Income": "0",
"Other Expenses": "6,928",
"Other Liabilities": "1,142",
"Other Net Income": "-116",
"Other Revenues": "21,198",
"Property, Plant and Equipment": "8,948",
"Research and Development": "6,448",
"Selling, General and Administrative Expense": "7,969"
},
"output_variables": {
"Liabilities": "30,897",
"Assets": "47,792",
"Expenses": "21,345",
"Revenues": "21,198",
"Stockholders Equity": "16,895",
"Net Income": "-263",
"Comprehensive Net Income": "-263",
"BaseVar": "121,036",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "136%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "29,604",
"Assets, Non-Current": "118",
"Intangible Assets": "993",
"Liabilities, Current": "25,397",
"Liabilities, Non-Current": "447",
"Other Assets": "5,519",
"Other Compr. Net Income": "0",
"Other Expenses": "8,635",
"Other Liabilities": "1,202",
"Other Net Income": "-1.0",
"Other Revenues": "20,112",
"Property, Plant and Equipment": "15,699",
"Research and Development": "6,544",
"Selling, General and Administrative Expense": "8,773"
},
"output_variables": {
"Liabilities": "27,046",
"Assets": "51,933",
"Expenses": "23,952",
"Revenues": "20,112",
"Stockholders Equity": "24,887",
"Net Income": "-3,841",
"Comprehensive Net Income": "-3,841",
"BaseVar": "123,874",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "144%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.443647014188096,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000882508.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000882508.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000882508.svg"
},
{
"company_id": "0000912093",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000912093.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000912093.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000912093.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000912093_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000912093_main_keyfigs.svg",
"name": "Viavi Solutions INC",
"rank": 45,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Viavi 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 Viavi Solutions INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 20% points.The greatest weakness of Viavi Solutions INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 100% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 93% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000912093_2025_Viavi_Solutions_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "26.7",
"Liabilities": "59.4",
"Stockholders Equity": "-46.3",
"ECR before LimitedLiability": "73.4",
"Liabilities, Non-Current": "46.1",
"Liabilities, Current": "-12.1",
"Other Assets": "-11.2",
"Assets": "-21.8",
"Assets, Current": "-10.5",
"Intangible Assets": "2.99",
"Property, Plant and Equipment": "-5.32",
"Research and Development": "24.8",
"Expenses": "-30.5",
"Revenues": "31.7",
"Net Income": "1.30",
"Amortization of Intangible Assets": "-6.69",
"Selling, General and Administrative Expense": "-34.9",
"Other Expenses": "-14.0",
"Other Revenues": "31.7",
"Comprehensive Net Income": "1.40",
"Economic Capital Ratio": "16.7"
},
"2012": {
"Intangible Assets": "-5.18",
"Assets": "-36.8",
"Stockholders Equity": "-79.0",
"Liabilities, Non-Current": "31.8",
"ECR before LimitedLiability": "11.5",
"Other Assets": "-13.4",
"Assets, Current": "-7.97",
"Property, Plant and Equipment": "-11.0",
"Expenses": "-3.24",
"Revenues": "23.3",
"Net Income": "27.5",
"Selling, General and Administrative Expense": "-25.1",
"Research and Development": "26.0",
"Amortization of Intangible Assets": "-3.32",
"Other Revenues": "23.3",
"Other Liabilities": "20.9",
"Liabilities, Current": "-70.2",
"Other Net Income": "7.72",
"Comprehensive Net Income": "15.3",
"Other Compr. Net Income": "-13.5",
"Economic Capital Ratio": "-46.3"
},
"2013": {
"Other Liabilities": "40.3",
"Liabilities": "109",
"Stockholders Equity": "-45.5",
"ECR before LimitedLiability": "110",
"Liabilities, Current": "30.8",
"Liabilities, Non-Current": "54.0",
"Assets, Non-Current": "-1.82",
"Assets": "-28.5",
"Assets, Current": "-19.4",
"Other Assets": "-2.68",
"Property, Plant and Equipment": "-7.72",
"Amortization of Intangible Assets": "-2.29",
"Expenses": "-12.5",
"Revenues": "85.4",
"Net Income": "72.4",
"Other Expenses": "5.33",
"Research and Development": "18.1",
"Selling, General and Administrative Expense": "-33.8",
"Other Revenues": "85.4",
"Comprehensive Net Income": "71.5",
"Economic Capital Ratio": "78.9"
},
"2014": {
"Other Liabilities": "33.1",
"Liabilities": "79.6",
"Stockholders Equity": "18.8",
"ECR before LimitedLiability": "124",
"Liabilities, Non-Current": "46.4",
"Liabilities, Current": "6.83",
"Other Assets": "-5.64",
"Assets": "-10.0",
"Property, Plant and Equipment": "-4.41",
"Assets, Current": "-4.53",
"Intangible Assets": "5.90",
"Research and Development": "12.2",
"Expenses": "-8.84",
"Revenues": "46.1",
"Net Income": "44.3",
"Other Expenses": "10.8",
"Selling, General and Administrative Expense": "-29.7",
"Other Revenues": "46.1",
"Other Net Income": "6.97",
"Comprehensive Net Income": "47.3",
"Economic Capital Ratio": "76.9"
},
"2016": {
"Liabilities, Non-Current": "63.5",
"Liabilities": "98.0",
"Stockholders Equity": "66.9",
"ECR before LimitedLiability": "156",
"Liabilities, Current": "7.73",
"Other Liabilities": "35.8",
"Other Expenses": "32.8",
"Expenses": "-3.12",
"Net Income": "15.0",
"Research and Development": "21.1",
"Amortization of Intangible Assets": "-2.64",
"Selling, General and Administrative Expense": "-54.8",
"Revenues": "2.17",
"Other Assets": "-6.55",
"Intangible Assets": "-9.99",
"Property, Plant and Equipment": "-4.79",
"Assets, Current": "29.5",
"Comprehensive Net Income": "41.0",
"Other Net Income": "15.9",
"Other Compr. Net Income": "26.2",
"Economic Capital Ratio": "105"
},
"2017": {
"Liabilities, Non-Current": "59.5",
"Liabilities": "115",
"Assets": "15.7",
"Stockholders Equity": "154",
"ECR before LimitedLiability": "202",
"Liabilities, Current": "34.5",
"Other Liabilities": "33.4",
"Other Assets": "-2.69",
"Assets, Current": "34.8",
"Intangible Assets": "-4.39",
"Other Expenses": "56.2",
"Expenses": "59.4",
"Revenues": "-37.7",
"Net Income": "96.7",
"Research and Development": "28.5",
"Selling, General and Administrative Expense": "-23.6",
"Other Revenues": "-37.7",
"Comprehensive Net Income": "63.3",
"Other Net Income": "75.3",
"Other Compr. Net Income": "-34.0",
"Economic Capital Ratio": "163"
},
"2018": {
"Other Liabilities": "19.2",
"Liabilities": "18.0",
"Assets": "48.7",
"Stockholders Equity": "88.4",
"ECR before LimitedLiability": "154",
"Liabilities, Current": "-46.6",
"Liabilities, Non-Current": "37.1",
"Intangible Assets": "25.8",
"Property, Plant and Equipment": "-4.26",
"Assets, Current": "27.1",
"Research and Development": "15.5",
"Expenses": "19.9",
"Revenues": "4.17",
"Net Income": "32.4",
"Other Expenses": "30.3",
"Selling, General and Administrative Expense": "-23.0",
"Amortization of Intangible Assets": "-4.11",
"Other Revenues": "4.17",
"Comprehensive Net Income": "30.7",
"Other Net Income": "8.97",
"Economic Capital Ratio": "28.9"
},
"2019": {
"Other Liabilities": "28.4",
"Liabilities": "110",
"Stockholders Equity": "82.8",
"ECR before LimitedLiability": "167",
"Liabilities, Non-Current": "80.3",
"Liabilities, Current": "12.6",
"Other Expenses": "26.4",
"Expenses": "3.78",
"Net Income": "53.9",
"Amortization of Intangible Assets": "-10.8",
"Research and Development": "16.3",
"Selling, General and Administrative Expense": "-28.5",
"Other Revenues": "46.0",
"Revenues": "46.0",
"Assets, Current": "-3.77",
"Intangible Assets": "15.6",
"Property, Plant and Equipment": "-6.05",
"Other Net Income": "4.30",
"Comprehensive Net Income": "43.3",
"Other Compr. Net Income": "-10.9",
"Economic Capital Ratio": "114"
},
"2021": {
"Liabilities, Current": "-81.8",
"Liabilities": "32.4",
"Assets": "-20.9",
"Stockholders Equity": "-27.9",
"ECR before LimitedLiability": "77.5",
"Liabilities, Non-Current": "58.2",
"Other Liabilities": "33.6",
"Assets, Current": "-7.42",
"Other Assets": "-11.7",
"Property, Plant and Equipment": "-7.76",
"Expenses": "11.9",
"Revenues": "49.2",
"Net Income": "68.1",
"Research and Development": "17.6",
"Selling, General and Administrative Expense": "-12.4",
"Other Expenses": "13.1",
"Other Revenues": "49.2",
"Comprehensive Net Income": "81.7",
"Other Net Income": "10.1",
"Other Compr. Net Income": "16.8",
"Economic Capital Ratio": "42.8"
},
"2022": {
"Liabilities": "107",
"Stockholders Equity": "39.5",
"ECR before LimitedLiability": "133",
"Other Liabilities": "46.4",
"Liabilities, Non-Current": "74.4",
"Property, Plant and Equipment": "-7.25",
"Assets": "-15.3",
"Assets, Current": "-5.86",
"Intangible Assets": "4.20",
"Other Assets": "-7.94",
"Other Expenses": "25.7",
"Expenses": "24.0",
"Revenues": "72.2",
"Net Income": "58.2",
"Selling, General and Administrative Expense": "-21.2",
"Research and Development": "20.1",
"Other Revenues": "72.2",
"Comprehensive Net Income": "42.3",
"Other Net Income": "-40.3",
"Other Compr. Net Income": "-17.0",
"Economic Capital Ratio": "61.5"
},
"2023": {
"Liabilities, Current": "-4.95",
"Liabilities": "93.4",
"Assets": "-4.60",
"Stockholders Equity": "46.2",
"ECR before LimitedLiability": "161",
"Other Liabilities": "36.4",
"Liabilities, Non-Current": "68.3",
"Property, Plant and Equipment": "-5.48",
"Intangible Assets": "6.45",
"Other Assets": "-4.70",
"Research and Development": "20.7",
"Expenses": "9.96",
"Revenues": "54.1",
"Net Income": "62.5",
"Selling, General and Administrative Expense": "-24.1",
"Amortization of Intangible Assets": "-1.53",
"Other Expenses": "14.7",
"Other Revenues": "54.1",
"Comprehensive Net Income": "70.4",
"Other Compr. Net Income": "8.24",
"Economic Capital Ratio": "110"
},
"2024": {
"Other Liabilities": "-100",
"Liabilities": "-62.8",
"Stockholders Equity": "-98.4",
"ECR before LimitedLiability": "-60.7",
"Liabilities, Current": "4.51",
"Liabilities, Non-Current": "15.2",
"Assets, Current": "-13.7",
"Assets": "-30.9",
"Other Assets": "-11.7",
"Intangible Assets": "2.50",
"Property, Plant and Equipment": "-9.77",
"Other Expenses": "11.8",
"Expenses": "4.29",
"Revenues": "11.6",
"Net Income": "19.6",
"Research and Development": "10.8",
"Selling, General and Administrative Expense": "-18.3",
"Other Revenues": "11.6",
"Other Net Income": "3.49",
"Comprehensive Net Income": "17.9",
"Economic Capital Ratio": "-92.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000912093_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "32,200",
"Assets, Current": "1,304,100",
"Assets, Non-Current": "52,000",
"Intangible Assets": "342,800",
"Liabilities, Current": "418,600",
"Liabilities, Non-Current": "0",
"Other Assets": "2,900",
"Other Compr. Net Income": "0",
"Other Expenses": "1,029,300",
"Other Liabilities": "0",
"Other Net Income": "5,600",
"Other Revenues": "1,804,500",
"Property, Plant and Equipment": "248,900",
"Research and Development": "239,900",
"Selling, General and Administrative Expense": "437,100"
},
"output_variables": {
"Liabilities": "418,600",
"Assets": "1,950,700",
"Expenses": "1,738,500",
"Revenues": "1,804,500",
"Stockholders Equity": "1,532,100",
"Net Income": "71,600",
"Comprehensive Net Income": "71,600",
"BaseVar": "7,980,219",
"ECR before LimitedLiability": "326%",
"Economic Capital Ratio": "326%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "21,700",
"Assets, Current": "1,310,200",
"Assets, Non-Current": "18,800",
"Intangible Assets": "247,500",
"Liabilities, Current": "654,100",
"Liabilities, Non-Current": "0",
"Other Assets": "40,100",
"Other Compr. Net Income": "-54,800",
"Other Expenses": "1,008,600",
"Other Liabilities": "0",
"Other Net Income": "12,800",
"Other Revenues": "1,662,400",
"Property, Plant and Equipment": "252,900",
"Research and Development": "244,000",
"Selling, General and Administrative Expense": "427,000"
},
"output_variables": {
"Liabilities": "654,100",
"Assets": "1,869,500",
"Expenses": "1,701,300",
"Revenues": "1,662,400",
"Stockholders Equity": "1,215,400",
"Net Income": "-26,100",
"Comprehensive Net Income": "-80,900",
"BaseVar": "7,832,740",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "210%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "12,700",
"Assets, Current": "1,030,300",
"Assets, Non-Current": "17,600",
"Intangible Assets": "264,800",
"Liabilities, Current": "347,700",
"Liabilities, Non-Current": "0",
"Other Assets": "155,500",
"Other Compr. Net Income": "1,100",
"Other Expenses": "915,300",
"Other Liabilities": "0",
"Other Net Income": "-4,100",
"Other Revenues": "1,676,900",
"Property, Plant and Equipment": "247,000",
"Research and Development": "258,500",
"Selling, General and Administrative Expense": "429,300"
},
"output_variables": {
"Liabilities": "347,700",
"Assets": "1,715,200",
"Expenses": "1,615,800",
"Revenues": "1,676,900",
"Stockholders Equity": "1,367,500",
"Net Income": "57,000",
"Comprehensive Net Income": "58,100",
"BaseVar": "7,346,928",
"ECR before LimitedLiability": "332%",
"Economic Capital Ratio": "332%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "15,800",
"Assets, Current": "1,409,500",
"Assets, Non-Current": "25,500",
"Intangible Assets": "444,800",
"Liabilities, Current": "408,400",
"Liabilities, Non-Current": "0",
"Other Assets": "183,300",
"Other Compr. Net Income": "2,500",
"Other Expenses": "999,300",
"Other Liabilities": "0",
"Other Net Income": "500",
"Other Revenues": "1,743,200",
"Property, Plant and Equipment": "288,800",
"Research and Development": "296,000",
"Selling, General and Administrative Expense": "450,400"
},
"output_variables": {
"Liabilities": "408,400",
"Assets": "2,351,900",
"Expenses": "1,761,500",
"Revenues": "1,743,200",
"Stockholders Equity": "1,943,500",
"Net Income": "-17,800",
"Comprehensive Net Income": "-15,300",
"BaseVar": "8,097,396",
"ECR before LimitedLiability": "325%",
"Economic Capital Ratio": "326%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "14,600",
"Assets, Current": "1,211,700",
"Assets, Non-Current": "17,600",
"Intangible Assets": "212,000",
"Liabilities, Current": "226,400",
"Liabilities, Non-Current": "0",
"Other Assets": "108,800",
"Other Compr. Net Income": "65,800",
"Other Expenses": "498,700",
"Other Liabilities": "0",
"Other Net Income": "25,300",
"Other Revenues": "906,300",
"Property, Plant and Equipment": "133,000",
"Research and Development": "166,400",
"Selling, General and Administrative Expense": "351,100"
},
"output_variables": {
"Liabilities": "226,400",
"Assets": "1,683,100",
"Expenses": "1,030,800",
"Revenues": "906,300",
"Stockholders Equity": "1,456,700",
"Net Income": "-99,200",
"Comprehensive Net Income": "-33,400",
"BaseVar": "4,838,753",
"ECR before LimitedLiability": "344%",
"Economic Capital Ratio": "344%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "14,000",
"Assets, Current": "1,667,000",
"Assets, Non-Current": "14,400",
"Intangible Assets": "182,700",
"Liabilities, Current": "228,800",
"Liabilities, Non-Current": "0",
"Other Assets": "109,500",
"Other Compr. Net Income": "-102,400",
"Other Expenses": "411,500",
"Other Liabilities": "0",
"Other Net Income": "217,800",
"Other Revenues": "811,400",
"Property, Plant and Equipment": "136,900",
"Research and Development": "136,300",
"Selling, General and Administrative Expense": "300,500"
},
"output_variables": {
"Liabilities": "228,800",
"Assets": "2,110,500",
"Expenses": "862,300",
"Revenues": "811,400",
"Stockholders Equity": "1,881,700",
"Net Income": "166,900",
"Comprehensive Net Income": "64,500",
"BaseVar": "4,987,968",
"ECR before LimitedLiability": "398%",
"Economic Capital Ratio": "398%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "21,000",
"Assets, Current": "1,155,200",
"Assets, Non-Current": "15,400",
"Intangible Assets": "571,400",
"Liabilities, Current": "553,200",
"Liabilities, Non-Current": "0",
"Other Assets": "114,300",
"Other Compr. Net Income": "-10,300",
"Other Expenses": "455,800",
"Other Liabilities": "0",
"Other Net Income": "9,700",
"Other Revenues": "875,700",
"Property, Plant and Equipment": "170,500",
"Research and Development": "133,300",
"Selling, General and Administrative Expense": "323,900"
},
"output_variables": {
"Liabilities": "553,200",
"Assets": "2,026,800",
"Expenses": "934,000",
"Revenues": "875,700",
"Stockholders Equity": "1,473,600",
"Net Income": "-48,600",
"Comprehensive Net Income": "-58,900",
"BaseVar": "4,793,876",
"ECR before LimitedLiability": "250%",
"Economic Capital Ratio": "253%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "38,100",
"Assets, Current": "916,800",
"Assets, Non-Current": "17,300",
"Intangible Assets": "592,700",
"Liabilities, Current": "284,000",
"Liabilities, Non-Current": "0",
"Other Assets": "108,400",
"Other Compr. Net Income": "-31,700",
"Other Expenses": "560,100",
"Other Liabilities": "0",
"Other Net Income": "3,800",
"Other Revenues": "1,130,300",
"Property, Plant and Equipment": "179,900",
"Research and Development": "187,000",
"Selling, General and Administrative Expense": "343,500"
},
"output_variables": {
"Liabilities": "284,000",
"Assets": "1,815,100",
"Expenses": "1,128,700",
"Revenues": "1,130,300",
"Stockholders Equity": "1,531,100",
"Net Income": "5,400",
"Comprehensive Net Income": "-26,300",
"BaseVar": "5,443,518",
"ECR before LimitedLiability": "332%",
"Economic Capital Ratio": "332%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "33,300",
"Assets, Current": "1,112,100",
"Assets, Non-Current": "59,500",
"Intangible Assets": "484,500",
"Liabilities, Current": "705,000",
"Liabilities, Non-Current": "0",
"Other Assets": "109,300",
"Other Compr. Net Income": "68,700",
"Other Expenses": "582,300",
"Other Liabilities": "0",
"Other Net Income": "3,300",
"Other Revenues": "1,198,900",
"Property, Plant and Equipment": "196,000",
"Research and Development": "203,000",
"Selling, General and Administrative Expense": "337,500"
},
"output_variables": {
"Liabilities": "705,000",
"Assets": "1,961,400",
"Expenses": "1,156,100",
"Revenues": "1,198,900",
"Stockholders Equity": "1,256,400",
"Net Income": "46,100",
"Comprehensive Net Income": "114,800",
"BaseVar": "5,980,905",
"ECR before LimitedLiability": "253%",
"Economic Capital Ratio": "257%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "9,700",
"Assets, Current": "1,005,100",
"Assets, Non-Current": "65,800",
"Intangible Assets": "441,800",
"Liabilities, Current": "369,300",
"Liabilities, Non-Current": "0",
"Other Assets": "86,300",
"Other Compr. Net Income": "-59,200",
"Other Expenses": "591,700",
"Other Liabilities": "0",
"Other Net Income": "-96,600",
"Other Revenues": "1,292,400",
"Property, Plant and Equipment": "228,900",
"Research and Development": "213,200",
"Selling, General and Administrative Expense": "365,700"
},
"output_variables": {
"Liabilities": "369,300",
"Assets": "1,827,900",
"Expenses": "1,180,300",
"Revenues": "1,292,400",
"Stockholders Equity": "1,458,600",
"Net Income": "15,500",
"Comprehensive Net Income": "-43,700",
"BaseVar": "6,132,178",
"ECR before LimitedLiability": "295%",
"Economic Capital Ratio": "297%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "8,700",
"Assets, Current": "945,000",
"Assets, Non-Current": "61,700",
"Intangible Assets": "513,800",
"Liabilities, Current": "343,500",
"Liabilities, Non-Current": "0",
"Other Assets": "87,000",
"Other Compr. Net Income": "20,400",
"Other Expenses": "541,700",
"Other Liabilities": "0",
"Other Net Income": "5,400",
"Other Revenues": "1,106,100",
"Property, Plant and Equipment": "243,000",
"Research and Development": "206,900",
"Selling, General and Administrative Expense": "328,700"
},
"output_variables": {
"Liabilities": "343,500",
"Assets": "1,850,500",
"Expenses": "1,086,000",
"Revenues": "1,106,100",
"Stockholders Equity": "1,507,000",
"Net Income": "25,500",
"Comprehensive Net Income": "45,900",
"BaseVar": "5,344,278",
"ECR before LimitedLiability": "337%",
"Economic Capital Ratio": "338%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "6,300",
"Assets, Current": "876,500",
"Assets, Non-Current": "58,000",
"Intangible Assets": "491,100",
"Liabilities, Current": "247,100",
"Liabilities, Non-Current": "171,600",
"Other Assets": "82,500",
"Other Compr. Net Income": "-8,000",
"Other Expenses": "506,400",
"Other Liabilities": "636,000",
"Other Net Income": "21,700",
"Other Revenues": "1,000,400",
"Property, Plant and Equipment": "228,200",
"Research and Development": "201,900",
"Selling, General and Administrative Expense": "333,300"
},
"output_variables": {
"Liabilities": "1,054,700",
"Assets": "1,736,300",
"Expenses": "1,047,900",
"Revenues": "1,000,400",
"Stockholders Equity": "681,600",
"Net Income": "-25,800",
"Comprehensive Net Income": "-33,800",
"BaseVar": "5,374,870",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": -32.0,
"value": 1.4094095396307733,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000912093.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000912093.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000912093.svg"
},
{
"company_id": "0001463101",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001463101.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001463101.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001463101.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001463101_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001463101_main_keyfigs.svg",
"name": "Enphase Energy Inc",
"rank": 46,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Enphase Energy 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 Enphase Energy Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 48% points.The greatest weakness of Enphase Energy Inc is the variable Liabilities, reducing the Economic Capital Ratio by 141% points.
The company's Economic Capital Ratio, given in the ranking table, is 126%, being 108% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001463101_2025_Enphase_Energy_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "8.20",
"Liabilities": "6.91",
"Stockholders Equity": "-320",
"Other Liabilities": "-31.8",
"Liabilities, Current": "5.80",
"Intangible Assets": "-57.7",
"Assets": "-167",
"Other Assets": "-38.5",
"Assets, Current": "-102",
"Property, Plant and Equipment": "-35.0",
"Other Expenses": "-98.0",
"Expenses": "-93.5",
"Revenues": "16.2",
"Net Income": "-57.1",
"Selling, General and Administrative Expense": "-20.3",
"Research and Development": "6.44",
"Other Revenues": "16.2",
"ECR before LimitedLiability": "-140",
"Other Net Income": "-2.33",
"Comprehensive Net Income": "-56.4",
"Economic Capital Ratio": "-198"
},
"2013": {
"Other Liabilities": "-56.7",
"Liabilities": "6.85",
"Stockholders Equity": "-376",
"Liabilities, Current": "9.62",
"Liabilities, Non-Current": "6.12",
"Assets, Non-Current": "-7.62",
"Assets": "-183",
"Intangible Assets": "-61.2",
"Assets, Current": "-120",
"Other Assets": "-47.5",
"Property, Plant and Equipment": "-47.3",
"Expenses": "-94.0",
"Revenues": "29.2",
"Net Income": "-16.2",
"Other Expenses": "-101",
"Selling, General and Administrative Expense": "-23.0",
"Other Revenues": "29.2",
"ECR before LimitedLiability": "-163",
"Other Net Income": "-6.62",
"Comprehensive Net Income": "-17.5",
"Economic Capital Ratio": "-194"
},
"2014": {
"Other Liabilities": "-31.5",
"Liabilities": "41.3",
"Stockholders Equity": "-465",
"ECR before LimitedLiability": "-91.1",
"Liabilities, Non-Current": "43.4",
"Liabilities, Current": "29.5",
"Other Assets": "-47.6",
"Assets": "-174",
"Property, Plant and Equipment": "-35.0",
"Assets, Non-Current": "-9.03",
"Assets, Current": "-111",
"Intangible Assets": "-48.1",
"Research and Development": "39.4",
"Expenses": "-75.5",
"Revenues": "79.2",
"Net Income": "51.9",
"Other Expenses": "-92.2",
"Selling, General and Administrative Expense": "-21.1",
"Other Revenues": "79.2",
"Comprehensive Net Income": "52.2",
"Economic Capital Ratio": "-138"
},
"2015": {
"Liabilities, Non-Current": "12.7",
"Liabilities": "8.10",
"Stockholders Equity": "-448",
"Liabilities, Current": "4.41",
"Other Liabilities": "-44.5",
"Assets, Current": "-120",
"Assets": "-186",
"Property, Plant and Equipment": "-50.3",
"Other Assets": "-44.7",
"Intangible Assets": "-70.8",
"Assets, Non-Current": "-6.77",
"Amortization of Intangible Assets": "5.30",
"Expenses": "-95.2",
"ECR before LimitedLiability": "-155",
"Selling, General and Administrative Expense": "-23.2",
"Research and Development": "12.4",
"Other Expenses": "-116",
"Other Revenues": "35.9",
"Revenues": "35.9",
"Economic Capital Ratio": "-191",
"Other Compr. Net Income": "5.41"
},
"2016": {
"Liabilities, Non-Current": "9.49",
"Liabilities": "-1.15",
"Stockholders Equity": "-356",
"ECR before LimitedLiability": "-168",
"Liabilities, Current": "-1.49",
"Other Liabilities": "-17.7",
"Other Assets": "-33.8",
"Assets": "-169",
"Intangible Assets": "-46.3",
"Property, Plant and Equipment": "-19.5",
"Assets, Current": "-74.1",
"Other Expenses": "-80.2",
"Expenses": "-39.7",
"Revenues": "15.6",
"Net Income": "-18.3",
"Research and Development": "9.87",
"Amortization of Intangible Assets": "1.59",
"Other Revenues": "15.6",
"Comprehensive Net Income": "-18.2",
"Other Net Income": "0.883",
"Economic Capital Ratio": "-220"
},
"2017": {
"Liabilities, Non-Current": "13.0",
"Liabilities": "-6.12",
"Stockholders Equity": "-267",
"ECR before LimitedLiability": "-162",
"Other Liabilities": "-21.8",
"Other Assets": "-23.1",
"Assets": "-139",
"Assets, Current": "-52.7",
"Intangible Assets": "-30.4",
"Property, Plant and Equipment": "-16.7",
"Other Expenses": "-91.9",
"Expenses": "-24.7",
"Revenues": "21.3",
"Net Income": "-7.09",
"Research and Development": "18.2",
"Amortization of Intangible Assets": "1.72",
"Selling, General and Administrative Expense": "11.8",
"Other Revenues": "21.3",
"Comprehensive Net Income": "-7.67",
"Other Net Income": "-1.71",
"Economic Capital Ratio": "-201"
},
"2018": {
"Other Liabilities": "-44.7",
"Liabilities": "-79.1",
"Stockholders Equity": "-141",
"Liabilities, Current": "-7.81",
"Liabilities, Non-Current": "-16.4",
"Intangible Assets": "-12.8",
"Assets": "-66.0",
"Other Assets": "-20.3",
"Property, Plant and Equipment": "-26.5",
"Assets, Current": "-26.5",
"Assets, Non-Current": "1.48",
"Research and Development": "4.14",
"Expenses": "1.29",
"Revenues": "5.10",
"Net Income": "8.01",
"Other Expenses": "-35.7",
"Selling, General and Administrative Expense": "2.65",
"Other Revenues": "5.10",
"ECR before LimitedLiability": "-40.5",
"Comprehensive Net Income": "8.79",
"Economic Capital Ratio": "-165"
},
"2019": {
"Other Liabilities": "-51.8",
"Liabilities": "-78.5",
"Stockholders Equity": "-110",
"ECR before LimitedLiability": "58.0",
"Liabilities, Current": "-23.8",
"Assets, Current": "4.10",
"Assets": "-27.4",
"Intangible Assets": "-22.2",
"Property, Plant and Equipment": "-18.9",
"Other Assets": "5.79",
"Assets, Non-Current": "4.27",
"Other Expenses": "-14.3",
"Expenses": "55.2",
"Revenues": "67.9",
"Net Income": "112",
"Research and Development": "39.1",
"Selling, General and Administrative Expense": "29.4",
"Other Revenues": "67.9",
"Other Net Income": "-4.97",
"Comprehensive Net Income": "111",
"Economic Capital Ratio": "4.79"
},
"2020": {
"Liabilities, Non-Current": "37.9",
"Liabilities": "-65.2",
"Stockholders Equity": "-68.2",
"ECR before LimitedLiability": "-15.1",
"Other Liabilities": "-21.4",
"Liabilities, Current": "-107",
"Other Assets": "-2.14",
"Assets": "-13.9",
"Assets, Current": "27.7",
"Property, Plant and Equipment": "-18.5",
"Assets, Non-Current": "3.31",
"Intangible Assets": "-21.0",
"Expenses": "45.1",
"Revenues": "33.1",
"Net Income": "53.6",
"Research and Development": "27.4",
"Selling, General and Administrative Expense": "17.7",
"Other Revenues": "33.1",
"Other Net Income": "-27.0",
"Comprehensive Net Income": "53.3",
"Economic Capital Ratio": "-46.6"
},
"2021": {
"Liabilities, Current": "4.89",
"Liabilities": "-87.6",
"Stockholders Equity": "-113",
"ECR before LimitedLiability": "-52.6",
"Liabilities, Non-Current": "-83.4",
"Other Liabilities": "-7.31",
"Assets, Current": "4.57",
"Assets": "-32.0",
"Other Assets": "-11.7",
"Intangible Assets": "-13.3",
"Property, Plant and Equipment": "-17.0",
"Expenses": "36.5",
"Revenues": "34.1",
"Net Income": "67.4",
"Research and Development": "30.6",
"Selling, General and Administrative Expense": "14.6",
"Other Expenses": "-10.3",
"Other Revenues": "34.1",
"Comprehensive Net Income": "67.2",
"Other Net Income": "-7.49",
"Economic Capital Ratio": "-87.3"
},
"2022": {
"Liabilities": "-91.5",
"Stockholders Equity": "-99.0",
"ECR before LimitedLiability": "-7.62",
"Other Liabilities": "-8.57",
"Liabilities, Non-Current": "-79.6",
"Property, Plant and Equipment": "-19.1",
"Assets": "-22.0",
"Assets, Current": "15.4",
"Assets, Non-Current": "3.36",
"Intangible Assets": "-15.4",
"Other Assets": "-5.07",
"Other Expenses": "-22.9",
"Expenses": "26.8",
"Revenues": "42.0",
"Net Income": "69.5",
"Selling, General and Administrative Expense": "17.3",
"Research and Development": "30.0",
"Other Revenues": "42.0",
"Comprehensive Net Income": "70.4",
"Other Net Income": "-3.27",
"Economic Capital Ratio": "-78.9"
},
"2023": {
"Liabilities, Current": "10.6",
"Liabilities": "-113",
"Stockholders Equity": "-114",
"ECR before LimitedLiability": "-12.8",
"Other Liabilities": "-24.2",
"Liabilities, Non-Current": "-91.9",
"Property, Plant and Equipment": "-20.1",
"Assets": "-23.3",
"Intangible Assets": "-21.1",
"Assets, Current": "18.4",
"Assets, Non-Current": "4.43",
"Research and Development": "28.9",
"Expenses": "35.0",
"Revenues": "28.5",
"Net Income": "70.8",
"Selling, General and Administrative Expense": "15.0",
"Other Expenses": "-10.1",
"Other Revenues": "28.5",
"Comprehensive Net Income": "72.5",
"Other Net Income": "4.39",
"Economic Capital Ratio": "-64.1"
},
"2024": {
"Other Liabilities": "-22.6",
"Liabilities": "-141",
"Stockholders Equity": "-75.7",
"ECR before LimitedLiability": "-75.9",
"Liabilities, Current": "-16.6",
"Liabilities, Non-Current": "-65.5",
"Assets, Current": "47.9",
"Assets": "5.03",
"Assets, Non-Current": "4.57",
"Intangible Assets": "-17.9",
"Property, Plant and Equipment": "-15.4",
"Other Expenses": "10.1",
"Expenses": "30.0",
"Revenues": "-4.26",
"Net Income": "29.2",
"Amortization of Intangible Assets": "0.815",
"Research and Development": "17.3",
"Other Revenues": "-4.26",
"Other Net Income": "3.61",
"Comprehensive Net Income": "28.5",
"Economic Capital Ratio": "-108"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001463101_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "94,998",
"Assets, Non-Current": "1,752",
"Intangible Assets": "0",
"Liabilities, Current": "33,855",
"Liabilities, Non-Current": "307",
"Other Assets": "0",
"Other Compr. Net Income": "-31",
"Other Expenses": "162,041",
"Other Liabilities": "31,474",
"Other Net Income": "-6,406",
"Other Revenues": "216,678",
"Property, Plant and Equipment": "25,541",
"Research and Development": "35,601",
"Selling, General and Administrative Expense": "50,848"
},
"output_variables": {
"Liabilities": "65,636",
"Assets": "122,291",
"Expenses": "248,490",
"Revenues": "216,678",
"Stockholders Equity": "56,655",
"Net Income": "-38,218",
"Comprehensive Net Income": "-38,249",
"BaseVar": "997,087",
"ECR before LimitedLiability": "-15%",
"Economic Capital Ratio": "59%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "90,509",
"Assets, Non-Current": "1,307",
"Intangible Assets": "0",
"Liabilities, Current": "33,365",
"Liabilities, Non-Current": "1,154",
"Other Assets": "0",
"Other Compr. Net Income": "177",
"Other Expenses": "166,293",
"Other Liabilities": "41,944",
"Other Net Income": "-2,892",
"Other Revenues": "232,846",
"Property, Plant and Equipment": "24,853",
"Research and Development": "34,524",
"Selling, General and Administrative Expense": "55,050"
},
"output_variables": {
"Liabilities": "76,463",
"Assets": "116,669",
"Expenses": "255,867",
"Revenues": "232,846",
"Stockholders Equity": "40,206",
"Net Income": "-25,913",
"Comprehensive Net Income": "-25,736",
"BaseVar": "1,038,329",
"ECR before LimitedLiability": "-4.6%",
"Economic Capital Ratio": "59%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "114,896",
"Assets, Non-Current": "916",
"Intangible Assets": "5,556",
"Liabilities, Current": "58,706",
"Liabilities, Non-Current": "3,589",
"Other Assets": "0",
"Other Compr. Net Income": "-308",
"Other Expenses": "231,627",
"Other Liabilities": "42,945",
"Other Net Income": "-2,857",
"Other Revenues": "343,904",
"Property, Plant and Equipment": "30,824",
"Research and Development": "45,386",
"Selling, General and Administrative Expense": "72,086"
},
"output_variables": {
"Liabilities": "105,240",
"Assets": "152,192",
"Expenses": "349,099",
"Revenues": "343,904",
"Stockholders Equity": "46,952",
"Net Income": "-8,052",
"Comprehensive Net Income": "-8,360",
"BaseVar": "1,461,878",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "111%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "121,768",
"Assets, Non-Current": "5,677",
"Intangible Assets": "5,965",
"Liabilities, Current": "72,848",
"Liabilities, Non-Current": "2,641",
"Other Assets": "0",
"Other Compr. Net Income": "-131",
"Other Expenses": "250,411",
"Other Liabilities": "48,590",
"Other Net Income": "-1,394",
"Other Revenues": "357,249",
"Property, Plant and Equipment": "32,118",
"Research and Development": "50,819",
"Selling, General and Administrative Expense": "76,707"
},
"output_variables": {
"Liabilities": "124,079",
"Assets": "165,528",
"Expenses": "377,937",
"Revenues": "357,249",
"Stockholders Equity": "41,449",
"Net Income": "-22,082",
"Comprehensive Net Income": "-22,213",
"BaseVar": "1,555,605",
"ECR before LimitedLiability": "8.2%",
"Economic Capital Ratio": "67%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "117,864",
"Assets, Non-Current": "9,663",
"Intangible Assets": "4,609",
"Liabilities, Current": "82,772",
"Liabilities, Non-Current": "2,025",
"Other Assets": "0",
"Other Compr. Net Income": "-82",
"Other Expenses": "269,835",
"Other Liabilities": "77,479",
"Other Net Income": "-3,287",
"Other Revenues": "322,591",
"Property, Plant and Equipment": "31,440",
"Research and Development": "50,703",
"Selling, General and Administrative Expense": "66,228"
},
"output_variables": {
"Liabilities": "162,276",
"Assets": "163,576",
"Expenses": "386,766",
"Revenues": "322,591",
"Stockholders Equity": "1,300",
"Net Income": "-67,462",
"Comprehensive Net Income": "-67,544",
"BaseVar": "1,527,796",
"ECR before LimitedLiability": "-157%",
"Economic Capital Ratio": "19%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "130,446",
"Assets, Non-Current": "8,039",
"Intangible Assets": "4,179",
"Liabilities, Current": "91,741",
"Liabilities, Non-Current": "1,880",
"Other Assets": "0",
"Other Compr. Net Income": "-364",
"Other Expenses": "246,891",
"Other Liabilities": "84,652",
"Other Net Income": "-5,963",
"Other Revenues": "286,166",
"Property, Plant and Equipment": "26,483",
"Research and Development": "33,157",
"Selling, General and Administrative Expense": "45,347"
},
"output_variables": {
"Liabilities": "178,273",
"Assets": "169,147",
"Expenses": "325,395",
"Revenues": "286,166",
"Stockholders Equity": "-9,126",
"Net Income": "-45,192",
"Comprehensive Net Income": "-45,556",
"BaseVar": "1,356,966",
"ECR before LimitedLiability": "-113%",
"Economic Capital Ratio": "33%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "222,302",
"Assets, Non-Current": "36,548",
"Intangible Assets": "60,089",
"Liabilities, Current": "147,161",
"Liabilities, Non-Current": "84,878",
"Other Assets": "0",
"Other Compr. Net Income": "1,398",
"Other Expenses": "227,241",
"Other Liabilities": "100,122",
"Other Net Income": "-11,825",
"Other Revenues": "316,159",
"Property, Plant and Equipment": "20,998",
"Research and Development": "32,587",
"Selling, General and Administrative Expense": "56,133"
},
"output_variables": {
"Liabilities": "332,161",
"Assets": "339,937",
"Expenses": "315,961",
"Revenues": "316,159",
"Stockholders Equity": "7,776",
"Net Income": "-11,627",
"Comprehensive Net Income": "-10,229",
"BaseVar": "1,571,881",
"ECR before LimitedLiability": "-6.2%",
"Economic Capital Ratio": "59%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "499,657",
"Assets, Non-Current": "44,620",
"Intangible Assets": "55,362",
"Liabilities, Current": "199,311",
"Liabilities, Non-Current": "114,476",
"Other Assets": "84,648",
"Other Compr. Net Income": "-1,665",
"Other Expenses": "334,653",
"Other Liabilities": "127,224",
"Other Net Income": "-12,615",
"Other Revenues": "624,333",
"Property, Plant and Equipment": "28,936",
"Research and Development": "40,381",
"Selling, General and Administrative Expense": "75,536"
},
"output_variables": {
"Liabilities": "441,011",
"Assets": "713,223",
"Expenses": "450,570",
"Revenues": "624,333",
"Stockholders Equity": "272,212",
"Net Income": "161,148",
"Comprehensive Net Income": "159,483",
"BaseVar": "2,662,902",
"ECR before LimitedLiability": "216%",
"Economic Capital Ratio": "223%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "933,064",
"Assets, Non-Current": "59,875",
"Intangible Assets": "53,591",
"Liabilities, Current": "534,043",
"Liabilities, Non-Current": "21,940",
"Other Assets": "110,587",
"Other Compr. Net Income": "1,357",
"Other Expenses": "413,859",
"Other Liabilities": "160,126",
"Other Net Income": "-67,029",
"Other Revenues": "774,425",
"Property, Plant and Equipment": "42,985",
"Research and Development": "55,921",
"Selling, General and Administrative Expense": "103,621"
},
"output_variables": {
"Liabilities": "716,109",
"Assets": "1,200,102",
"Expenses": "573,401",
"Revenues": "774,425",
"Stockholders Equity": "483,993",
"Net Income": "133,995",
"Comprehensive Net Income": "135,352",
"BaseVar": "3,670,151",
"ECR before LimitedLiability": "172%",
"Economic Capital Ratio": "188%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,462,461",
"Assets, Non-Current": "118,726",
"Intangible Assets": "279,012",
"Liabilities, Current": "439,796",
"Liabilities, Non-Current": "968,124",
"Other Assets": "136,890",
"Other Compr. Net Income": "-2,454",
"Other Expenses": "803,106",
"Other Liabilities": "241,168",
"Other Net Income": "-94,904",
"Other Revenues": "1,382,049",
"Property, Plant and Equipment": "82,167",
"Research and Development": "105,526",
"Selling, General and Administrative Expense": "233,064"
},
"output_variables": {
"Liabilities": "1,649,088",
"Assets": "2,079,256",
"Expenses": "1,141,696",
"Revenues": "1,382,049",
"Stockholders Equity": "430,168",
"Net Income": "145,449",
"Comprehensive Net Income": "142,995",
"BaseVar": "6,883,584",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "127%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,264,271",
"Assets, Non-Current": "169,291",
"Intangible Assets": "313,100",
"Liabilities, Current": "638,219",
"Liabilities, Non-Current": "1,242,985",
"Other Assets": "226,251",
"Other Compr. Net Income": "-8,862",
"Other Expenses": "1,413,328",
"Other Liabilities": "377,503",
"Other Net Income": "3,787",
"Other Revenues": "2,330,853",
"Property, Plant and Equipment": "111,367",
"Research and Development": "168,846",
"Selling, General and Administrative Expense": "355,104"
},
"output_variables": {
"Liabilities": "2,258,707",
"Assets": "3,084,280",
"Expenses": "1,937,278",
"Revenues": "2,330,853",
"Stockholders Equity": "825,573",
"Net Income": "397,362",
"Comprehensive Net Income": "388,500",
"BaseVar": "10,869,187",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "156%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,443,518",
"Assets, Non-Current": "215,895",
"Intangible Assets": "283,098",
"Liabilities, Current": "532,449",
"Liabilities, Non-Current": "1,344,746",
"Other Assets": "272,257",
"Other Compr. Net Income": "8,894",
"Other Expenses": "1,322,285",
"Other Liabilities": "522,193",
"Other Net Income": "67,398",
"Other Revenues": "2,290,786",
"Property, Plant and Equipment": "168,244",
"Research and Development": "227,336",
"Selling, General and Administrative Expense": "369,627"
},
"output_variables": {
"Liabilities": "2,399,388",
"Assets": "3,383,012",
"Expenses": "1,919,248",
"Revenues": "2,290,786",
"Stockholders Equity": "983,624",
"Net Income": "438,936",
"Comprehensive Net Income": "447,830",
"BaseVar": "11,099,514",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "164%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,327,084",
"Assets, Non-Current": "180,925",
"Intangible Assets": "253,969",
"Liabilities, Current": "660,091",
"Liabilities, Non-Current": "1,256,354",
"Other Assets": "340,184",
"Other Compr. Net Income": "-4,364",
"Other Expenses": "731,900",
"Other Liabilities": "500,215",
"Other Net Income": "42,867",
"Other Revenues": "1,330,383",
"Property, Plant and Equipment": "147,514",
"Research and Development": "201,315",
"Selling, General and Administrative Expense": "337,377"
},
"output_variables": {
"Liabilities": "2,416,660",
"Assets": "3,249,676",
"Expenses": "1,270,592",
"Revenues": "1,330,383",
"Stockholders Equity": "833,016",
"Net Income": "102,658",
"Comprehensive Net Income": "98,294",
"BaseVar": "7,904,482",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "126%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 1.2572978154468124,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001463101.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001463101.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001463101.svg"
},
{
"company_id": "0001841925",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001841925.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001841925.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001841925_main_keyfigs.svg",
"name": "Indie Semiconductor Inc",
"rank": 47,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Indie Semiconductor 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 Indie Semiconductor Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 60% points.The greatest weakness of Indie Semiconductor Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 93% points.
The company's Economic Capital Ratio, given in the ranking table, is 114%, being 120% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001841925_2025_Indie_Semiconductor_Inc.pdf",
"shrinked_graph_json": {
"2024": {
"Other Liabilities": "4.70",
"Liabilities": "-77.6",
"Stockholders Equity": "-17.1",
"ECR before LimitedLiability": "-88.1",
"Liabilities, Current": "4.22",
"Liabilities, Non-Current": "-92.6",
"Assets, Current": "6.98",
"Assets": "45.6",
"Other Assets": "-12.1",
"Assets, Non-Current": "-2.68",
"Intangible Assets": "59.8",
"Property, Plant and Equipment": "-16.4",
"Other Revenues": "-42.8",
"Revenues": "-42.8",
"Net Income": "-34.6",
"Other Net Income": "9.01",
"Comprehensive Net Income": "-37.2",
"Other Compr. Net Income": "-2.75",
"Research and Development": "-29.2",
"Other Expenses": "32.0",
"Economic Capital Ratio": "-120"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001841925_strength_weakness.svg",
"table_records": {
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "408,748",
"Assets, Non-Current": "6,938",
"Intangible Assets": "475,312",
"Liabilities, Current": "84,880",
"Liabilities, Non-Current": "387,486",
"Other Assets": "16,107",
"Other Compr. Net Income": "-6,901",
"Other Expenses": "128,783",
"Other Liabilities": "23,625",
"Other Net Income": "23,971",
"Other Revenues": "216,682",
"Property, Plant and Equipment": "34,281",
"Research and Development": "175,112",
"Selling, General and Administrative Expense": "80,945"
},
"output_variables": {
"Liabilities": "495,991",
"Assets": "941,386",
"Expenses": "384,840",
"Revenues": "216,682",
"Stockholders Equity": "445,395",
"Net Income": "-144,187",
"Comprehensive Net Income": "-151,088",
"BaseVar": "1,929,723",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "114%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.1355432533373258,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001841925.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001841925.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001841925.svg"
},
{
"company_id": "0001819974",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001819974.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001819974.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001819974_main_keyfigs.svg",
"name": "Skywater Technology Inc",
"rank": 48,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Skywater Technology 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 Skywater Technology Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 47% points.The greatest weakness of Skywater Technology Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 253% points.
The company's Economic Capital Ratio, given in the ranking table, is 102%, being 131% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001819974_2025_Skywater_Technology_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Current": "-2.25",
"Liabilities": "-106",
"Stockholders Equity": "-114",
"Liabilities, Non-Current": "-2.35",
"Other Liabilities": "-51.8",
"Assets, Current": "-42.4",
"Assets": "-18.9",
"Other Assets": "-2.48",
"Intangible Assets": "-21.3",
"Assets, Non-Current": "-0.538",
"Property, Plant and Equipment": "47.5",
"Amortization of Intangible Assets": "0.249",
"Expenses": "4.28",
"Net Income": "3.69",
"Other Net Income": "-0.273",
"Research and Development": "12.2",
"Selling, General and Administrative Expense": "4.73",
"Other Expenses": "-23.3",
"ECR before LimitedLiability": "-122",
"Comprehensive Net Income": "3.46",
"Economic Capital Ratio": "-157"
},
"2022": {
"Liabilities, Current": "1.22",
"Liabilities": "-63.6",
"Stockholders Equity": "-92.6",
"Other Liabilities": "-52.7",
"Liabilities, Non-Current": "-5.57",
"Property, Plant and Equipment": "49.3",
"Assets": "-32.6",
"Assets, Current": "-55.2",
"Assets, Non-Current": "-0.286",
"Intangible Assets": "-35.2",
"Other Assets": "-9.19",
"Other Expenses": "-62.1",
"Expenses": "-11.2",
"Revenues": "-0.531",
"Net Income": "-18.3",
"Selling, General and Administrative Expense": "0.697",
"Research and Development": "12.0",
"Other Revenues": "-0.531",
"ECR before LimitedLiability": "-105",
"Comprehensive Net Income": "-16.1",
"Economic Capital Ratio": "-177"
},
"2023": {
"Liabilities, Current": "-41.6",
"Liabilities": "-61.8",
"Stockholders Equity": "-177",
"Other Liabilities": "-28.7",
"Liabilities, Non-Current": "8.39",
"Property, Plant and Equipment": "20.6",
"Assets": "-85.3",
"Intangible Assets": "-55.6",
"Assets, Current": "-56.2",
"Other Assets": "-24.8",
"Assets, Non-Current": "-5.67",
"Other Revenues": "17.4",
"Revenues": "17.4",
"Net Income": "15.5",
"ECR before LimitedLiability": "-102",
"Research and Development": "26.0",
"Comprehensive Net Income": "15.5",
"Selling, General and Administrative Expense": "6.89",
"Other Net Income": "-15.4",
"Other Expenses": "-69.6",
"Economic Capital Ratio": "-153"
},
"2024": {
"Other Liabilities": "-12.7",
"Liabilities": "-32.8",
"Stockholders Equity": "-253",
"ECR before LimitedLiability": "-99.3",
"Liabilities, Current": "-50.9",
"Liabilities, Non-Current": "30.3",
"Assets, Current": "-69.0",
"Assets": "-108",
"Other Assets": "-28.1",
"Intangible Assets": "-56.1",
"Property, Plant and Equipment": "43.1",
"Other Expenses": "-98.5",
"Expenses": "-17.1",
"Revenues": "46.7",
"Net Income": "43.1",
"Research and Development": "46.4",
"Selling, General and Administrative Expense": "23.7",
"Other Revenues": "46.7",
"Other Net Income": "-9.60",
"Comprehensive Net Income": "43.1",
"Economic Capital Ratio": "-131"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001819974_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "76,572",
"Assets, Non-Current": "3,998",
"Intangible Assets": "0",
"Liabilities, Current": "86,327",
"Liabilities, Non-Current": "69,828",
"Other Assets": "4,561",
"Other Compr. Net Income": "0",
"Other Expenses": "124,759",
"Other Liabilities": "108,638",
"Other Net Income": "-6,153",
"Other Revenues": "140,438",
"Property, Plant and Equipment": "178,078",
"Research and Development": "4,208",
"Selling, General and Administrative Expense": "25,032"
},
"output_variables": {
"Liabilities": "264,793",
"Assets": "263,209",
"Expenses": "153,999",
"Revenues": "140,438",
"Stockholders Equity": "-1,584",
"Net Income": "-19,714",
"Comprehensive Net Income": "-19,714",
"BaseVar": "839,631",
"ECR before LimitedLiability": "-30%",
"Economic Capital Ratio": "57%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "74,397",
"Assets, Non-Current": "4,835",
"Intangible Assets": "0",
"Liabilities, Current": "47,765",
"Liabilities, Non-Current": "62,778",
"Other Assets": "3,891",
"Other Compr. Net Income": "0",
"Other Expenses": "160,820",
"Other Liabilities": "93,128",
"Other Net Income": "2,911",
"Other Revenues": "162,848",
"Property, Plant and Equipment": "180,475",
"Research and Development": "8,747",
"Selling, General and Administrative Expense": "43,595"
},
"output_variables": {
"Liabilities": "203,671",
"Assets": "263,598",
"Expenses": "213,162",
"Revenues": "162,848",
"Stockholders Equity": "59,927",
"Net Income": "-47,403",
"Comprehensive Net Income": "-47,403",
"BaseVar": "959,268",
"ECR before LimitedLiability": "-18%",
"Economic Capital Ratio": "58%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "146,375",
"Assets, Non-Current": "5,342",
"Intangible Assets": "0",
"Liabilities, Current": "144,197",
"Liabilities, Non-Current": "45,425",
"Other Assets": "5,672",
"Other Compr. Net Income": "0",
"Other Expenses": "226,869",
"Other Liabilities": "66,433",
"Other Net Income": "-10,826",
"Other Revenues": "286,682",
"Property, Plant and Equipment": "159,367",
"Research and Development": "10,169",
"Selling, General and Administrative Expense": "63,911"
},
"output_variables": {
"Liabilities": "256,055",
"Assets": "316,756",
"Expenses": "300,949",
"Revenues": "286,682",
"Stockholders Equity": "60,701",
"Net Income": "-25,093",
"Comprehensive Net Income": "-25,093",
"BaseVar": "1,432,451",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "75%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "132,077",
"Assets, Non-Current": "8,488",
"Intangible Assets": "0",
"Liabilities, Current": "154,327",
"Liabilities, Non-Current": "43,425",
"Other Assets": "7,779",
"Other Compr. Net Income": "0",
"Other Expenses": "272,883",
"Other Liabilities": "52,533",
"Other Net Income": "-8,837",
"Other Revenues": "342,269",
"Property, Plant and Equipment": "165,431",
"Research and Development": "15,040",
"Selling, General and Administrative Expense": "48,026"
},
"output_variables": {
"Liabilities": "250,285",
"Assets": "313,775",
"Expenses": "335,949",
"Revenues": "342,269",
"Stockholders Equity": "63,490",
"Net Income": "-2,517",
"Comprehensive Net Income": "-2,517",
"BaseVar": "1,597,740",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "102%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 1.0232620643779087,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001819974.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001819974.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001819974.svg"
},
{
"company_id": "0001288469",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001288469.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001288469.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001288469.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001288469_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001288469_main_keyfigs.svg",
"name": "Maxlinear INC",
"rank": 49,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Maxlinear 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 Maxlinear INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 39% points.The greatest weakness of Maxlinear INC is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 82% points.
The company's Economic Capital Ratio, given in the ranking table, is 97%, being 137% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001288469_2025_Maxlinear_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "16.5",
"Liabilities": "41.2",
"Stockholders Equity": "25.7",
"ECR before LimitedLiability": "-37.5",
"Liabilities, Non-Current": "28.2",
"Other Assets": "3.08",
"Assets": "-3.66",
"Assets, Current": "43.8",
"Intangible Assets": "-22.0",
"Assets, Non-Current": "-3.78",
"Property, Plant and Equipment": "-17.4",
"Research and Development": "-137",
"Expenses": "-80.9",
"Revenues": "-52.0",
"Net Income": "-140",
"Amortization of Intangible Assets": "2.65",
"Selling, General and Administrative Expense": "-22.4",
"Other Expenses": "59.9",
"Other Revenues": "-52.0",
"Comprehensive Net Income": "-139",
"Economic Capital Ratio": "-94.3"
},
"2012": {
"Liabilities, Non-Current": "33.6",
"Liabilities": "33.8",
"Stockholders Equity": "-59.5",
"ECR before LimitedLiability": "9.29",
"Other Liabilities": "22.2",
"Liabilities, Current": "-26.0",
"Intangible Assets": "-26.8",
"Assets": "-41.4",
"Other Assets": "-9.96",
"Assets, Current": "23.2",
"Property, Plant and Equipment": "-23.7",
"Other Expenses": "86.6",
"Expenses": "-46.5",
"Revenues": "16.5",
"Net Income": "-22.2",
"Selling, General and Administrative Expense": "-34.8",
"Research and Development": "-128",
"Other Revenues": "16.5",
"Other Net Income": "5.13",
"Comprehensive Net Income": "-21.5",
"Economic Capital Ratio": "-48.5"
},
"2013": {
"Other Liabilities": "25.6",
"Liabilities": "44.9",
"Stockholders Equity": "-84.8",
"ECR before LimitedLiability": "-17.8",
"Liabilities, Current": "-13.9",
"Liabilities, Non-Current": "34.0",
"Assets, Non-Current": "-4.05",
"Assets": "-55.9",
"Intangible Assets": "-26.6",
"Assets, Current": "-15.7",
"Other Assets": "14.2",
"Property, Plant and Equipment": "-29.0",
"Expenses": "-45.1",
"Revenues": "33.5",
"Net Income": "-6.23",
"Other Expenses": "80.8",
"Research and Development": "-129",
"Selling, General and Administrative Expense": "-25.0",
"Other Revenues": "33.5",
"Comprehensive Net Income": "-7.27",
"Economic Capital Ratio": "-49.1"
},
"2014": {
"Other Liabilities": "33.3",
"Liabilities": "69.4",
"Stockholders Equity": "-94.0",
"ECR before LimitedLiability": "53.1",
"Liabilities, Non-Current": "45.9",
"Liabilities, Current": "-2.89",
"Assets": "-52.0",
"Property, Plant and Equipment": "-17.5",
"Assets, Non-Current": "-3.88",
"Assets, Current": "-13.3",
"Intangible Assets": "-25.2",
"Research and Development": "-137",
"Expenses": "-44.6",
"Revenues": "58.4",
"Net Income": "27.0",
"Other Expenses": "103",
"Selling, General and Administrative Expense": "-36.3",
"Other Revenues": "58.4",
"Other Net Income": "8.35",
"Comprehensive Net Income": "29.3",
"Economic Capital Ratio": "6.05"
},
"2015": {
"Liabilities, Non-Current": "50.0",
"Liabilities": "84.2",
"Stockholders Equity": "-55.3",
"ECR before LimitedLiability": "31.0",
"Liabilities, Current": "22.0",
"Other Liabilities": "27.7",
"Assets, Current": "-31.2",
"Assets": "-46.9",
"Property, Plant and Equipment": "-22.9",
"Other Assets": "-8.09",
"Intangible Assets": "15.6",
"Assets, Non-Current": "-3.66",
"Expenses": "-76.7",
"Revenues": "27.7",
"Net Income": "-42.9",
"Selling, General and Administrative Expense": "-30.5",
"Research and Development": "-40.1",
"Other Expenses": "-8.18",
"Other Revenues": "27.7",
"Comprehensive Net Income": "-40.5",
"Economic Capital Ratio": "-5.17"
},
"2016": {
"Liabilities, Non-Current": "96.0",
"Liabilities": "175",
"Assets": "-2.17",
"Stockholders Equity": "-23.2",
"ECR before LimitedLiability": "271",
"Liabilities, Current": "49.5",
"Other Liabilities": "54.4",
"Other Assets": "-1.19",
"Intangible Assets": "1.24",
"Assets, Current": "-1.19",
"Other Expenses": "45.9",
"Expenses": "21.3",
"Revenues": "141",
"Net Income": "170",
"Research and Development": "-39.6",
"Amortization of Intangible Assets": "4.25",
"Selling, General and Administrative Expense": "10.8",
"Other Revenues": "141",
"Comprehensive Net Income": "169",
"Other Net Income": "8.91",
"Economic Capital Ratio": "219"
},
"2017": {
"Liabilities, Non-Current": "-147",
"Liabilities": "-73.8",
"Stockholders Equity": "-29.0",
"ECR before LimitedLiability": "-31.0",
"Liabilities, Current": "21.9",
"Other Liabilities": "12.0",
"Other Assets": "-8.94",
"Assets": "11.3",
"Assets, Current": "-33.6",
"Intangible Assets": "105",
"Property, Plant and Equipment": "-13.5",
"Assets, Non-Current": "-1.17",
"Other Expenses": "26.7",
"Expenses": "23.1",
"Other Net Income": "-2.59",
"Net Income": "20.5",
"Research and Development": "-4.55",
"Amortization of Intangible Assets": "1.60",
"Selling, General and Administrative Expense": "-0.937",
"Comprehensive Net Income": "21.3",
"Economic Capital Ratio": "-70.5"
},
"2018": {
"Other Liabilities": "11.7",
"Liabilities": "-32.6",
"Stockholders Equity": "7.34",
"ECR before LimitedLiability": "74.9",
"Liabilities, Current": "34.7",
"Liabilities, Non-Current": "-119",
"Intangible Assets": "115",
"Assets": "20.4",
"Property, Plant and Equipment": "-15.9",
"Assets, Current": "-34.8",
"Assets, Non-Current": "-2.24",
"Research and Development": "-20.1",
"Expenses": "18.2",
"Revenues": "7.21",
"Net Income": "23.3",
"Other Expenses": "33.8",
"Amortization of Intangible Assets": "1.32",
"Other Revenues": "7.21",
"Comprehensive Net Income": "23.6",
"Other Net Income": "-1.89",
"Economic Capital Ratio": "-49.9"
},
"2019": {
"Other Liabilities": "12.1",
"Liabilities": "-50.2",
"Stockholders Equity": "16.3",
"ECR before LimitedLiability": "27.3",
"Liabilities, Non-Current": "-97.9",
"Liabilities, Current": "16.8",
"Assets, Current": "-27.8",
"Assets": "31.6",
"Intangible Assets": "89.3",
"Property, Plant and Equipment": "-15.8",
"Other Assets": "9.79",
"Assets, Non-Current": "-2.64",
"Other Expenses": "35.7",
"Expenses": "22.9",
"Revenues": "-3.17",
"Net Income": "15.7",
"Research and Development": "-14.4",
"Other Revenues": "-3.17",
"Other Net Income": "-4.69",
"Comprehensive Net Income": "15.3",
"Economic Capital Ratio": "-25.9"
},
"2020": {
"Liabilities, Non-Current": "-62.8",
"Liabilities": "-59.8",
"Stockholders Equity": "-45.8",
"ECR before LimitedLiability": "-88.1",
"Other Liabilities": "14.8",
"Liabilities, Current": "-12.6",
"Other Expenses": "24.1",
"Expenses": "2.69",
"Net Income": "-16.4",
"Research and Development": "-19.6",
"Amortization of Intangible Assets": "1.48",
"Other Revenues": "-10.5",
"Revenues": "-10.5",
"Other Assets": "1.52",
"Assets, Current": "-28.1",
"Property, Plant and Equipment": "-18.8",
"Assets, Non-Current": "-3.80",
"Intangible Assets": "57.9",
"Other Net Income": "-8.78",
"Comprehensive Net Income": "-16.3",
"Economic Capital Ratio": "-120"
},
"2021": {
"Liabilities, Current": "22.7",
"Liabilities": "6.91",
"Stockholders Equity": "-128",
"Economic Capital Ratio": "-33.6",
"Liabilities, Non-Current": "-58.4",
"Other Liabilities": "26.1",
"Assets, Current": "-53.0",
"Assets": "-61.6",
"Other Assets": "-9.92",
"Intangible Assets": "24.9",
"Assets, Non-Current": "-4.22",
"Property, Plant and Equipment": "-19.9",
"Other Revenues": "63.7",
"Revenues": "63.7",
"Selling, General and Administrative Expense": "17.6",
"Net Income": "65.8",
"Comprehensive Net Income": "64.9",
"Other Expenses": "11.4",
"Amortization of Intangible Assets": "1.86",
"Research and Development": "-34.1",
"Other Net Income": "2.38"
},
"2022": {
"Liabilities, Current": "-16.8",
"Liabilities": "41.9",
"Stockholders Equity": "-88.9",
"ECR before LimitedLiability": "83.7",
"Other Liabilities": "41.1",
"Liabilities, Non-Current": "16.4",
"Property, Plant and Equipment": "-20.4",
"Assets": "-45.1",
"Assets, Current": "-32.1",
"Intangible Assets": "13.6",
"Other Assets": "-7.22",
"Other Expenses": "3.93",
"Expenses": "4.61",
"Revenues": "95.2",
"Net Income": "91.6",
"Selling, General and Administrative Expense": "29.8",
"Research and Development": "-33.3",
"Other Revenues": "95.2",
"Comprehensive Net Income": "92.9",
"Other Net Income": "-9.61",
"Economic Capital Ratio": "12.5"
},
"2023": {
"Liabilities, Current": "-1.26",
"Liabilities": "10.8",
"Stockholders Equity": "-43.7",
"ECR before LimitedLiability": "15.9",
"Other Liabilities": "21.7",
"Liabilities, Non-Current": "-11.7",
"Property, Plant and Equipment": "-22.7",
"Assets": "-28.0",
"Intangible Assets": "19.3",
"Assets, Current": "-21.4",
"Other Assets": "-1.75",
"Research and Development": "-39.9",
"Expenses": "-1.14",
"Revenues": "25.2",
"Net Income": "12.4",
"Selling, General and Administrative Expense": "15.3",
"Other Expenses": "18.5",
"Other Revenues": "25.2",
"Comprehensive Net Income": "12.2",
"Other Net Income": "-13.0",
"Economic Capital Ratio": "-35.3"
},
"2024": {
"Other Liabilities": "17.8",
"Liabilities": "-11.5",
"Stockholders Equity": "-40.7",
"ECR before LimitedLiability": "-105",
"Liabilities, Current": "-17.6",
"Liabilities, Non-Current": "-11.3",
"Assets, Current": "-34.5",
"Assets": "-26.7",
"Other Assets": "-4.46",
"Intangible Assets": "39.2",
"Property, Plant and Equipment": "-23.7",
"Other Expenses": "18.6",
"Expenses": "-44.0",
"Revenues": "-31.2",
"Net Income": "-80.7",
"Research and Development": "-46.6",
"Selling, General and Administrative Expense": "-15.0",
"Other Revenues": "-31.2",
"Other Net Income": "-8.00",
"Comprehensive Net Income": "-82.3",
"Economic Capital Ratio": "-137"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001288469_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "95,079",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,494",
"Liabilities, Non-Current": "0",
"Other Assets": "11,803",
"Other Compr. Net Income": "0",
"Other Expenses": "33,678",
"Other Liabilities": "0",
"Other Net Income": "51",
"Other Revenues": "71,937",
"Property, Plant and Equipment": "5,494",
"Research and Development": "40,156",
"Selling, General and Administrative Expense": "20,178"
},
"output_variables": {
"Liabilities": "18,494",
"Assets": "112,376",
"Expenses": "94,012",
"Revenues": "71,937",
"Stockholders Equity": "93,882",
"Net Income": "-22,024",
"Comprehensive Net Income": "-22,024",
"BaseVar": "383,325",
"ECR before LimitedLiability": "207%",
"Economic Capital Ratio": "215%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "98,018",
"Assets, Non-Current": "257",
"Intangible Assets": "0",
"Liabilities, Current": "29,568",
"Liabilities, Non-Current": "0",
"Other Assets": "5,456",
"Other Compr. Net Income": "0",
"Other Expenses": "37,413",
"Other Liabilities": "0",
"Other Net Income": "50",
"Other Revenues": "97,728",
"Property, Plant and Equipment": "6,866",
"Research and Development": "46,392",
"Selling, General and Administrative Expense": "27,225"
},
"output_variables": {
"Liabilities": "29,568",
"Assets": "110,597",
"Expenses": "111,030",
"Revenues": "97,728",
"Stockholders Equity": "81,029",
"Net Income": "-13,252",
"Comprehensive Net Income": "-13,252",
"BaseVar": "469,950",
"ECR before LimitedLiability": "198%",
"Economic Capital Ratio": "208%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "93,716",
"Assets, Non-Current": "543",
"Intangible Assets": "0",
"Liabilities, Current": "37,158",
"Liabilities, Non-Current": "0",
"Other Assets": "25,159",
"Other Compr. Net Income": "23",
"Other Expenses": "47,089",
"Other Liabilities": "0",
"Other Net Income": "23",
"Other Revenues": "119,646",
"Property, Plant and Equipment": "5,511",
"Research and Development": "53,132",
"Selling, General and Administrative Expense": "32,181"
},
"output_variables": {
"Liabilities": "37,158",
"Assets": "124,929",
"Expenses": "132,402",
"Revenues": "119,646",
"Stockholders Equity": "87,771",
"Net Income": "-12,733",
"Comprehensive Net Income": "-12,710",
"BaseVar": "563,804",
"ECR before LimitedLiability": "193%",
"Economic Capital Ratio": "204%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "100,914",
"Assets, Non-Current": "513",
"Intangible Assets": "1,201",
"Liabilities, Current": "33,246",
"Liabilities, Non-Current": "0",
"Other Assets": "20,642",
"Other Compr. Net Income": "-83",
"Other Expenses": "49,465",
"Other Liabilities": "0",
"Other Net Income": "128",
"Other Revenues": "133,112",
"Property, Plant and Equipment": "12,441",
"Research and Development": "56,625",
"Selling, General and Administrative Expense": "34,191"
},
"output_variables": {
"Liabilities": "33,246",
"Assets": "135,711",
"Expenses": "140,281",
"Revenues": "133,112",
"Stockholders Equity": "102,465",
"Net Income": "-7,041",
"Comprehensive Net Income": "-7,124",
"BaseVar": "608,430",
"ECR before LimitedLiability": "252%",
"Economic Capital Ratio": "255%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "190,002",
"Assets, Non-Current": "2,269",
"Intangible Assets": "101,134",
"Liabilities, Current": "55,832",
"Liabilities, Non-Current": "0",
"Other Assets": "19,242",
"Other Compr. Net Income": "-797",
"Other Expenses": "180,048",
"Other Liabilities": "0",
"Other Net Income": "743",
"Other Revenues": "300,360",
"Property, Plant and Equipment": "21,858",
"Research and Development": "85,405",
"Selling, General and Administrative Expense": "77,981"
},
"output_variables": {
"Liabilities": "55,832",
"Assets": "334,505",
"Expenses": "343,434",
"Revenues": "300,360",
"Stockholders Equity": "278,673",
"Net Income": "-42,331",
"Comprehensive Net Income": "-43,128",
"BaseVar": "1,430,983",
"ECR before LimitedLiability": "249%",
"Economic Capital Ratio": "253%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "214,043",
"Assets, Non-Current": "1,793",
"Intangible Assets": "180,276",
"Liabilities, Current": "54,543",
"Liabilities, Non-Current": "0",
"Other Assets": "5,991",
"Other Compr. Net Income": "-738",
"Other Expenses": "164,972",
"Other Liabilities": "0",
"Other Net Income": "631",
"Other Revenues": "387,832",
"Property, Plant and Equipment": "20,549",
"Research and Development": "97,745",
"Selling, General and Administrative Expense": "64,454"
},
"output_variables": {
"Liabilities": "54,543",
"Assets": "422,652",
"Expenses": "327,171",
"Revenues": "387,832",
"Stockholders Equity": "368,109",
"Net Income": "61,292",
"Comprehensive Net Income": "60,554",
"BaseVar": "1,610,450",
"ECR before LimitedLiability": "458%",
"Economic Capital Ratio": "458%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "201,304",
"Assets, Non-Current": "6,921",
"Intangible Assets": "553,037",
"Liabilities, Current": "76,386",
"Liabilities, Non-Current": "356,167",
"Other Assets": "40,942",
"Other Compr. Net Income": "2,599",
"Other Expenses": "199,068",
"Other Liabilities": "4,885",
"Other Net Income": "-12,327",
"Other Revenues": "420,318",
"Property, Plant and Equipment": "22,658",
"Research and Development": "112,279",
"Selling, General and Administrative Expense": "105,831"
},
"output_variables": {
"Liabilities": "437,438",
"Assets": "824,862",
"Expenses": "417,178",
"Revenues": "420,318",
"Stockholders Equity": "387,424",
"Net Income": "-9,187",
"Comprehensive Net Income": "-6,588",
"BaseVar": "2,263,538",
"ECR before LimitedLiability": "140%",
"Economic Capital Ratio": "164%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "180,611",
"Assets, Non-Current": "4,664",
"Intangible Assets": "483,230",
"Liabilities, Current": "70,567",
"Liabilities, Non-Current": "264,231",
"Other Assets": "51,922",
"Other Compr. Net Income": "-870",
"Other Expenses": "175,606",
"Other Liabilities": "4,097",
"Other Net Income": "-13,755",
"Other Revenues": "384,997",
"Property, Plant and Equipment": "18,404",
"Research and Development": "120,046",
"Selling, General and Administrative Expense": "101,789"
},
"output_variables": {
"Liabilities": "338,895",
"Assets": "738,831",
"Expenses": "397,441",
"Revenues": "384,997",
"Stockholders Equity": "399,936",
"Net Income": "-26,199",
"Comprehensive Net Income": "-27,069",
"BaseVar": "2,065,239",
"ECR before LimitedLiability": "154%",
"Economic Capital Ratio": "175%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "181,770",
"Assets, Non-Current": "2,785",
"Intangible Assets": "426,301",
"Liabilities, Current": "66,562",
"Liabilities, Non-Current": "224,309",
"Other Assets": "78,322",
"Other Compr. Net Income": "-1,159",
"Other Expenses": "139,545",
"Other Liabilities": "0",
"Other Net Income": "-10,427",
"Other Revenues": "317,180",
"Property, Plant and Equipment": "16,613",
"Research and Development": "98,344",
"Selling, General and Administrative Expense": "88,762"
},
"output_variables": {
"Liabilities": "290,871",
"Assets": "705,791",
"Expenses": "326,651",
"Revenues": "317,180",
"Stockholders Equity": "414,920",
"Net Income": "-19,898",
"Comprehensive Net Income": "-21,057",
"BaseVar": "1,753,455",
"ECR before LimitedLiability": "179%",
"Economic Capital Ratio": "193%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "361,718",
"Assets, Non-Current": "2,191",
"Intangible Assets": "510,094",
"Liabilities, Current": "233,661",
"Liabilities, Non-Current": "397,664",
"Other Assets": "108,969",
"Other Compr. Net Income": "2,322",
"Other Expenses": "253,458",
"Other Liabilities": "0",
"Other Net Income": "-13,713",
"Other Revenues": "478,596",
"Property, Plant and Equipment": "39,470",
"Research and Development": "179,993",
"Selling, General and Administrative Expense": "130,025"
},
"output_variables": {
"Liabilities": "631,325",
"Assets": "1,022,442",
"Expenses": "563,476",
"Revenues": "478,596",
"Stockholders Equity": "391,117",
"Net Income": "-98,593",
"Comprehensive Net Income": "-96,271",
"BaseVar": "2,853,158",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "115%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "404,104",
"Assets, Non-Current": "8,650",
"Intangible Assets": "459,208",
"Liabilities, Current": "207,395",
"Liabilities, Non-Current": "353,791",
"Other Assets": "117,498",
"Other Compr. Net Income": "690",
"Other Expenses": "404,671",
"Other Liabilities": "0",
"Other Net Income": "-17,375",
"Other Revenues": "892,398",
"Property, Plant and Equipment": "60,924",
"Research and Development": "278,440",
"Selling, General and Administrative Expense": "149,943"
},
"output_variables": {
"Liabilities": "561,186",
"Assets": "1,050,384",
"Expenses": "833,054",
"Revenues": "892,398",
"Stockholders Equity": "489,198",
"Net Income": "41,969",
"Comprehensive Net Income": "42,659",
"BaseVar": "4,144,620",
"ECR before LimitedLiability": "162%",
"Economic Capital Ratio": "180%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "563,124",
"Assets, Non-Current": "26,800",
"Intangible Assets": "416,055",
"Liabilities, Current": "341,086",
"Liabilities, Non-Current": "162,554",
"Other Assets": "95,028",
"Other Compr. Net Income": "-3,146",
"Other Expenses": "524,717",
"Other Liabilities": "0",
"Other Net Income": "-6,045",
"Other Revenues": "1,120,252",
"Property, Plant and Equipment": "79,018",
"Research and Development": "296,442",
"Selling, General and Administrative Expense": "168,008"
},
"output_variables": {
"Liabilities": "503,640",
"Assets": "1,180,025",
"Expenses": "989,167",
"Revenues": "1,120,252",
"Stockholders Equity": "676,385",
"Net Income": "125,040",
"Comprehensive Net Income": "121,894",
"BaseVar": "4,898,971",
"ECR before LimitedLiability": "243%",
"Economic Capital Ratio": "247%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "488,025",
"Assets, Non-Current": "32,809",
"Intangible Assets": "392,218",
"Liabilities, Current": "222,129",
"Liabilities, Non-Current": "171,863",
"Other Assets": "100,774",
"Other Compr. Net Income": "-2,770",
"Other Expenses": "339,161",
"Other Liabilities": "0",
"Other Net Income": "-25,589",
"Other Revenues": "693,263",
"Property, Plant and Equipment": "66,431",
"Research and Development": "269,504",
"Selling, General and Administrative Expense": "132,156"
},
"output_variables": {
"Liabilities": "393,992",
"Assets": "1,080,257",
"Expenses": "740,821",
"Revenues": "693,263",
"Stockholders Equity": "686,265",
"Net Income": "-73,147",
"Comprehensive Net Income": "-75,917",
"BaseVar": "3,537,703",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "192%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "323,442",
"Assets, Non-Current": "21,430",
"Intangible Assets": "373,596",
"Liabilities, Current": "182,284",
"Liabilities, Non-Current": "166,072",
"Other Assets": "86,871",
"Other Compr. Net Income": "-3,032",
"Other Expenses": "226,843",
"Other Liabilities": "0",
"Other Net Income": "-15,365",
"Other Revenues": "360,528",
"Property, Plant and Equipment": "59,300",
"Research and Development": "225,189",
"Selling, General and Administrative Expense": "138,329"
},
"output_variables": {
"Liabilities": "348,356",
"Assets": "864,639",
"Expenses": "590,361",
"Revenues": "360,528",
"Stockholders Equity": "516,283",
"Net Income": "-245,198",
"Comprehensive Net Income": "-248,230",
"BaseVar": "2,462,680",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "97%"
}
}
},
"top_rated": false,
"trend": -12.0,
"value": 0.9703114803314888,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001288469.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001288469.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001288469.svg"
},
{
"company_id": "0001507957",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001507957.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001507957.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001507957.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001507957_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001507957_main_keyfigs.svg",
"name": "Ideal Power Inc",
"rank": 50,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Ideal Power 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 Ideal Power Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 75% points.The greatest weakness of Ideal Power Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 279% points.
The company's Economic Capital Ratio, given in the ranking table, is 76%, being 158% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001507957_2025_Ideal_Power_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Liabilities": "1.98",
"Liabilities": "11.8",
"Stockholders Equity": "52.9",
"Liabilities, Current": "4.36",
"Liabilities, Non-Current": "2.89",
"Assets, Non-Current": "-0.618",
"Assets": "54.5",
"Intangible Assets": "-13.0",
"Assets, Current": "57.9",
"Other Assets": "-0.821",
"Property, Plant and Equipment": "-21.3",
"Expenses": "-125",
"Revenues": "-147",
"Net Income": "-324",
"Other Expenses": "-99.4",
"Research and Development": "1.35",
"Selling, General and Administrative Expense": "-24.6",
"Other Revenues": "-147",
"ECR before LimitedLiability": "-164",
"Comprehensive Net Income": "-325",
"Economic Capital Ratio": "-195"
},
"2014": {
"Other Liabilities": "4.25",
"Liabilities": "11.5",
"Stockholders Equity": "34.3",
"ECR before LimitedLiability": "-161",
"Liabilities, Non-Current": "6.02",
"Liabilities, Current": "1.87",
"Assets": "33.3",
"Property, Plant and Equipment": "-11.4",
"Assets, Non-Current": "-2.33",
"Assets, Current": "40.7",
"Intangible Assets": "-13.7",
"Research and Development": "-18.0",
"Expenses": "-111",
"Revenues": "-114",
"Net Income": "-290",
"Other Expenses": "22.5",
"Selling, General and Administrative Expense": "-107",
"Other Revenues": "-114",
"Other Net Income": "2.43",
"Comprehensive Net Income": "-288",
"Economic Capital Ratio": "-208"
},
"2015": {
"Liabilities, Non-Current": "2.40",
"Liabilities": "3.40",
"Stockholders Equity": "32.9",
"Liabilities, Current": "-0.190",
"Other Liabilities": "0.947",
"Assets, Current": "58.0",
"Assets": "31.5",
"Property, Plant and Equipment": "-19.4",
"Other Assets": "0.421",
"Intangible Assets": "-34.7",
"Assets, Non-Current": "-0.197",
"Expenses": "-117",
"Revenues": "-128",
"Net Income": "-276",
"Selling, General and Administrative Expense": "-83.2",
"Research and Development": "-85.6",
"Other Expenses": "13.7",
"Other Revenues": "-128",
"ECR before LimitedLiability": "-163",
"Comprehensive Net Income": "-274",
"Economic Capital Ratio": "-199"
},
"2016": {
"Liabilities": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-188",
"Other Assets": "0",
"Assets": "-1.05",
"Assets, Non-Current": "0",
"Intangible Assets": "-1.44",
"Property, Plant and Equipment": "-0.0126",
"Assets, Current": "0",
"Other Expenses": "0",
"Expenses": "-50.3",
"Revenues": "-21.9",
"Net Income": "-252",
"Research and Development": "-9.52",
"Amortization of Intangible Assets": "0",
"Selling, General and Administrative Expense": "-13.7",
"Other Revenues": "-21.9",
"Comprehensive Net Income": "-252",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-239"
},
"2017": {
"Liabilities, Non-Current": "4.77",
"Liabilities": "7.12",
"Stockholders Equity": "16.1",
"ECR before LimitedLiability": "-178",
"Liabilities, Current": "2.71",
"Other Assets": "7.13",
"Assets": "15.9",
"Assets, Current": "17.1",
"Intangible Assets": "-24.9",
"Property, Plant and Equipment": "-8.63",
"Assets, Non-Current": "-1.66",
"Other Expenses": "13.0",
"Expenses": "-103",
"Revenues": "-102",
"Net Income": "-290",
"Research and Development": "-39.6",
"Selling, General and Administrative Expense": "-60.5",
"Other Revenues": "-102",
"Comprehensive Net Income": "-291",
"Other Net Income": "1.31",
"Economic Capital Ratio": "-217"
},
"2018": {
"Liabilities": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-99.6",
"Liabilities, Non-Current": "0",
"Intangible Assets": "-0.0677",
"Assets": "0",
"Other Assets": "0",
"Property, Plant and Equipment": "-0.0283",
"Assets, Current": "0",
"Assets, Non-Current": "0",
"Research and Development": "0",
"Expenses": "0",
"Revenues": "-16.8",
"Net Income": "-219",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "-2.85",
"Amortization of Intangible Assets": "0",
"Other Revenues": "-16.8",
"Comprehensive Net Income": "-218",
"Other Net Income": "-19.1",
"Economic Capital Ratio": "-224"
},
"2021": {
"Liabilities, Current": "30.5",
"Liabilities": "43.7",
"Stockholders Equity": "222",
"ECR before LimitedLiability": "99.7",
"Liabilities, Non-Current": "22.1",
"Other Liabilities": "-7.69",
"Assets, Current": "240",
"Assets": "215",
"Other Assets": "8.20",
"Intangible Assets": "-11.1",
"Property, Plant and Equipment": "-7.84",
"Expenses": "-8.36",
"Revenues": "-101",
"Net Income": "-103",
"Research and Development": "-20.8",
"Selling, General and Administrative Expense": "-45.3",
"Other Expenses": "53.6",
"Other Revenues": "-101",
"Comprehensive Net Income": "-104",
"Other Net Income": "6.00",
"Economic Capital Ratio": "65.0"
},
"2022": {
"Liabilities, Current": "20.5",
"Liabilities": "31.7",
"Stockholders Equity": "140",
"Economic Capital Ratio": "-72.4",
"Other Liabilities": "-4.25",
"Liabilities, Non-Current": "16.4",
"Property, Plant and Equipment": "-12.3",
"Assets": "156",
"Assets, Current": "162",
"Assets, Non-Current": "-2.21",
"Intangible Assets": "-16.8",
"Other Assets": "16.8",
"Other Expenses": "65.4",
"Expenses": "-66.3",
"Revenues": "-132",
"Net Income": "-214",
"Selling, General and Administrative Expense": "-78.9",
"Research and Development": "-63.3",
"Other Revenues": "-132",
"Comprehensive Net Income": "-212",
"Other Net Income": "1.64"
},
"2023": {
"Liabilities, Current": "2.24",
"Liabilities": "3.14",
"Stockholders Equity": "8.44",
"ECR before LimitedLiability": "-167",
"Other Liabilities": "1.60",
"Property, Plant and Equipment": "-14.9",
"Assets": "8.43",
"Intangible Assets": "-23.6",
"Assets, Current": "9.30",
"Other Assets": "8.33",
"Assets, Non-Current": "-2.14",
"Research and Development": "-74.9",
"Expenses": "-87.1",
"Revenues": "-98.2",
"Net Income": "-274",
"Selling, General and Administrative Expense": "-47.7",
"Other Expenses": "9.13",
"Other Revenues": "-98.2",
"Comprehensive Net Income": "-273",
"Other Net Income": "2.78",
"Economic Capital Ratio": "-218"
},
"2024": {
"Other Liabilities": "14.8",
"Liabilities": "18.7",
"Stockholders Equity": "59.9",
"ECR before LimitedLiability": "-126",
"Liabilities, Current": "16.6",
"Liabilities, Non-Current": "8.00",
"Assets, Current": "75.5",
"Assets": "60.1",
"Other Assets": "17.6",
"Intangible Assets": "-41.8",
"Property, Plant and Equipment": "-27.9",
"Other Expenses": "39.9",
"Expenses": "-113",
"Revenues": "-151",
"Net Income": "-279",
"Research and Development": "-116",
"Selling, General and Administrative Expense": "-86.3",
"Other Revenues": "-151",
"Other Net Income": "16.5",
"Comprehensive Net Income": "-279",
"Economic Capital Ratio": "-158"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001507957_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "15,141",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,000",
"Liabilities, Non-Current": "0",
"Other Assets": "609",
"Other Compr. Net Income": "0",
"Other Expenses": "7,635",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,892",
"Property, Plant and Equipment": "86",
"Research and Development": "1,212",
"Selling, General and Administrative Expense": "2,596"
},
"output_variables": {
"Liabilities": "1,000",
"Assets": "15,835",
"Expenses": "11,444",
"Revenues": "1,892",
"Stockholders Equity": "14,835",
"Net Income": "-9,552",
"Comprehensive Net Income": "-9,552",
"BaseVar": "33,957",
"ECR before LimitedLiability": "-22%",
"Economic Capital Ratio": "58%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,873",
"Assets, Non-Current": "18",
"Intangible Assets": "0",
"Liabilities, Current": "1,215",
"Liabilities, Non-Current": "0",
"Other Assets": "1,013",
"Other Compr. Net Income": "0",
"Other Expenses": "2,271",
"Other Liabilities": "0",
"Other Net Income": "28",
"Other Revenues": "1,794",
"Property, Plant and Equipment": "374",
"Research and Development": "2,258",
"Selling, General and Administrative Expense": "4,193"
},
"output_variables": {
"Liabilities": "1,215",
"Assets": "10,279",
"Expenses": "8,722",
"Revenues": "1,794",
"Stockholders Equity": "9,064",
"Net Income": "-6,900",
"Comprehensive Net Income": "-6,900",
"BaseVar": "25,938",
"ECR before LimitedLiability": "-91%",
"Economic Capital Ratio": "41%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "16,840",
"Assets, Non-Current": "18",
"Intangible Assets": "0",
"Liabilities, Current": "2,579",
"Liabilities, Non-Current": "0",
"Other Assets": "1,467",
"Other Compr. Net Income": "0",
"Other Expenses": "3,873",
"Other Liabilities": "0",
"Other Net Income": "31",
"Other Revenues": "4,260",
"Property, Plant and Equipment": "926",
"Research and Development": "5,521",
"Selling, General and Administrative Expense": "5,338"
},
"output_variables": {
"Liabilities": "2,579",
"Assets": "19,250",
"Expenses": "14,732",
"Revenues": "4,260",
"Stockholders Equity": "16,671",
"Net Income": "-10,441",
"Comprehensive Net Income": "-10,441",
"BaseVar": "47,344",
"ECR before LimitedLiability": "-9.0%",
"Economic Capital Ratio": "59%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "6,141",
"Assets, Non-Current": "18",
"Intangible Assets": "0",
"Liabilities, Current": "1,496",
"Liabilities, Non-Current": "0",
"Other Assets": "1,906",
"Other Compr. Net Income": "0",
"Other Expenses": "1,940",
"Other Liabilities": "265",
"Other Net Income": "36",
"Other Revenues": "1,629",
"Property, Plant and Equipment": "936",
"Research and Development": "5,225",
"Selling, General and Administrative Expense": "5,481"
},
"output_variables": {
"Liabilities": "1,761",
"Assets": "9,001",
"Expenses": "12,646",
"Revenues": "1,629",
"Stockholders Equity": "7,240",
"Net Income": "-10,981",
"Comprehensive Net Income": "-10,981",
"BaseVar": "32,786",
"ECR before LimitedLiability": "-467%",
"Economic Capital Ratio": "0.0030%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,778",
"Assets, Non-Current": "38",
"Intangible Assets": "0",
"Liabilities, Current": "1,531",
"Liabilities, Non-Current": "0",
"Other Assets": "2,082",
"Other Compr. Net Income": "0",
"Other Expenses": "2,242",
"Other Liabilities": "456",
"Other Net Income": "18",
"Other Revenues": "1,212",
"Property, Plant and Equipment": "670",
"Research and Development": "4,185",
"Selling, General and Administrative Expense": "5,238"
},
"output_variables": {
"Liabilities": "1,987",
"Assets": "13,567",
"Expenses": "11,665",
"Revenues": "1,212",
"Stockholders Equity": "11,580",
"Net Income": "-10,435",
"Comprehensive Net Income": "-10,435",
"BaseVar": "32,470",
"ECR before LimitedLiability": "-165%",
"Economic Capital Ratio": "17%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "4,688",
"Assets, Non-Current": "18",
"Intangible Assets": "0",
"Liabilities, Current": "1,140",
"Liabilities, Non-Current": "0",
"Other Assets": "1,396",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "428",
"Other Net Income": "-3,593",
"Other Revenues": "0",
"Property, Plant and Equipment": "63",
"Research and Development": "872",
"Selling, General and Administrative Expense": "3,440"
},
"output_variables": {
"Liabilities": "1,568",
"Assets": "6,166",
"Expenses": "4,312",
"Revenues": "0",
"Stockholders Equity": "4,598",
"Net Income": "-7,905",
"Comprehensive Net Income": "-7,905",
"BaseVar": "19,005",
"ECR before LimitedLiability": "-505%",
"Economic Capital Ratio": "0.00057%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "23,447",
"Assets, Non-Current": "11",
"Intangible Assets": "0",
"Liabilities, Current": "543",
"Liabilities, Non-Current": "268",
"Other Assets": "2,363",
"Other Compr. Net Income": "0",
"Other Expenses": "576",
"Other Liabilities": "917",
"Other Net Income": "79",
"Other Revenues": "576",
"Property, Plant and Equipment": "56",
"Research and Development": "1,928",
"Selling, General and Administrative Expense": "2,921"
},
"output_variables": {
"Liabilities": "1,728",
"Assets": "25,877",
"Expenses": "5,425",
"Revenues": "576",
"Stockholders Equity": "24,150",
"Net Income": "-4,770",
"Comprehensive Net Income": "-4,770",
"BaseVar": "25,447",
"ECR before LimitedLiability": "277%",
"Economic Capital Ratio": "279%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "16,903",
"Assets, Non-Current": "11",
"Intangible Assets": "0",
"Liabilities, Current": "449",
"Liabilities, Non-Current": "203",
"Other Assets": "2,285",
"Other Compr. Net Income": "0",
"Other Expenses": "203",
"Other Liabilities": "838",
"Other Net Income": "154",
"Other Revenues": "203",
"Property, Plant and Equipment": "200",
"Research and Development": "3,367",
"Selling, General and Administrative Expense": "3,976"
},
"output_variables": {
"Liabilities": "1,491",
"Assets": "19,399",
"Expenses": "7,546",
"Revenues": "203",
"Stockholders Equity": "17,909",
"Net Income": "-7,189",
"Comprehensive Net Income": "-7,189",
"BaseVar": "25,580",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "163%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "9,109",
"Assets, Non-Current": "13",
"Intangible Assets": "0",
"Liabilities, Current": "931",
"Liabilities, Non-Current": "1,257",
"Other Assets": "2,767",
"Other Compr. Net Income": "0",
"Other Expenses": "161",
"Other Liabilities": "0",
"Other Net Income": "398",
"Other Revenues": "199",
"Property, Plant and Equipment": "359",
"Research and Development": "5,743",
"Selling, General and Administrative Expense": "4,647"
},
"output_variables": {
"Liabilities": "2,188",
"Assets": "12,248",
"Expenses": "10,551",
"Revenues": "199",
"Stockholders Equity": "10,060",
"Net Income": "-9,954",
"Comprehensive Net Income": "-9,954",
"BaseVar": "28,566",
"ECR before LimitedLiability": "-202%",
"Economic Capital Ratio": "9.3%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "16,297",
"Assets, Non-Current": "19",
"Intangible Assets": "0",
"Liabilities, Current": "561",
"Liabilities, Non-Current": "1,411",
"Other Assets": "3,095",
"Other Compr. Net Income": "0",
"Other Expenses": "93",
"Other Liabilities": "0",
"Other Net Income": "653",
"Other Revenues": "86",
"Property, Plant and Equipment": "415",
"Research and Development": "6,207",
"Selling, General and Administrative Expense": "4,857"
},
"output_variables": {
"Liabilities": "1,972",
"Assets": "19,827",
"Expenses": "11,157",
"Revenues": "86",
"Stockholders Equity": "17,855",
"Net Income": "-10,418",
"Comprehensive Net Income": "-10,418",
"BaseVar": "33,681",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "76%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.7570221566226654,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001507957.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001507957.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001507957.svg"
},
{
"company_id": "0000808326",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000808326.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000808326.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000808326.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000808326_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000808326_main_keyfigs.svg",
"name": "Emcore CORP",
"rank": 51,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Emcore 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 Emcore CORP compared to the market average is the variable Liabilities, Non-Current, increasing the Economic Capital Ratio by 8.8% points.The greatest weakness of Emcore CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 195% points.
The company's Economic Capital Ratio, given in the ranking table, is 59%, being 174% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000808326_2025_Emcore_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "8.06",
"Liabilities": "3.21",
"Stockholders Equity": "-177",
"ECR before LimitedLiability": "-127",
"Liabilities, Non-Current": "27.5",
"Liabilities, Current": "-35.2",
"Other Assets": "-16.5",
"Assets": "-89.5",
"Assets, Current": "-71.6",
"Intangible Assets": "-14.7",
"Property, Plant and Equipment": "6.43",
"Research and Development": "11.5",
"Expenses": "-82.0",
"Revenues": "-7.03",
"Net Income": "-97.4",
"Selling, General and Administrative Expense": "8.16",
"Other Expenses": "-110",
"Other Revenues": "-7.03",
"Comprehensive Net Income": "-96.9",
"Other Net Income": "-5.21",
"Economic Capital Ratio": "-184"
},
"2012": {
"Liabilities, Non-Current": "10.4",
"Liabilities": "-48.9",
"Stockholders Equity": "-143",
"Other Liabilities": "4.41",
"Liabilities, Current": "-80.1",
"Intangible Assets": "-18.2",
"Assets": "-78.9",
"Other Assets": "-24.9",
"Assets, Current": "-60.2",
"Property, Plant and Equipment": "9.56",
"Assets, Non-Current": "-4.13",
"Other Expenses": "-78.8",
"Expenses": "-46.7",
"Revenues": "-9.93",
"Net Income": "-54.1",
"Research and Development": "12.5",
"Amortization of Intangible Assets": "2.47",
"Other Revenues": "-9.93",
"ECR before LimitedLiability": "-130",
"Comprehensive Net Income": "-52.7",
"Economic Capital Ratio": "-188"
},
"2013": {
"Other Liabilities": "7.64",
"Liabilities": "2.80",
"Stockholders Equity": "-115",
"ECR before LimitedLiability": "-5.19",
"Liabilities, Current": "-46.1",
"Liabilities, Non-Current": "31.6",
"Assets, Non-Current": "-3.28",
"Assets": "-49.1",
"Intangible Assets": "-7.44",
"Assets, Current": "-35.7",
"Other Assets": "-15.8",
"Property, Plant and Equipment": "9.48",
"Other Revenues": "39.6",
"Revenues": "39.6",
"Net Income": "48.7",
"Other Net Income": "12.6",
"Comprehensive Net Income": "48.4",
"Selling, General and Administrative Expense": "20.9",
"Other Expenses": "-63.1",
"Research and Development": "31.3",
"Economic Capital Ratio": "-36.5"
},
"2014": {
"Other Liabilities": "13.8",
"Liabilities": "-15.6",
"Stockholders Equity": "-109",
"ECR before LimitedLiability": "15.3",
"Liabilities, Non-Current": "31.3",
"Liabilities, Current": "-78.9",
"Other Assets": "-6.37",
"Assets": "-42.2",
"Property, Plant and Equipment": "6.47",
"Assets, Non-Current": "-3.42",
"Assets, Current": "-31.7",
"Intangible Assets": "-9.74",
"Other Revenues": "44.7",
"Revenues": "44.7",
"Net Income": "49.6",
"Research and Development": "32.5",
"Other Compr. Net Income": "2.57",
"Comprehensive Net Income": "51.7",
"Other Expenses": "-39.9",
"Other Net Income": "5.55",
"Economic Capital Ratio": "-31.8"
},
"2015": {
"Liabilities, Non-Current": "68.5",
"Liabilities": "104",
"Stockholders Equity": "31.5",
"ECR before LimitedLiability": "373",
"Liabilities, Current": "13.8",
"Other Liabilities": "27.0",
"Assets, Current": "-52.0",
"Assets": "4.98",
"Property, Plant and Equipment": "11.1",
"Other Assets": "8.51",
"Intangible Assets": "16.3",
"Expenses": "122",
"Revenues": "-104",
"Net Income": "288",
"Selling, General and Administrative Expense": "-6.63",
"Research and Development": "61.1",
"Other Expenses": "64.8",
"Other Revenues": "-104",
"Comprehensive Net Income": "287",
"Other Net Income": "270",
"Economic Capital Ratio": "337"
},
"2016": {
"Liabilities, Non-Current": "76.7",
"Liabilities": "120",
"Assets": "-11.1",
"Stockholders Equity": "7.78",
"ECR before LimitedLiability": "195",
"Liabilities, Current": "20.0",
"Other Liabilities": "35.3",
"Other Assets": "-8.17",
"Intangible Assets": "-15.9",
"Assets, Current": "27.7",
"Other Expenses": "-34.4",
"Expenses": "10.7",
"Revenues": "60.7",
"Net Income": "105",
"Research and Development": "49.9",
"Amortization of Intangible Assets": "3.68",
"Selling, General and Administrative Expense": "-8.76",
"Other Revenues": "60.7",
"Comprehensive Net Income": "104",
"Other Net Income": "34.5",
"Economic Capital Ratio": "144"
},
"2017": {
"Liabilities, Non-Current": "84.0",
"Liabilities": "158",
"Assets": "-17.4",
"Stockholders Equity": "7.14",
"ECR before LimitedLiability": "180",
"Liabilities, Current": "63.4",
"Other Liabilities": "40.8",
"Other Assets": "-9.57",
"Assets, Current": "18.5",
"Intangible Assets": "-16.7",
"Other Expenses": "-78.6",
"Expenses": "-9.20",
"Revenues": "100",
"Net Income": "101",
"Research and Development": "53.2",
"Amortization of Intangible Assets": "4.18",
"Selling, General and Administrative Expense": "11.5",
"Other Revenues": "100",
"Comprehensive Net Income": "100",
"Other Net Income": "9.71",
"Economic Capital Ratio": "141"
},
"2018": {
"Other Liabilities": "19.0",
"Liabilities": "79.1",
"Stockholders Equity": "57.6",
"ECR before LimitedLiability": "130",
"Liabilities, Current": "29.6",
"Liabilities, Non-Current": "46.3",
"Intangible Assets": "-29.3",
"Assets": "-4.70",
"Other Assets": "-12.9",
"Assets, Current": "57.8",
"Assets, Non-Current": "-4.01",
"Research and Development": "9.57",
"Expenses": "-41.1",
"Revenues": "21.8",
"Net Income": "-6.39",
"Other Expenses": "-59.5",
"Selling, General and Administrative Expense": "4.90",
"Other Revenues": "21.8",
"Comprehensive Net Income": "-3.72",
"Other Net Income": "10.4",
"Economic Capital Ratio": "4.93"
},
"2019": {
"Other Liabilities": "13.6",
"Liabilities": "51.0",
"Stockholders Equity": "-51.4",
"ECR before LimitedLiability": "-55.7",
"Liabilities, Non-Current": "50.6",
"Liabilities, Current": "-7.92",
"Assets, Current": "-24.1",
"Assets": "-68.6",
"Intangible Assets": "-51.4",
"Property, Plant and Equipment": "33.0",
"Other Assets": "-17.8",
"Assets, Non-Current": "-7.78",
"Other Expenses": "-60.5",
"Expenses": "-90.4",
"Other Net Income": "3.61",
"Net Income": "-87.1",
"Amortization of Intangible Assets": "2.84",
"Research and Development": "3.29",
"Selling, General and Administrative Expense": "-32.8",
"Comprehensive Net Income": "-86.3",
"Economic Capital Ratio": "-109"
},
"2020": {
"Liabilities, Non-Current": "31.5",
"Liabilities": "45.4",
"Stockholders Equity": "-95.1",
"ECR before LimitedLiability": "-21.0",
"Other Liabilities": "8.37",
"Liabilities, Current": "9.62",
"Other Assets": "-4.57",
"Assets": "-65.9",
"Assets, Current": "-14.2",
"Property, Plant and Equipment": "-10.7",
"Assets, Non-Current": "-5.37",
"Intangible Assets": "-39.4",
"Other Expenses": "-45.6",
"Expenses": "-41.6",
"Revenues": "47.3",
"Net Income": "5.03",
"Research and Development": "4.35",
"Other Revenues": "47.3",
"Other Net Income": "-7.79",
"Comprehensive Net Income": "3.84",
"Economic Capital Ratio": "-52.5"
},
"2021": {
"Liabilities, Current": "73.6",
"Liabilities": "158",
"Stockholders Equity": "-60.0",
"ECR before LimitedLiability": "195",
"Liabilities, Non-Current": "63.6",
"Other Liabilities": "52.5",
"Assets": "-25.6",
"Other Assets": "-7.11",
"Intangible Assets": "-16.8",
"Property, Plant and Equipment": "-5.11",
"Other Revenues": "136",
"Revenues": "136",
"Net Income": "170",
"Selling, General and Administrative Expense": "32.2",
"Other Compr. Net Income": "-2.68",
"Comprehensive Net Income": "167",
"Other Expenses": "-82.9",
"Amortization of Intangible Assets": "3.07",
"Research and Development": "47.7",
"Other Net Income": "38.4",
"Economic Capital Ratio": "160"
},
"2022": {
"Liabilities, Current": "16.4",
"Liabilities": "20.2",
"Assets": "-23.8",
"Stockholders Equity": "-20.6",
"ECR before LimitedLiability": "3.59",
"Other Liabilities": "-5.50",
"Liabilities, Non-Current": "9.31",
"Assets, Current": "-18.8",
"Assets, Non-Current": "-2.73",
"Intangible Assets": "-7.38",
"Other Expenses": "-56.9",
"Expenses": "-32.7",
"Revenues": "20.7",
"Net Income": "-15.0",
"Selling, General and Administrative Expense": "-2.92",
"Research and Development": "21.0",
"Other Revenues": "20.7",
"Comprehensive Net Income": "-11.5",
"Other Net Income": "-5.37",
"Other Compr. Net Income": "3.28",
"Economic Capital Ratio": "-67.6"
},
"2023": {
"Liabilities, Current": "5.62",
"Liabilities": "6.67",
"Stockholders Equity": "-71.3",
"ECR before LimitedLiability": "-138",
"Other Liabilities": "-11.9",
"Liabilities, Non-Current": "11.5",
"Property, Plant and Equipment": "-16.9",
"Assets": "-72.8",
"Intangible Assets": "-20.1",
"Assets, Current": "-14.7",
"Assets, Non-Current": "-3.29",
"Research and Development": "16.0",
"Expenses": "-17.3",
"Revenues": "-14.2",
"Net Income": "-107",
"Selling, General and Administrative Expense": "-3.18",
"Other Expenses": "-25.8",
"Other Revenues": "-14.2",
"Comprehensive Net Income": "-107",
"Other Net Income": "-25.3",
"Economic Capital Ratio": "-189"
},
"2024": {
"Other Liabilities": "-35.7",
"Liabilities": "5.28",
"Stockholders Equity": "-195",
"Liabilities, Non-Current": "8.77",
"Assets, Current": "-73.9",
"Assets": "-137",
"Other Assets": "-3.91",
"Assets, Non-Current": "-7.33",
"Intangible Assets": "-66.3",
"Property, Plant and Equipment": "-53.8",
"Other Expenses": "-110",
"Expenses": "-82.1",
"Revenues": "2.97",
"Net Income": "-85.5",
"Research and Development": "6.96",
"Selling, General and Administrative Expense": "-12.9",
"Other Revenues": "2.97",
"ECR before LimitedLiability": "-142",
"Other Net Income": "-34.4",
"Comprehensive Net Income": "-83.6",
"Economic Capital Ratio": "-174"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000808326_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "91,351",
"Assets, Non-Current": "3,537",
"Intangible Assets": "20,384",
"Liabilities, Current": "67,058",
"Liabilities, Non-Current": "4.0",
"Other Assets": "8,240",
"Other Compr. Net Income": "135",
"Other Expenses": "165,020",
"Other Liabilities": "4,800",
"Other Net Income": "-1,692",
"Other Revenues": "200,928",
"Property, Plant and Equipment": "46,786",
"Research and Development": "32,853",
"Selling, General and Administrative Expense": "35,582"
},
"output_variables": {
"Liabilities": "71,862",
"Assets": "170,298",
"Expenses": "233,455",
"Revenues": "200,928",
"Stockholders Equity": "98,436",
"Net Income": "-34,219",
"Comprehensive Net Income": "-34,084",
"BaseVar": "956,422",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "126%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "95,406",
"Assets, Non-Current": "2,752",
"Intangible Assets": "20,384",
"Liabilities, Current": "91,435",
"Liabilities, Non-Current": "1,004",
"Other Assets": "3,428",
"Other Compr. Net Income": "464",
"Other Expenses": "143,851",
"Other Liabilities": "8,404",
"Other Net Income": "-1,902",
"Other Revenues": "163,781",
"Property, Plant and Equipment": "47,896",
"Research and Development": "22,338",
"Selling, General and Administrative Expense": "34,861"
},
"output_variables": {
"Liabilities": "100,843",
"Assets": "169,866",
"Expenses": "201,050",
"Revenues": "163,781",
"Stockholders Equity": "69,023",
"Net Income": "-39,171",
"Comprehensive Net Income": "-38,707",
"BaseVar": "838,537",
"ECR before LimitedLiability": "9.8%",
"Economic Capital Ratio": "69%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "100,297",
"Assets, Non-Current": "1,130",
"Intangible Assets": "20,384",
"Liabilities, Current": "63,101",
"Liabilities, Non-Current": "981",
"Other Assets": "2,159",
"Other Compr. Net Income": "247",
"Other Expenses": "120,656",
"Other Liabilities": "8,453",
"Other Net Income": "4,888",
"Other Revenues": "168,147",
"Property, Plant and Equipment": "49,744",
"Research and Development": "19,972",
"Selling, General and Administrative Expense": "27,419"
},
"output_variables": {
"Liabilities": "72,535",
"Assets": "173,714",
"Expenses": "168,047",
"Revenues": "168,147",
"Stockholders Equity": "101,179",
"Net Income": "4,988",
"Comprehensive Net Income": "5,235",
"BaseVar": "776,770",
"ECR before LimitedLiability": "209%",
"Economic Capital Ratio": "217%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "103,891",
"Assets, Non-Current": "766",
"Intangible Assets": "20,384",
"Liabilities, Current": "72,977",
"Liabilities, Non-Current": "755",
"Other Assets": "21,314",
"Other Compr. Net Income": "214",
"Other Expenses": "117,924",
"Other Liabilities": "5,263",
"Other Net Income": "-120",
"Other Revenues": "174,778",
"Property, Plant and Equipment": "44,987",
"Research and Development": "19,097",
"Selling, General and Administrative Expense": "32,785"
},
"output_variables": {
"Liabilities": "78,995",
"Assets": "191,342",
"Expenses": "169,806",
"Revenues": "174,778",
"Stockholders Equity": "112,347",
"Net Income": "4,852",
"Comprehensive Net Income": "5,066",
"BaseVar": "795,686",
"ECR before LimitedLiability": "209%",
"Economic Capital Ratio": "217%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "151,685",
"Assets, Non-Current": "297",
"Intangible Assets": "0",
"Liabilities, Current": "23,691",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-990",
"Other Expenses": "50,186",
"Other Liabilities": "1,774",
"Other Net Income": "65,431",
"Other Revenues": "81,685",
"Property, Plant and Equipment": "8,925",
"Research and Development": "9,119",
"Selling, General and Administrative Expense": "24,711"
},
"output_variables": {
"Liabilities": "25,465",
"Assets": "160,907",
"Expenses": "84,016",
"Revenues": "81,685",
"Stockholders Equity": "135,442",
"Net Income": "63,100",
"Comprehensive Net Income": "62,110",
"BaseVar": "537,700",
"ECR before LimitedLiability": "595%",
"Economic Capital Ratio": "595%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "111,216",
"Assets, Non-Current": "251",
"Intangible Assets": "0",
"Liabilities, Current": "18,259",
"Liabilities, Non-Current": "62",
"Other Assets": "3,531",
"Other Compr. Net Income": "-268",
"Other Expenses": "58,418",
"Other Liabilities": "1,573",
"Other Net Income": "5,341",
"Other Revenues": "91,998",
"Property, Plant and Equipment": "12,213",
"Research and Development": "9,921",
"Selling, General and Administrative Expense": "20,734"
},
"output_variables": {
"Liabilities": "19,894",
"Assets": "127,211",
"Expenses": "89,073",
"Revenues": "91,998",
"Stockholders Equity": "107,317",
"Net Income": "8,266",
"Comprehensive Net Income": "7,998",
"BaseVar": "431,045",
"ECR before LimitedLiability": "383%",
"Economic Capital Ratio": "383%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "124,685",
"Assets, Non-Current": "78",
"Intangible Assets": "0",
"Liabilities, Current": "21,643",
"Liabilities, Non-Current": "29",
"Other Assets": "2,686",
"Other Compr. Net Income": "-18",
"Other Expenses": "80,566",
"Other Liabilities": "1,638",
"Other Net Income": "657",
"Other Revenues": "122,895",
"Property, Plant and Equipment": "16,635",
"Research and Development": "12,542",
"Selling, General and Administrative Expense": "22,246"
},
"output_variables": {
"Liabilities": "23,310",
"Assets": "144,084",
"Expenses": "115,354",
"Revenues": "122,895",
"Stockholders Equity": "120,774",
"Net Income": "8,198",
"Comprehensive Net Income": "8,180",
"BaseVar": "541,236",
"ECR before LimitedLiability": "375%",
"Economic Capital Ratio": "375%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "116,050",
"Assets, Non-Current": "199",
"Intangible Assets": "0",
"Liabilities, Current": "27,202",
"Liabilities, Non-Current": "82",
"Other Assets": "1,433",
"Other Compr. Net Income": "324",
"Other Expenses": "66,909",
"Other Liabilities": "1,809",
"Other Net Income": "409",
"Other Revenues": "85,617",
"Property, Plant and Equipment": "18,216",
"Research and Development": "15,387",
"Selling, General and Administrative Expense": "21,232"
},
"output_variables": {
"Liabilities": "29,093",
"Assets": "135,898",
"Expenses": "103,528",
"Revenues": "85,617",
"Stockholders Equity": "106,805",
"Net Income": "-17,502",
"Comprehensive Net Income": "-17,178",
"BaseVar": "446,112",
"ECR before LimitedLiability": "223%",
"Economic Capital Ratio": "229%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "71,969",
"Assets, Non-Current": "62",
"Intangible Assets": "69",
"Liabilities, Current": "30,719",
"Liabilities, Non-Current": "207",
"Other Assets": "239",
"Other Compr. Net Income": "65",
"Other Expenses": "71,914",
"Other Liabilities": "1,890",
"Other Net Income": "202",
"Other Revenues": "87,265",
"Property, Plant and Equipment": "37,223",
"Research and Development": "19,443",
"Selling, General and Administrative Expense": "32,094"
},
"output_variables": {
"Liabilities": "32,816",
"Assets": "109,562",
"Expenses": "123,451",
"Revenues": "87,265",
"Stockholders Equity": "76,746",
"Net Income": "-35,984",
"Comprehensive Net Income": "-35,919",
"BaseVar": "475,221",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "110%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "90,110",
"Assets, Non-Current": "242",
"Intangible Assets": "69",
"Liabilities, Current": "29,053",
"Liabilities, Non-Current": "14,529",
"Other Assets": "14,768",
"Other Compr. Net Income": "-32",
"Other Expenses": "72,322",
"Other Liabilities": "8,510",
"Other Net Income": "94",
"Other Revenues": "110,128",
"Property, Plant and Equipment": "21,052",
"Research and Development": "20,269",
"Selling, General and Administrative Expense": "24,631"
},
"output_variables": {
"Liabilities": "52,092",
"Assets": "126,241",
"Expenses": "117,222",
"Revenues": "110,128",
"Stockholders Equity": "74,149",
"Net Income": "-7,000",
"Comprehensive Net Income": "-7,032",
"BaseVar": "524,783",
"ECR before LimitedLiability": "164%",
"Economic Capital Ratio": "182%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "144,319",
"Assets, Non-Current": "225",
"Intangible Assets": "69",
"Liabilities, Current": "27,820",
"Liabilities, Non-Current": "13,478",
"Other Assets": "13,656",
"Other Compr. Net Income": "-231",
"Other Expenses": "98,043",
"Other Liabilities": "2,049",
"Other Net Income": "7,234",
"Other Revenues": "158,444",
"Property, Plant and Equipment": "22,544",
"Research and Development": "17,448",
"Selling, General and Administrative Expense": "24,544"
},
"output_variables": {
"Liabilities": "43,347",
"Assets": "180,813",
"Expenses": "140,035",
"Revenues": "158,444",
"Stockholders Equity": "137,466",
"Net Income": "25,643",
"Comprehensive Net Income": "25,412",
"BaseVar": "697,963",
"ECR before LimitedLiability": "374%",
"Economic Capital Ratio": "374%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "92,937",
"Assets, Non-Current": "2,351",
"Intangible Assets": "32,684",
"Liabilities, Current": "29,218",
"Liabilities, Non-Current": "21,731",
"Other Assets": "23,243",
"Other Compr. Net Income": "614",
"Other Expenses": "95,893",
"Other Liabilities": "19,305",
"Other Net Income": "-320",
"Other Revenues": "124,126",
"Property, Plant and Equipment": "37,867",
"Research and Development": "18,536",
"Selling, General and Administrative Expense": "33,710"
},
"output_variables": {
"Liabilities": "70,254",
"Assets": "189,082",
"Expenses": "148,139",
"Revenues": "124,126",
"Stockholders Equity": "118,828",
"Net Income": "-24,333",
"Comprehensive Net Income": "-23,719",
"BaseVar": "652,844",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "167%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "92,386",
"Assets, Non-Current": "2,201",
"Intangible Assets": "12,245",
"Liabilities, Current": "28,791",
"Liabilities, Non-Current": "3,338",
"Other Assets": "21,564",
"Other Compr. Net Income": "-91",
"Other Expenses": "95,857",
"Other Liabilities": "31,494",
"Other Net Income": "-26,577",
"Other Revenues": "97,716",
"Property, Plant and Equipment": "15,517",
"Research and Development": "17,910",
"Selling, General and Administrative Expense": "32,731"
},
"output_variables": {
"Liabilities": "63,623",
"Assets": "143,913",
"Expenses": "146,498",
"Revenues": "97,716",
"Stockholders Equity": "80,290",
"Net Income": "-75,359",
"Comprehensive Net Income": "-75,450",
"BaseVar": "622,507",
"ECR before LimitedLiability": "-97%",
"Economic Capital Ratio": "39%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "55,016",
"Assets, Non-Current": "2,646",
"Intangible Assets": "10,289",
"Liabilities, Current": "18,462",
"Liabilities, Non-Current": "4,660",
"Other Assets": "18,094",
"Other Compr. Net Income": "608",
"Other Expenses": "75,271",
"Other Liabilities": "20,625",
"Other Net Income": "-6,660",
"Other Revenues": "85,896",
"Property, Plant and Equipment": "7,868",
"Research and Development": "12,922",
"Selling, General and Administrative Expense": "22,281"
},
"output_variables": {
"Liabilities": "43,747",
"Assets": "93,913",
"Expenses": "110,474",
"Revenues": "85,896",
"Stockholders Equity": "50,166",
"Net Income": "-31,238",
"Comprehensive Net Income": "-30,630",
"BaseVar": "458,797",
"ECR before LimitedLiability": "0.11%",
"Economic Capital Ratio": "59%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.5934962256895453,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000808326.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000808326.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000808326.svg"
},
{
"company_id": "0000895419",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000895419.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000895419.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000895419.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000895419_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000895419_main_keyfigs.svg",
"name": "Wolfspeed INC",
"rank": 52,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Wolfspeed 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 Wolfspeed INC compared to the market average is the variable Assets, increasing the Economic Capital Ratio by 34% points.The greatest weakness of Wolfspeed INC is the variable Liabilities, reducing the Economic Capital Ratio by 191% points.
The company's Economic Capital Ratio, given in the ranking table, is 59%, being 175% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000895419_2025_Wolfspeed_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "27.8",
"Liabilities": "61.8",
"Assets": "9.03",
"Stockholders Equity": "185",
"ECR before LimitedLiability": "107",
"Liabilities, Current": "35.0",
"Other Liabilities": "1.13",
"Property, Plant and Equipment": "1.64",
"Assets, Current": "5.68",
"Intangible Assets": "1.76",
"Other Expenses": "-8.93",
"Expenses": "27.0",
"Revenues": "-22.2",
"Net Income": "5.91",
"Research and Development": "24.1",
"Selling, General and Administrative Expense": "10.6",
"Amortization of Intangible Assets": "1.22",
"Other Revenues": "-22.2",
"Other Net Income": "1.09",
"Comprehensive Net Income": "6.63",
"Economic Capital Ratio": "104"
},
"2011": {
"Other Liabilities": "10.0",
"Liabilities": "61.5",
"Stockholders Equity": "206",
"ECR before LimitedLiability": "192",
"Liabilities, Non-Current": "23.2",
"Liabilities, Current": "30.9",
"Other Assets": "-1.06",
"Assets": "14.1",
"Assets, Current": "6.10",
"Intangible Assets": "2.44",
"Property, Plant and Equipment": "3.53",
"Research and Development": "22.8",
"Expenses": "43.3",
"Revenues": "-14.3",
"Net Income": "30.7",
"Amortization of Intangible Assets": "1.99",
"Selling, General and Administrative Expense": "17.6",
"Other Revenues": "-14.3",
"Comprehensive Net Income": "30.7",
"Other Net Income": "1.64",
"Economic Capital Ratio": "135"
},
"2012": {
"Liabilities, Non-Current": "29.3",
"Liabilities": "83.5",
"Stockholders Equity": "199",
"ECR before LimitedLiability": "220",
"Other Liabilities": "18.3",
"Liabilities, Current": "41.5",
"Intangible Assets": "17.0",
"Assets": "24.7",
"Other Assets": "-2.36",
"Assets, Current": "1.91",
"Property, Plant and Equipment": "5.44",
"Other Expenses": "-10.5",
"Expenses": "36.1",
"Revenues": "-2.71",
"Net Income": "39.2",
"Selling, General and Administrative Expense": "13.3",
"Research and Development": "31.7",
"Other Revenues": "-2.71",
"Other Net Income": "5.79",
"Comprehensive Net Income": "39.1",
"Economic Capital Ratio": "163"
},
"2013": {
"Other Liabilities": "20.6",
"Liabilities": "96.0",
"Stockholders Equity": "185",
"ECR before LimitedLiability": "196",
"Liabilities, Current": "49.2",
"Liabilities, Non-Current": "33.6",
"Assets": "20.1",
"Intangible Assets": "14.0",
"Assets, Current": "3.83",
"Other Assets": "-2.65",
"Property, Plant and Equipment": "3.17",
"Expenses": "37.6",
"Revenues": "11.2",
"Net Income": "51.4",
"Other Expenses": "-12.1",
"Research and Development": "30.3",
"Selling, General and Administrative Expense": "18.0",
"Other Revenues": "11.2",
"Other Net Income": "2.62",
"Comprehensive Net Income": "49.9",
"Economic Capital Ratio": "164"
},
"2014": {
"Other Liabilities": "24.9",
"Liabilities": "78.4",
"Stockholders Equity": "147",
"ECR before LimitedLiability": "203",
"Liabilities, Non-Current": "31.5",
"Liabilities, Current": "27.3",
"Other Assets": "-4.66",
"Assets": "18.0",
"Property, Plant and Equipment": "4.25",
"Assets, Current": "5.47",
"Intangible Assets": "12.8",
"Research and Development": "31.9",
"Expenses": "34.5",
"Revenues": "20.3",
"Net Income": "62.6",
"Other Expenses": "-13.1",
"Selling, General and Administrative Expense": "14.2",
"Other Revenues": "20.3",
"Other Net Income": "7.85",
"Comprehensive Net Income": "65.0",
"Economic Capital Ratio": "156"
},
"2015": {
"Liabilities, Non-Current": "36.6",
"Liabilities": "42.3",
"Stockholders Equity": "79.0",
"ECR before LimitedLiability": "98.4",
"Liabilities, Current": "29.9",
"Other Liabilities": "-25.8",
"Assets, Current": "-6.62",
"Assets": "19.6",
"Property, Plant and Equipment": "10.6",
"Other Assets": "-5.50",
"Intangible Assets": "25.6",
"Amortization of Intangible Assets": "2.36",
"Expenses": "6.09",
"Revenues": "4.54",
"Net Income": "9.71",
"Selling, General and Administrative Expense": "12.6",
"Research and Development": "38.7",
"Other Expenses": "-48.4",
"Other Revenues": "4.54",
"Comprehensive Net Income": "11.0",
"Economic Capital Ratio": "62.2"
},
"2016": {
"Liabilities, Non-Current": "59.3",
"Liabilities": "90.4",
"Stockholders Equity": "67.2",
"ECR before LimitedLiability": "158",
"Liabilities, Current": "41.5",
"Other Liabilities": "-4.20",
"Other Expenses": "-56.2",
"Expenses": "6.77",
"Net Income": "47.5",
"Research and Development": "44.3",
"Amortization of Intangible Assets": "3.08",
"Selling, General and Administrative Expense": "15.0",
"Other Revenues": "38.3",
"Revenues": "38.3",
"Other Assets": "-9.55",
"Intangible Assets": "13.0",
"Property, Plant and Equipment": "10.8",
"Assets, Current": "-7.32",
"Comprehensive Net Income": "48.4",
"Other Net Income": "2.60",
"Economic Capital Ratio": "107"
},
"2017": {
"Liabilities, Non-Current": "53.9",
"Liabilities": "94.0",
"Stockholders Equity": "85.7",
"ECR before LimitedLiability": "119",
"Liabilities, Current": "60.9",
"Other Liabilities": "-13.9",
"Other Assets": "-11.0",
"Assets": "7.41",
"Assets, Current": "-10.5",
"Intangible Assets": "21.9",
"Property, Plant and Equipment": "13.5",
"Other Expenses": "-69.0",
"Expenses": "-7.30",
"Revenues": "22.6",
"Net Income": "23.6",
"Research and Development": "41.9",
"Selling, General and Administrative Expense": "15.2",
"Other Revenues": "22.6",
"Comprehensive Net Income": "22.4",
"Other Net Income": "8.33",
"Economic Capital Ratio": "79.1"
},
"2018": {
"Other Liabilities": "13.0",
"Liabilities": "31.9",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "140",
"Liabilities, Current": "37.1",
"Liabilities, Non-Current": "-21.2",
"Intangible Assets": "30.7",
"Assets": "68.6",
"Other Assets": "17.4",
"Property, Plant and Equipment": "22.6",
"Assets, Current": "-6.83",
"Research and Development": "20.8",
"Expenses": "53.5",
"Revenues": "-21.1",
"Net Income": "-16.7",
"Other Expenses": "10.1",
"Selling, General and Administrative Expense": "24.1",
"Other Revenues": "-21.1",
"Comprehensive Net Income": "-17.0",
"Other Net Income": "-56.2",
"Economic Capital Ratio": "14.9"
},
"2019": {
"Assets, Current": "13.9",
"Assets": "43.4",
"Other Liabilities": "13.0",
"Stockholders Equity": "59.2",
"ECR before LimitedLiability": "34.5",
"Intangible Assets": "17.5",
"Property, Plant and Equipment": "18.5",
"Other Assets": "-5.57",
"Assets, Non-Current": "-3.06",
"Other Expenses": "9.85",
"Expenses": "49.2",
"Revenues": "-26.0",
"Net Income": "-35.2",
"Research and Development": "20.6",
"Selling, General and Administrative Expense": "20.2",
"Other Revenues": "-26.0",
"Liabilities, Current": "16.5",
"Liabilities, Non-Current": "-33.5",
"Other Net Income": "-69.1",
"Comprehensive Net Income": "-33.2",
"Economic Capital Ratio": "-18.7"
},
"2020": {
"Liabilities, Non-Current": "-93.2",
"Liabilities": "-82.2",
"Stockholders Equity": "84.3",
"Economic Capital Ratio": "-31.8",
"Other Liabilities": "8.82",
"Liabilities, Current": "-2.18",
"Other Assets": "9.06",
"Assets": "122",
"Assets, Current": "42.1",
"Property, Plant and Equipment": "28.6",
"Intangible Assets": "11.4",
"Other Expenses": "23.3",
"Expenses": "29.5",
"Revenues": "-47.1",
"Net Income": "-17.3",
"Research and Development": "3.92",
"Selling, General and Administrative Expense": "1.92",
"Amortization of Intangible Assets": "0.966",
"Other Revenues": "-47.1",
"Other Net Income": "-4.22",
"Comprehensive Net Income": "-16.9"
},
"2021": {
"Liabilities, Current": "-5.27",
"Liabilities": "-57.9",
"Stockholders Equity": "56.1",
"ECR before LimitedLiability": "-27.6",
"Liabilities, Non-Current": "-65.5",
"Other Liabilities": "9.52",
"Assets, Current": "19.5",
"Assets": "93.5",
"Other Assets": "-5.16",
"Intangible Assets": "5.82",
"Property, Plant and Equipment": "66.9",
"Expenses": "38.2",
"Revenues": "-44.4",
"Net Income": "-35.2",
"Research and Development": "7.15",
"Selling, General and Administrative Expense": "8.80",
"Other Expenses": "20.9",
"Other Revenues": "-44.4",
"Comprehensive Net Income": "-37.5",
"Other Net Income": "-31.5",
"Economic Capital Ratio": "-62.3"
},
"2022": {
"Liabilities": "-83.1",
"Stockholders Equity": "70.3",
"ECR before LimitedLiability": "29.1",
"Other Liabilities": "12.2",
"Liabilities, Non-Current": "-103",
"Property, Plant and Equipment": "54.8",
"Assets": "109",
"Assets, Current": "30.0",
"Intangible Assets": "3.99",
"Other Assets": "-3.72",
"Other Expenses": "8.85",
"Expenses": "27.8",
"Revenues": "-38.4",
"Net Income": "-4.20",
"Selling, General and Administrative Expense": "10.9",
"Research and Development": "8.42",
"Other Revenues": "-38.4",
"Comprehensive Net Income": "-6.30",
"Other Net Income": "2.30",
"Other Compr. Net Income": "-2.07",
"Economic Capital Ratio": "-42.1"
},
"2024": {
"Other Liabilities": "-73.1",
"Liabilities": "-191",
"Stockholders Equity": "-51.8",
"Liabilities, Non-Current": "-65.5",
"Assets, Current": "2.71",
"Assets": "34.3",
"Other Assets": "0.683",
"Assets, Non-Current": "0.279",
"Intangible Assets": "-5.52",
"Property, Plant and Equipment": "30.7",
"Other Expenses": "1.54",
"Expenses": "9.47",
"Revenues": "-45.9",
"Net Income": "-12.9",
"Research and Development": "2.71",
"Selling, General and Administrative Expense": "1.76",
"Other Revenues": "-45.9",
"ECR before LimitedLiability": "-143",
"Other Net Income": "-0.544",
"Comprehensive Net Income": "-12.3",
"Economic Capital Ratio": "-175"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000895419_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,355,163",
"Assets, Non-Current": "5,159",
"Intangible Assets": "419,128",
"Liabilities, Current": "120,091",
"Liabilities, Non-Current": "11,639",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "525,683",
"Other Liabilities": "39,398",
"Other Net Income": "7,694",
"Other Revenues": "867,287",
"Property, Plant and Equipment": "419,726",
"Research and Development": "81,407",
"Selling, General and Administrative Expense": "115,601"
},
"output_variables": {
"Liabilities": "171,128",
"Assets": "2,199,176",
"Expenses": "722,691",
"Revenues": "867,287",
"Stockholders Equity": "2,028,048",
"Net Income": "152,290",
"Comprehensive Net Income": "152,290",
"BaseVar": "4,244,694",
"ECR before LimitedLiability": "450%",
"Economic Capital Ratio": "450%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,456,895",
"Assets, Non-Current": "4,860",
"Intangible Assets": "429,038",
"Liabilities, Current": "140,316",
"Liabilities, Non-Current": "22,940",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "596,297",
"Other Liabilities": "21,902",
"Other Net Income": "9,521",
"Other Revenues": "987,615",
"Property, Plant and Equipment": "555,929",
"Research and Development": "115,035",
"Selling, General and Administrative Expense": "139,304"
},
"output_variables": {
"Liabilities": "185,158",
"Assets": "2,446,722",
"Expenses": "850,636",
"Revenues": "987,615",
"Stockholders Equity": "2,261,564",
"Net Income": "146,500",
"Comprehensive Net Income": "146,500",
"BaseVar": "4,854,423",
"ECR before LimitedLiability": "445%",
"Economic Capital Ratio": "445%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,164,281",
"Assets, Non-Current": "8,336",
"Intangible Assets": "992,420",
"Liabilities, Current": "149,177",
"Liabilities, Non-Current": "22,695",
"Other Assets": "0",
"Other Compr. Net Income": "-1,958",
"Other Expenses": "788,186",
"Other Liabilities": "15,609",
"Other Net Income": "8,389",
"Other Revenues": "1,164,658",
"Property, Plant and Equipment": "582,461",
"Research and Development": "143,357",
"Selling, General and Administrative Expense": "197,092"
},
"output_variables": {
"Liabilities": "187,481",
"Assets": "2,747,498",
"Expenses": "1,128,635",
"Revenues": "1,164,658",
"Stockholders Equity": "2,560,017",
"Net Income": "44,412",
"Comprehensive Net Income": "42,454",
"BaseVar": "5,878,960",
"ECR before LimitedLiability": "419%",
"Economic Capital Ratio": "419%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,515,766",
"Assets, Non-Current": "19,941",
"Intangible Assets": "973,870",
"Liabilities, Current": "207,411",
"Liabilities, Non-Current": "12,843",
"Other Assets": "0",
"Other Compr. Net Income": "-2,889",
"Other Expenses": "917,650",
"Other Liabilities": "25,504",
"Other Net Income": "11,063",
"Other Revenues": "1,385,982",
"Property, Plant and Equipment": "542,833",
"Research and Development": "155,889",
"Selling, General and Administrative Expense": "236,581"
},
"output_variables": {
"Liabilities": "245,758",
"Assets": "3,052,410",
"Expenses": "1,310,120",
"Revenues": "1,385,982",
"Stockholders Equity": "2,806,652",
"Net Income": "86,925",
"Comprehensive Net Income": "84,036",
"BaseVar": "6,838,837",
"ECR before LimitedLiability": "418%",
"Economic Capital Ratio": "418%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,773,891",
"Assets, Non-Current": "11,997",
"Intangible Assets": "952,768",
"Liabilities, Current": "306,655",
"Liabilities, Non-Current": "35,395",
"Other Assets": "0",
"Other Compr. Net Income": "3,161",
"Other Expenses": "1,086,903",
"Other Liabilities": "12,173",
"Other Net Income": "13,295",
"Other Revenues": "1,647,641",
"Property, Plant and Equipment": "605,713",
"Research and Development": "181,382",
"Selling, General and Administrative Expense": "268,460"
},
"output_variables": {
"Liabilities": "354,223",
"Assets": "3,344,369",
"Expenses": "1,536,745",
"Revenues": "1,647,641",
"Stockholders Equity": "2,990,146",
"Net Income": "124,191",
"Comprehensive Net Income": "127,352",
"BaseVar": "7,978,908",
"ECR before LimitedLiability": "405%",
"Economic Capital Ratio": "405%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,308,250",
"Assets, Non-Current": "11,091",
"Intangible Assets": "927,074",
"Liabilities, Current": "254,786",
"Liabilities, Non-Current": "21,084",
"Other Assets": "66,546",
"Other Compr. Net Income": "-5,607",
"Other Expenses": "1,213,281",
"Other Liabilities": "210,211",
"Other Net Income": "-10,389",
"Other Revenues": "1,632,505",
"Property, Plant and Equipment": "635,072",
"Research and Development": "182,797",
"Selling, General and Administrative Expense": "290,730"
},
"output_variables": {
"Liabilities": "486,081",
"Assets": "2,948,033",
"Expenses": "1,686,808",
"Revenues": "1,632,505",
"Stockholders Equity": "2,461,952",
"Net Income": "-64,692",
"Comprehensive Net Income": "-70,299",
"BaseVar": "8,104,174",
"ECR before LimitedLiability": "320%",
"Economic Capital Ratio": "320%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,156,707",
"Assets, Non-Current": "9,249",
"Intangible Assets": "921,638",
"Liabilities, Current": "222,999",
"Liabilities, Non-Current": "14,294",
"Other Assets": "78,743",
"Other Compr. Net Income": "2,930",
"Other Expenses": "1,173,228",
"Other Liabilities": "160,943",
"Other Net Income": "-13,035",
"Other Revenues": "1,616,627",
"Property, Plant and Equipment": "599,723",
"Research and Development": "168,848",
"Selling, General and Administrative Expense": "283,052"
},
"output_variables": {
"Liabilities": "398,236",
"Assets": "2,766,060",
"Expenses": "1,625,128",
"Revenues": "1,616,627",
"Stockholders Equity": "2,367,824",
"Net Income": "-21,536",
"Comprehensive Net Income": "-18,606",
"BaseVar": "7,820,682",
"ECR before LimitedLiability": "346%",
"Economic Capital Ratio": "346%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,100,630",
"Assets, Non-Current": "12,702",
"Intangible Assets": "893,143",
"Liabilities, Current": "212,023",
"Liabilities, Non-Current": "20,179",
"Other Assets": "62,129",
"Other Compr. Net Income": "-2,819",
"Other Expenses": "1,149,402",
"Other Liabilities": "194,860",
"Other Net Income": "14,008",
"Other Revenues": "1,473,000",
"Property, Plant and Equipment": "581,263",
"Research and Development": "158,549",
"Selling, General and Administrative Expense": "277,175"
},
"output_variables": {
"Liabilities": "427,062",
"Assets": "2,649,867",
"Expenses": "1,585,126",
"Revenues": "1,473,000",
"Stockholders Equity": "2,222,805",
"Net Income": "-98,118",
"Comprehensive Net Income": "-100,937",
"BaseVar": "7,426,999",
"ECR before LimitedLiability": "313%",
"Economic Capital Ratio": "314%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "890,400",
"Assets, Non-Current": "11,500",
"Intangible Assets": "745,800",
"Liabilities, Current": "248,600",
"Liabilities, Non-Current": "292,500",
"Other Assets": "401,000",
"Other Compr. Net Income": "-5,400",
"Other Expenses": "628,900",
"Other Liabilities": "24,600",
"Other Net Income": "-278,300",
"Other Revenues": "924,900",
"Property, Plant and Equipment": "589,100",
"Research and Development": "127,300",
"Selling, General and Administrative Expense": "170,300"
},
"output_variables": {
"Liabilities": "565,700",
"Assets": "2,637,800",
"Expenses": "926,500",
"Revenues": "924,900",
"Stockholders Equity": "2,072,100",
"Net Income": "-279,900",
"Comprehensive Net Income": "-285,300",
"BaseVar": "5,690,466",
"ECR before LimitedLiability": "234%",
"Economic Capital Ratio": "239%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,412,800",
"Assets, Non-Current": "5,900",
"Intangible Assets": "727,900",
"Liabilities, Current": "268,200",
"Liabilities, Non-Current": "505,500",
"Other Assets": "45,100",
"Other Compr. Net Income": "8,900",
"Other Expenses": "717,300",
"Other Liabilities": "2,000",
"Other Net Income": "-379,200",
"Other Revenues": "1,080,000",
"Property, Plant and Equipment": "625,200",
"Research and Development": "157,900",
"Selling, General and Administrative Expense": "200,700"
},
"output_variables": {
"Liabilities": "775,700",
"Assets": "2,816,900",
"Expenses": "1,075,900",
"Revenues": "1,080,000",
"Stockholders Equity": "2,041,200",
"Net Income": "-375,100",
"Comprehensive Net Income": "-366,200",
"BaseVar": "6,668,060",
"ECR before LimitedLiability": "188%",
"Economic Capital Ratio": "200%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,592,800",
"Assets, Non-Current": "33,600",
"Intangible Assets": "506,600",
"Liabilities, Current": "291,200",
"Liabilities, Non-Current": "827,600",
"Other Assets": "327,200",
"Other Compr. Net Income": "5,400",
"Other Expenses": "318,700",
"Other Liabilities": "23,000",
"Other Net Income": "-8,900",
"Other Revenues": "470,700",
"Property, Plant and Equipment": "770,800",
"Research and Development": "152,000",
"Selling, General and Administrative Expense": "181,700"
},
"output_variables": {
"Liabilities": "1,141,800",
"Assets": "3,231,000",
"Expenses": "652,400",
"Revenues": "470,700",
"Stockholders Equity": "2,089,200",
"Net Income": "-190,600",
"Comprehensive Net Income": "-185,200",
"BaseVar": "4,364,521",
"ECR before LimitedLiability": "191%",
"Economic Capital Ratio": "202%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,478,700",
"Assets, Non-Current": "35,500",
"Intangible Assets": "499,700",
"Liabilities, Current": "448,800",
"Liabilities, Non-Current": "868,400",
"Other Assets": "140,600",
"Other Compr. Net Income": "-14,700",
"Other Expenses": "376,600",
"Other Liabilities": "13,100",
"Other Net Income": "-312,100",
"Other Revenues": "525,600",
"Property, Plant and Equipment": "1,292,300",
"Research and Development": "177,800",
"Selling, General and Administrative Expense": "181,600"
},
"output_variables": {
"Liabilities": "1,330,300",
"Assets": "3,446,800",
"Expenses": "736,000",
"Revenues": "525,600",
"Stockholders Equity": "2,116,500",
"Net Income": "-522,500",
"Comprehensive Net Income": "-537,200",
"BaseVar": "5,430,336",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "152%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,762,400",
"Assets, Non-Current": "83,700",
"Intangible Assets": "484,600",
"Liabilities, Current": "388,500",
"Liabilities, Non-Current": "1,076,900",
"Other Assets": "105,700",
"Other Compr. Net Income": "-28,000",
"Other Expenses": "589,500",
"Other Liabilities": "12,800",
"Other Net Income": "42,300",
"Other Revenues": "746,200",
"Property, Plant and Equipment": "1,481,100",
"Research and Development": "196,400",
"Selling, General and Administrative Expense": "203,500"
},
"output_variables": {
"Liabilities": "1,478,200",
"Assets": "3,917,500",
"Expenses": "989,400",
"Revenues": "746,200",
"Stockholders Equity": "2,439,300",
"Net Income": "-200,900",
"Comprehensive Net Income": "-228,900",
"BaseVar": "6,156,148",
"ECR before LimitedLiability": "179%",
"Economic Capital Ratio": "193%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,999,600",
"Assets, Non-Current": "225,100",
"Intangible Assets": "383,100",
"Liabilities, Current": "665,300",
"Liabilities, Non-Current": "3,291,300",
"Other Assets": "724,500",
"Other Compr. Net Income": "13,500",
"Other Expenses": "1,051,600",
"Other Liabilities": "3,145,900",
"Other Net Income": "-171,500",
"Other Revenues": "807,200",
"Property, Plant and Equipment": "3,652,300",
"Research and Development": "201,900",
"Selling, General and Administrative Expense": "246,400"
},
"output_variables": {
"Liabilities": "7,102,500",
"Assets": "7,984,600",
"Expenses": "1,499,900",
"Revenues": "807,200",
"Stockholders Equity": "882,100",
"Net Income": "-864,200",
"Comprehensive Net Income": "-850,700",
"BaseVar": "12,315,922",
"ECR before LimitedLiability": "-16%",
"Economic Capital Ratio": "59%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.58570566729584,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000895419.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000895419.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000895419.svg"
},
{
"company_id": "0001158114",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001158114.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001158114.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001158114.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001158114_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001158114_main_keyfigs.svg",
"name": "Applied Optoelectronics INC",
"rank": 53,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Applied Optoelectronics 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 Applied Optoelectronics INC compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 22% points.The greatest weakness of Applied Optoelectronics INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 75% points.
The company's Economic Capital Ratio, given in the ranking table, is 54%, being 179% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001158114_2025_Applied_Optoelectronics_INC.pdf",
"shrinked_graph_json": {
"2013": {
"Other Liabilities": "-10.2",
"Liabilities": "-42.7",
"Stockholders Equity": "-46.5",
"ECR before LimitedLiability": "-28.0",
"Liabilities, Current": "-64.8",
"Liabilities, Non-Current": "23.1",
"Assets, Non-Current": "-3.10",
"Assets": "-9.87",
"Intangible Assets": "-18.0",
"Assets, Current": "8.76",
"Other Assets": "-12.7",
"Property, Plant and Equipment": "17.2",
"Expenses": "9.85",
"Revenues": "12.7",
"Net Income": "22.1",
"Other Expenses": "-31.7",
"Research and Development": "26.8",
"Selling, General and Administrative Expense": "10.2",
"Other Revenues": "12.7",
"Comprehensive Net Income": "22.6",
"Economic Capital Ratio": "-59.3"
},
"2014": {
"Other Liabilities": "-27.7",
"Liabilities": "-33.5",
"Stockholders Equity": "-42.1",
"ECR before LimitedLiability": "29.2",
"Liabilities, Non-Current": "29.6",
"Liabilities, Current": "-41.7",
"Other Assets": "-17.4",
"Assets": "-9.85",
"Property, Plant and Equipment": "33.7",
"Assets, Non-Current": "-2.56",
"Intangible Assets": "-17.2",
"Research and Development": "25.8",
"Expenses": "15.4",
"Revenues": "26.6",
"Net Income": "45.1",
"Other Expenses": "-21.1",
"Selling, General and Administrative Expense": "7.93",
"Other Revenues": "26.6",
"Other Net Income": "5.06",
"Comprehensive Net Income": "45.7",
"Economic Capital Ratio": "-17.9"
},
"2015": {
"Liabilities, Non-Current": "30.5",
"Liabilities": "-57.6",
"Stockholders Equity": "-45.3",
"ECR before LimitedLiability": "5.64",
"Liabilities, Current": "-54.7",
"Other Liabilities": "-40.0",
"Assets, Current": "-5.30",
"Assets": "-4.82",
"Property, Plant and Equipment": "41.3",
"Other Assets": "-11.6",
"Intangible Assets": "-21.8",
"Amortization of Intangible Assets": "2.09",
"Expenses": "19.4",
"Revenues": "18.4",
"Net Income": "37.7",
"Selling, General and Administrative Expense": "21.2",
"Research and Development": "32.1",
"Other Expenses": "-39.5",
"Other Revenues": "18.4",
"Comprehensive Net Income": "37.2",
"Economic Capital Ratio": "-30.5"
},
"2016": {
"Liabilities, Non-Current": "8.12",
"Liabilities": "40.8",
"Stockholders Equity": "-58.0",
"ECR before LimitedLiability": "123",
"Liabilities, Current": "-3.27",
"Other Liabilities": "36.4",
"Other Assets": "-13.3",
"Assets": "-24.0",
"Intangible Assets": "-26.6",
"Property, Plant and Equipment": "44.2",
"Assets, Current": "-14.3",
"Other Expenses": "-46.0",
"Expenses": "27.7",
"Revenues": "80.4",
"Net Income": "107",
"Research and Development": "36.2",
"Amortization of Intangible Assets": "3.39",
"Selling, General and Administrative Expense": "33.1",
"Other Revenues": "80.4",
"Comprehensive Net Income": "105",
"Economic Capital Ratio": "71.8"
},
"2017": {
"Liabilities, Non-Current": "11.3",
"Liabilities": "96.7",
"Stockholders Equity": "-18.4",
"ECR before LimitedLiability": "190",
"Liabilities, Current": "50.0",
"Other Liabilities": "43.2",
"Other Assets": "-6.92",
"Assets": "-11.9",
"Assets, Current": "-7.99",
"Intangible Assets": "-12.9",
"Property, Plant and Equipment": "23.1",
"Other Expenses": "-47.9",
"Expenses": "46.9",
"Revenues": "105",
"Net Income": "151",
"Research and Development": "50.1",
"Selling, General and Administrative Expense": "40.7",
"Other Revenues": "105",
"Comprehensive Net Income": "163",
"Other Compr. Net Income": "13.5",
"Economic Capital Ratio": "151"
},
"2018": {
"Other Liabilities": "22.1",
"Liabilities": "37.2",
"Assets": "15.8",
"Stockholders Equity": "54.0",
"ECR before LimitedLiability": "145",
"Liabilities, Current": "31.1",
"Liabilities, Non-Current": "-16.7",
"Intangible Assets": "-22.5",
"Property, Plant and Equipment": "72.6",
"Assets, Current": "-13.8",
"Research and Development": "4.53",
"Expenses": "15.6",
"Revenues": "27.5",
"Net Income": "49.6",
"Other Expenses": "-13.1",
"Selling, General and Administrative Expense": "21.7",
"Other Revenues": "27.5",
"Comprehensive Net Income": "41.4",
"Other Net Income": "8.63",
"Other Compr. Net Income": "-9.44",
"Economic Capital Ratio": "20.3"
},
"2019": {
"Liabilities": "-35.7",
"Stockholders Equity": "11.3",
"ECR before LimitedLiability": "-16.3",
"Liabilities, Non-Current": "-20.0",
"Liabilities, Current": "-13.5",
"Assets, Current": "-7.03",
"Assets": "31.0",
"Intangible Assets": "-26.5",
"Property, Plant and Equipment": "91.1",
"Assets, Non-Current": "-3.19",
"Other Expenses": "-16.5",
"Expenses": "-4.40",
"Revenues": "-21.8",
"Net Income": "-27.3",
"Amortization of Intangible Assets": "1.38",
"Research and Development": "5.57",
"Selling, General and Administrative Expense": "4.79",
"Other Revenues": "-21.8",
"Other Net Income": "-0.667",
"Comprehensive Net Income": "-27.2",
"Economic Capital Ratio": "-69.5"
},
"2020": {
"Liabilities, Non-Current": "-7.36",
"Liabilities": "-7.45",
"Stockholders Equity": "-12.8",
"ECR before LimitedLiability": "-40.3",
"Other Liabilities": "9.89",
"Liabilities, Current": "-10.9",
"Other Assets": "-9.90",
"Assets": "-4.79",
"Assets, Current": "-18.2",
"Property, Plant and Equipment": "81.3",
"Intangible Assets": "-28.1",
"Other Expenses": "-29.6",
"Expenses": "-12.1",
"Net Income": "-29.3",
"Research and Development": "10.1",
"Other Revenues": "-9.05",
"Revenues": "-9.05",
"Other Net Income": "-6.96",
"Comprehensive Net Income": "-20.5",
"Other Compr. Net Income": "7.85",
"Economic Capital Ratio": "-71.8"
},
"2021": {
"Liabilities, Current": "-12.3",
"Liabilities": "-13.9",
"Stockholders Equity": "-22.5",
"ECR before LimitedLiability": "-25.8",
"Liabilities, Non-Current": "-18.3",
"Other Liabilities": "14.8",
"Assets, Current": "-20.5",
"Assets": "-8.10",
"Other Assets": "-13.8",
"Intangible Assets": "-28.7",
"Assets, Non-Current": "-3.95",
"Property, Plant and Equipment": "94.2",
"Expenses": "-12.2",
"Net Income": "-4.06",
"Other Net Income": "7.73",
"Research and Development": "12.1",
"Selling, General and Administrative Expense": "6.31",
"Other Expenses": "-33.8",
"Comprehensive Net Income": "-1.40",
"Other Compr. Net Income": "2.63",
"Economic Capital Ratio": "-60.6"
},
"2022": {
"Liabilities, Current": "-36.7",
"Liabilities": "-34.5",
"Stockholders Equity": "-46.0",
"ECR before LimitedLiability": "-69.2",
"Other Liabilities": "21.4",
"Liabilities, Non-Current": "-18.5",
"Property, Plant and Equipment": "50.9",
"Assets": "-16.5",
"Assets, Current": "-23.7",
"Intangible Assets": "-36.1",
"Other Assets": "-13.8",
"Other Expenses": "-39.0",
"Expenses": "-10.9",
"Net Income": "-27.9",
"Selling, General and Administrative Expense": "9.11",
"Research and Development": "23.9",
"Revenues": "-7.33",
"Comprehensive Net Income": "-37.6",
"Other Compr. Net Income": "-11.1",
"Other Net Income": "-11.2",
"Economic Capital Ratio": "-140"
},
"2023": {
"Liabilities, Current": "-12.2",
"Liabilities": "-18.5",
"Stockholders Equity": "-45.7",
"ECR before LimitedLiability": "-38.4",
"Other Liabilities": "15.7",
"Liabilities, Non-Current": "-23.5",
"Property, Plant and Equipment": "78.8",
"Assets": "-21.2",
"Intangible Assets": "-35.5",
"Assets, Current": "-19.1",
"Other Assets": "-10.4",
"Assets, Non-Current": "-3.77",
"Research and Development": "23.2",
"Expenses": "-3.09",
"Net Income": "-17.8",
"Other Net Income": "-15.1",
"Selling, General and Administrative Expense": "-4.40",
"Amortization of Intangible Assets": "0.876",
"Other Expenses": "-22.4",
"Comprehensive Net Income": "-18.2",
"Economic Capital Ratio": "-89.6"
},
"2024": {
"Other Liabilities": "3.89",
"Liabilities": "-12.6",
"Stockholders Equity": "-75.4",
"ECR before LimitedLiability": "-147",
"Liabilities, Current": "-5.08",
"Liabilities, Non-Current": "-4.16",
"Assets, Current": "-3.79",
"Assets": "-33.6",
"Other Assets": "-4.59",
"Assets, Non-Current": "-1.24",
"Intangible Assets": "-34.0",
"Property, Plant and Equipment": "22.1",
"Expenses": "6.78",
"Net Income": "-71.9",
"Research and Development": "7.09",
"Other Revenues": "-10.0",
"Revenues": "-10.0",
"Other Net Income": "-55.3",
"Comprehensive Net Income": "-74.2",
"Other Compr. Net Income": "-0.725",
"Economic Capital Ratio": "-179"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001158114_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "77,936",
"Assets, Non-Current": "177",
"Intangible Assets": "851",
"Liabilities, Current": "39,057",
"Liabilities, Non-Current": "0",
"Other Assets": "959",
"Other Compr. Net Income": "348",
"Other Expenses": "56,495",
"Other Liabilities": "8,923",
"Other Net Income": "0",
"Other Revenues": "78,424",
"Property, Plant and Equipment": "31,134",
"Research and Development": "8,512",
"Selling, General and Administrative Expense": "14,823"
},
"output_variables": {
"Liabilities": "47,980",
"Assets": "111,057",
"Expenses": "79,830",
"Revenues": "78,424",
"Stockholders Equity": "63,077",
"Net Income": "-1,406",
"Comprehensive Net Income": "-1,058",
"BaseVar": "383,241",
"ECR before LimitedLiability": "181%",
"Economic Capital Ratio": "194%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "113,239",
"Assets, Non-Current": "860",
"Intangible Assets": "3,833",
"Liabilities, Current": "48,601",
"Liabilities, Non-Current": "0",
"Other Assets": "930",
"Other Compr. Net Income": "-439",
"Other Expenses": "87,058",
"Other Liabilities": "20,057",
"Other Net Income": "0",
"Other Revenues": "130,449",
"Property, Plant and Equipment": "64,808",
"Research and Development": "15,970",
"Selling, General and Administrative Expense": "23,138"
},
"output_variables": {
"Liabilities": "68,658",
"Assets": "183,670",
"Expenses": "126,166",
"Revenues": "130,449",
"Stockholders Equity": "115,012",
"Net Income": "4,283",
"Comprehensive Net Income": "3,844",
"BaseVar": "618,422",
"ECR before LimitedLiability": "225%",
"Economic Capital Ratio": "231%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "153,928",
"Assets, Non-Current": "5,094",
"Intangible Assets": "3,900",
"Liabilities, Current": "74,080",
"Liabilities, Non-Current": "0",
"Other Assets": "854",
"Other Compr. Net Income": "-1,633",
"Other Expenses": "132,106",
"Other Liabilities": "33,997",
"Other Net Income": "0",
"Other Revenues": "189,903",
"Property, Plant and Equipment": "109,699",
"Research and Development": "20,852",
"Selling, General and Administrative Expense": "26,152"
},
"output_variables": {
"Liabilities": "108,077",
"Assets": "273,475",
"Expenses": "179,110",
"Revenues": "189,903",
"Stockholders Equity": "165,398",
"Net Income": "10,793",
"Comprehensive Net Income": "9,160",
"BaseVar": "900,563",
"ECR before LimitedLiability": "221%",
"Economic Capital Ratio": "228%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "157,552",
"Assets, Non-Current": "4,468",
"Intangible Assets": "3,993",
"Liabilities, Current": "59,973",
"Liabilities, Non-Current": "34,961",
"Other Assets": "12,207",
"Other Compr. Net Income": "-1,177",
"Other Expenses": "163,528",
"Other Liabilities": "0",
"Other Net Income": "-2,017",
"Other Revenues": "260,713",
"Property, Plant and Equipment": "144,098",
"Research and Development": "31,780",
"Selling, General and Administrative Expense": "32,154"
},
"output_variables": {
"Liabilities": "94,934",
"Assets": "322,318",
"Expenses": "227,462",
"Revenues": "260,713",
"Stockholders Equity": "227,384",
"Net Income": "31,234",
"Comprehensive Net Income": "30,057",
"BaseVar": "1,149,598",
"ECR before LimitedLiability": "310%",
"Economic Capital Ratio": "311%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "229,697",
"Assets, Non-Current": "7,732",
"Intangible Assets": "4,007",
"Liabilities, Current": "70,708",
"Liabilities, Non-Current": "49,000",
"Other Assets": "13,605",
"Other Compr. Net Income": "10,628",
"Other Expenses": "226,624",
"Other Liabilities": "0",
"Other Net Income": "-2,425",
"Other Revenues": "382,329",
"Property, Plant and Equipment": "197,943",
"Research and Development": "35,365",
"Selling, General and Administrative Expense": "43,964"
},
"output_variables": {
"Liabilities": "119,708",
"Assets": "452,984",
"Expenses": "305,953",
"Revenues": "382,329",
"Stockholders Equity": "333,276",
"Net Income": "73,951",
"Comprehensive Net Income": "84,579",
"BaseVar": "1,629,403",
"ECR before LimitedLiability": "385%",
"Economic Capital Ratio": "386%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "194,275",
"Assets, Non-Current": "6,849",
"Intangible Assets": "3,977",
"Liabilities, Current": "77,418",
"Liabilities, Non-Current": "60,328",
"Other Assets": "27,528",
"Other Compr. Net Income": "-9,141",
"Other Expenses": "172,060",
"Other Liabilities": "0",
"Other Net Income": "990",
"Other Revenues": "267,465",
"Property, Plant and Equipment": "234,211",
"Research and Development": "49,903",
"Selling, General and Administrative Expense": "48,638"
},
"output_variables": {
"Liabilities": "137,746",
"Assets": "466,840",
"Expenses": "270,601",
"Revenues": "267,465",
"Stockholders Equity": "329,094",
"Net Income": "-2,146",
"Comprehensive Net Income": "-11,287",
"BaseVar": "1,352,090",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "245%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "192,804",
"Assets, Non-Current": "724",
"Intangible Assets": "0",
"Liabilities, Current": "91,355",
"Liabilities, Non-Current": "85,024",
"Other Assets": "24,853",
"Other Compr. Net Income": "-172",
"Other Expenses": "159,333",
"Other Liabilities": "16,652",
"Other Net Income": "-2,640",
"Other Revenues": "190,872",
"Property, Plant and Equipment": "248,444",
"Research and Development": "43,399",
"Selling, General and Administrative Expense": "51,549"
},
"output_variables": {
"Liabilities": "193,031",
"Assets": "466,825",
"Expenses": "254,281",
"Revenues": "190,872",
"Stockholders Equity": "273,794",
"Net Income": "-66,049",
"Comprehensive Net Income": "-66,221",
"BaseVar": "1,187,781",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "149%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "209,169",
"Assets, Non-Current": "982",
"Intangible Assets": "0",
"Liabilities, Current": "103,148",
"Liabilities, Non-Current": "85,780",
"Other Assets": "17,670",
"Other Compr. Net Income": "11,260",
"Other Expenses": "191,310",
"Other Liabilities": "13,986",
"Other Net Income": "-2,382",
"Other Revenues": "234,623",
"Property, Plant and Equipment": "252,984",
"Research and Development": "43,393",
"Selling, General and Administrative Expense": "55,990"
},
"output_variables": {
"Liabilities": "202,914",
"Assets": "480,805",
"Expenses": "290,693",
"Revenues": "234,623",
"Stockholders Equity": "277,891",
"Net Income": "-58,452",
"Comprehensive Net Income": "-47,192",
"BaseVar": "1,373,964",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "163%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "194,079",
"Assets, Non-Current": "518",
"Intangible Assets": "0",
"Liabilities, Current": "108,957",
"Liabilities, Non-Current": "85,869",
"Other Assets": "16,827",
"Other Compr. Net Income": "4,381",
"Other Expenses": "173,852",
"Other Liabilities": "5,063",
"Other Net Income": "2,606",
"Other Revenues": "211,565",
"Property, Plant and Equipment": "243,035",
"Research and Development": "41,220",
"Selling, General and Administrative Expense": "53,261"
},
"output_variables": {
"Liabilities": "199,889",
"Assets": "454,459",
"Expenses": "268,333",
"Revenues": "211,565",
"Stockholders Equity": "254,570",
"Net Income": "-54,162",
"Comprehensive Net Income": "-49,781",
"BaseVar": "1,259,559",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "153%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "183,164",
"Assets, Non-Current": "386",
"Intangible Assets": "0",
"Liabilities, Current": "138,582",
"Liabilities, Non-Current": "85,011",
"Other Assets": "14,529",
"Other Compr. Net Income": "-13,888",
"Other Expenses": "189,192",
"Other Liabilities": "0",
"Other Net Income": "-7,398",
"Other Revenues": "222,818",
"Property, Plant and Equipment": "210,184",
"Research and Development": "36,244",
"Selling, General and Administrative Expense": "56,381"
},
"output_variables": {
"Liabilities": "223,593",
"Assets": "408,263",
"Expenses": "281,817",
"Revenues": "222,818",
"Stockholders Equity": "184,670",
"Net Income": "-66,397",
"Comprehensive Net Income": "-80,285",
"BaseVar": "1,323,067",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "95%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "172,605",
"Assets, Non-Current": "2,580",
"Intangible Assets": "0",
"Liabilities, Current": "93,358",
"Liabilities, Non-Current": "80,959",
"Other Assets": "13,684",
"Other Compr. Net Income": "-1,208",
"Other Expenses": "158,734",
"Other Liabilities": "0",
"Other Net Income": "-14,690",
"Other Revenues": "217,646",
"Property, Plant and Equipment": "200,317",
"Research and Development": "35,975",
"Selling, General and Administrative Expense": "64,295"
},
"output_variables": {
"Liabilities": "174,317",
"Assets": "389,186",
"Expenses": "259,004",
"Revenues": "217,646",
"Stockholders Equity": "214,869",
"Net Income": "-56,048",
"Comprehensive Net Income": "-57,256",
"BaseVar": "1,224,981",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "138%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "301,268",
"Assets, Non-Current": "8,366",
"Intangible Assets": "0",
"Liabilities, Current": "170,069",
"Liabilities, Non-Current": "143,538",
"Other Assets": "18,163",
"Other Compr. Net Income": "-3,523",
"Other Expenses": "187,567",
"Other Liabilities": "4,313",
"Other Net Income": "-115,823",
"Other Revenues": "249,365",
"Property, Plant and Equipment": "219,235",
"Research and Development": "54,955",
"Selling, General and Administrative Expense": "77,753"
},
"output_variables": {
"Liabilities": "317,920",
"Assets": "547,032",
"Expenses": "320,275",
"Revenues": "249,365",
"Stockholders Equity": "229,112",
"Net Income": "-186,733",
"Comprehensive Net Income": "-190,256",
"BaseVar": "1,751,884",
"ECR before LimitedLiability": "-45%",
"Economic Capital Ratio": "54%"
}
}
},
"top_rated": false,
"trend": -10.0,
"value": 0.5414624641525678,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001158114.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001158114.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001158114.svg"
},
{
"company_id": "0001040161",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001040161.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001040161.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001040161.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001040161_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001040161_main_keyfigs.svg",
"name": "Pixelworks INC",
"rank": 54,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Pixelworks 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 Pixelworks INC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 16% points.The greatest weakness of Pixelworks INC is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 119% points.
The company's Economic Capital Ratio, given in the ranking table, is 54%, being 180% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001040161_2025_Pixelworks_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "28.0",
"Liabilities": "49.1",
"Stockholders Equity": "-388",
"ECR before LimitedLiability": "-91.2",
"Other Liabilities": "17.6",
"Liabilities, Current": "17.3",
"Intangible Assets": "-52.4",
"Assets": "-166",
"Other Assets": "-36.6",
"Assets, Current": "-107",
"Property, Plant and Equipment": "-35.9",
"Other Expenses": "48.8",
"Expenses": "-105",
"Revenues": "60.5",
"Net Income": "-11.9",
"Selling, General and Administrative Expense": "-45.5",
"Research and Development": "-111",
"Amortization of Intangible Assets": "3.68",
"Other Revenues": "60.5",
"Comprehensive Net Income": "-11.1",
"Economic Capital Ratio": "-149"
},
"2013": {
"Other Liabilities": "21.5",
"Liabilities": "30.0",
"Stockholders Equity": "-202",
"ECR before LimitedLiability": "-129",
"Liabilities, Current": "-11.1",
"Liabilities, Non-Current": "19.7",
"Assets, Non-Current": "7.64",
"Assets": "-118",
"Intangible Assets": "-41.6",
"Assets, Current": "-57.0",
"Other Assets": "-31.9",
"Property, Plant and Equipment": "-37.5",
"Expenses": "-72.0",
"Revenues": "34.5",
"Net Income": "-43.7",
"Other Expenses": "42.8",
"Research and Development": "-111",
"Selling, General and Administrative Expense": "-34.6",
"Other Revenues": "34.5",
"Comprehensive Net Income": "-44.8",
"Economic Capital Ratio": "-160"
},
"2014": {
"Other Liabilities": "2.06",
"Liabilities": "8.32",
"Stockholders Equity": "-356",
"Liabilities, Non-Current": "3.69",
"Other Assets": "-59.6",
"Assets": "-180",
"Property, Plant and Equipment": "-41.7",
"Assets, Current": "-111",
"Intangible Assets": "-64.7",
"Research and Development": "-144",
"Expenses": "-114",
"Revenues": "23.1",
"Net Income": "-42.5",
"Other Expenses": "19.6",
"Selling, General and Administrative Expense": "-42.0",
"Other Revenues": "23.1",
"ECR before LimitedLiability": "-143",
"Other Net Income": "0.235",
"Comprehensive Net Income": "-39.1",
"Other Compr. Net Income": "0.182",
"Economic Capital Ratio": "-190"
},
"2015": {
"Liabilities, Non-Current": "29.3",
"Liabilities": "38.7",
"Stockholders Equity": "-238",
"ECR before LimitedLiability": "-105",
"Liabilities, Current": "-6.98",
"Other Liabilities": "16.0",
"Assets, Current": "-50.2",
"Assets": "-123",
"Property, Plant and Equipment": "-28.4",
"Other Assets": "-27.1",
"Intangible Assets": "-50.2",
"Assets, Non-Current": "-4.59",
"Expenses": "-94.6",
"Revenues": "40.1",
"Net Income": "-57.6",
"Selling, General and Administrative Expense": "-20.8",
"Research and Development": "-111",
"Other Expenses": "35.7",
"Other Revenues": "40.1",
"Comprehensive Net Income": "-54.0",
"Economic Capital Ratio": "-141"
},
"2016": {
"Liabilities, Non-Current": "16.8",
"Liabilities": "33.2",
"Stockholders Equity": "-391",
"ECR before LimitedLiability": "-119",
"Liabilities, Current": "10.3",
"Other Liabilities": "12.5",
"Other Assets": "-71.5",
"Assets": "-201",
"Assets, Non-Current": "-7.37",
"Intangible Assets": "-105",
"Property, Plant and Equipment": "-51.5",
"Assets, Current": "-94.7",
"Other Expenses": "-25.0",
"Expenses": "-160",
"Revenues": "38.7",
"Net Income": "-58.1",
"Research and Development": "-103",
"Selling, General and Administrative Expense": "-42.3",
"Other Revenues": "38.7",
"Comprehensive Net Income": "-57.8",
"Economic Capital Ratio": "-171"
},
"2017": {
"Liabilities, Non-Current": "19.2",
"Liabilities": "58.7",
"Assets": "-96.6",
"Stockholders Equity": "-178",
"ECR before LimitedLiability": "-16.9",
"Liabilities, Current": "24.1",
"Other Liabilities": "23.3",
"Other Assets": "-32.2",
"Assets, Current": "-58.1",
"Property, Plant and Equipment": "-23.5",
"Other Expenses": "8.12",
"Expenses": "-43.2",
"Revenues": "70.6",
"Net Income": "30.0",
"Research and Development": "-31.6",
"Amortization of Intangible Assets": "3.59",
"Selling, General and Administrative Expense": "-23.0",
"Other Revenues": "70.6",
"Comprehensive Net Income": "29.4",
"Other Net Income": "-3.86",
"Economic Capital Ratio": "-56.3"
},
"2018": {
"Other Liabilities": "27.4",
"Liabilities": "108",
"Stockholders Equity": "-92.3",
"ECR before LimitedLiability": "113",
"Liabilities, Current": "56.5",
"Liabilities, Non-Current": "49.7",
"Intangible Assets": "7.90",
"Assets": "-81.0",
"Other Assets": "-22.0",
"Property, Plant and Equipment": "-24.3",
"Assets, Current": "-54.0",
"Research and Development": "-73.0",
"Expenses": "-70.5",
"Revenues": "90.3",
"Net Income": "52.3",
"Other Expenses": "16.8",
"Selling, General and Administrative Expense": "-18.9",
"Other Revenues": "90.3",
"Comprehensive Net Income": "53.8",
"Other Net Income": "16.9",
"Economic Capital Ratio": "-12.2"
},
"2019": {
"Other Liabilities": "22.7",
"Liabilities": "101",
"Stockholders Equity": "-124",
"ECR before LimitedLiability": "33.8",
"Liabilities, Non-Current": "45.9",
"Liabilities, Current": "51.7",
"Assets, Current": "-63.4",
"Assets": "-91.1",
"Intangible Assets": "-5.78",
"Property, Plant and Equipment": "-31.7",
"Other Assets": "-4.01",
"Assets, Non-Current": "-4.20",
"Other Expenses": "30.4",
"Expenses": "-96.0",
"Amortization of Intangible Assets": "3.78",
"Research and Development": "-97.3",
"Selling, General and Administrative Expense": "-37.3",
"Other Revenues": "43.8",
"Revenues": "43.8",
"Other Net Income": "34.7",
"Economic Capital Ratio": "-19.4"
},
"2020": {
"Liabilities, Non-Current": "27.9",
"Liabilities": "40.5",
"Stockholders Equity": "-13.6",
"ECR before LimitedLiability": "-106",
"Other Liabilities": "21.3",
"Liabilities, Current": "24.2",
"Other Assets": "-8.19",
"Assets": "-52.7",
"Assets, Current": "-29.7",
"Property, Plant and Equipment": "-28.7",
"Intangible Assets": "11.0",
"Other Expenses": "37.3",
"Expenses": "-102",
"Revenues": "-28.9",
"Net Income": "-144",
"Research and Development": "-84.9",
"Selling, General and Administrative Expense": "-49.5",
"Other Revenues": "-28.9",
"Other Net Income": "-7.81",
"Comprehensive Net Income": "-146",
"Economic Capital Ratio": "-138"
},
"2021": {
"Liabilities, Current": "17.0",
"Liabilities": "25.8",
"Stockholders Equity": "-12.1",
"ECR before LimitedLiability": "-21.9",
"Liabilities, Non-Current": "23.4",
"Other Liabilities": "-16.3",
"Assets, Current": "15.7",
"Assets": "-23.0",
"Other Assets": "-15.3",
"Intangible Assets": "-6.41",
"Property, Plant and Equipment": "-16.4",
"Expenses": "-41.2",
"Revenues": "4.48",
"Net Income": "-26.4",
"Research and Development": "-51.1",
"Selling, General and Administrative Expense": "-18.0",
"Other Expenses": "23.7",
"Other Revenues": "4.48",
"Comprehensive Net Income": "-27.5",
"Other Net Income": "8.40",
"Economic Capital Ratio": "-56.6"
},
"2022": {
"Liabilities, Current": "31.0",
"Liabilities": "49.2",
"Stockholders Equity": "-8.89",
"ECR before LimitedLiability": "20.1",
"Other Liabilities": "-21.6",
"Liabilities, Non-Current": "38.0",
"Property, Plant and Equipment": "-24.0",
"Assets": "-31.5",
"Assets, Current": "13.1",
"Intangible Assets": "-7.98",
"Other Assets": "-13.7",
"Other Expenses": "27.0",
"Expenses": "-53.3",
"Revenues": "25.6",
"Net Income": "-25.1",
"Selling, General and Administrative Expense": "-18.1",
"Research and Development": "-68.9",
"Other Revenues": "25.6",
"Comprehensive Net Income": "-22.4",
"Other Net Income": "-2.47",
"Economic Capital Ratio": "-51.1"
},
"2023": {
"Liabilities, Current": "27.6",
"Liabilities": "33.9",
"Stockholders Equity": "-48.5",
"ECR before LimitedLiability": "-54.1",
"Other Liabilities": "-25.0",
"Liabilities, Non-Current": "30.3",
"Property, Plant and Equipment": "-29.7",
"Assets": "-51.8",
"Intangible Assets": "-16.4",
"Assets, Current": "3.11",
"Other Assets": "-12.6",
"Research and Development": "-54.3",
"Expenses": "-63.4",
"Revenues": "-10.7",
"Net Income": "-68.9",
"Selling, General and Administrative Expense": "-25.8",
"Other Expenses": "17.7",
"Other Revenues": "-10.7",
"Comprehensive Net Income": "-67.8",
"Other Net Income": "6.06",
"Economic Capital Ratio": "-105"
},
"2024": {
"Other Liabilities": "-5.10",
"Liabilities": "13.4",
"Stockholders Equity": "-109",
"ECR before LimitedLiability": "-148",
"Liabilities, Current": "7.21",
"Liabilities, Non-Current": "15.4",
"Assets, Current": "-44.6",
"Assets": "-103",
"Other Assets": "-5.17",
"Intangible Assets": "-4.48",
"Property, Plant and Equipment": "-17.8",
"Other Expenses": "16.1",
"Expenses": "-104",
"Revenues": "-5.13",
"Net Income": "-119",
"Research and Development": "-90.9",
"Selling, General and Administrative Expense": "-33.9",
"Other Revenues": "-5.13",
"Other Net Income": "4.80",
"Comprehensive Net Income": "-119",
"Economic Capital Ratio": "-180"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001040161_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "21,605",
"Assets, Non-Current": "1,653",
"Intangible Assets": "0",
"Liabilities, Current": "11,097",
"Liabilities, Non-Current": "2,331",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "29,291",
"Other Liabilities": "1,445",
"Other Net Income": "-412",
"Other Revenues": "59,710",
"Property, Plant and Equipment": "6,283",
"Research and Development": "20,757",
"Selling, General and Administrative Expense": "14,944"
},
"output_variables": {
"Liabilities": "14,873",
"Assets": "29,541",
"Expenses": "64,992",
"Revenues": "59,710",
"Stockholders Equity": "14,668",
"Net Income": "-5,694",
"Comprehensive Net Income": "-5,694",
"BaseVar": "261,800",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "108%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "30,087",
"Assets, Non-Current": "2,573",
"Intangible Assets": "0",
"Liabilities, Current": "14,924",
"Liabilities, Non-Current": "2,201",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "22,036",
"Other Liabilities": "677",
"Other Net Income": "-405",
"Other Revenues": "48,118",
"Property, Plant and Equipment": "4,084",
"Research and Development": "20,664",
"Selling, General and Administrative Expense": "13,883"
},
"output_variables": {
"Liabilities": "17,802",
"Assets": "36,744",
"Expenses": "56,583",
"Revenues": "48,118",
"Stockholders Equity": "18,942",
"Net Income": "-8,870",
"Comprehensive Net Income": "-8,870",
"BaseVar": "228,551",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "93%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "26,360",
"Assets, Non-Current": "1,382",
"Intangible Assets": "0",
"Liabilities, Current": "14,890",
"Liabilities, Non-Current": "2,094",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "29,660",
"Other Liabilities": "1,476",
"Other Net Income": "-493",
"Other Revenues": "60,923",
"Property, Plant and Equipment": "6,402",
"Research and Development": "25,296",
"Selling, General and Administrative Expense": "15,434"
},
"output_variables": {
"Liabilities": "18,460",
"Assets": "34,144",
"Expenses": "70,390",
"Revenues": "60,923",
"Stockholders Equity": "15,684",
"Net Income": "-9,960",
"Comprehensive Net Income": "-9,960",
"BaseVar": "278,710",
"ECR before LimitedLiability": "-5.5%",
"Economic Capital Ratio": "59%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "36,489",
"Assets, Non-Current": "810",
"Intangible Assets": "0",
"Liabilities, Current": "14,693",
"Liabilities, Non-Current": "1,942",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "30,544",
"Other Liabilities": "831",
"Other Net Income": "-446",
"Other Revenues": "59,517",
"Property, Plant and Equipment": "6,543",
"Research and Development": "24,644",
"Selling, General and Administrative Expense": "14,453"
},
"output_variables": {
"Liabilities": "17,466",
"Assets": "43,842",
"Expenses": "69,641",
"Revenues": "59,517",
"Stockholders Equity": "26,376",
"Net Income": "-10,570",
"Comprehensive Net Income": "-10,570",
"BaseVar": "278,846",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "117%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "26,279",
"Assets, Non-Current": "785",
"Intangible Assets": "0",
"Liabilities, Current": "9,734",
"Liabilities, Non-Current": "1,880",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "31,285",
"Other Liabilities": "194",
"Other Net Income": "-406",
"Other Revenues": "53,390",
"Property, Plant and Equipment": "3,793",
"Research and Development": "19,036",
"Selling, General and Administrative Expense": "13,770"
},
"output_variables": {
"Liabilities": "11,808",
"Assets": "30,857",
"Expenses": "64,091",
"Revenues": "53,390",
"Stockholders Equity": "19,049",
"Net Income": "-11,107",
"Comprehensive Net Income": "-11,107",
"BaseVar": "247,086",
"ECR before LimitedLiability": "9.5%",
"Economic Capital Ratio": "69%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "36,337",
"Assets, Non-Current": "1,338",
"Intangible Assets": "24,263",
"Liabilities, Current": "18,268",
"Liabilities, Non-Current": "8,351",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "41,286",
"Other Liabilities": "1,487",
"Other Net Income": "-1,647",
"Other Revenues": "80,637",
"Property, Plant and Equipment": "5,605",
"Research and Development": "21,427",
"Selling, General and Administrative Expense": "20,450"
},
"output_variables": {
"Liabilities": "28,106",
"Assets": "67,543",
"Expenses": "83,163",
"Revenues": "80,637",
"Stockholders Equity": "39,437",
"Net Income": "-4,173",
"Comprehensive Net Income": "-4,173",
"BaseVar": "364,656",
"ECR before LimitedLiability": "160%",
"Economic Capital Ratio": "178%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "35,443",
"Assets, Non-Current": "1,132",
"Intangible Assets": "22,615",
"Liabilities, Current": "17,202",
"Liabilities, Non-Current": "2,299",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "38,988",
"Other Liabilities": "1,017",
"Other Net Income": "647",
"Other Revenues": "76,554",
"Property, Plant and Equipment": "6,151",
"Research and Development": "22,881",
"Selling, General and Administrative Expense": "19,953"
},
"output_variables": {
"Liabilities": "20,518",
"Assets": "65,341",
"Expenses": "81,822",
"Revenues": "76,554",
"Stockholders Equity": "44,823",
"Net Income": "-4,621",
"Comprehensive Net Income": "-4,621",
"BaseVar": "347,459",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "212%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "32,237",
"Assets, Non-Current": "1,267",
"Intangible Assets": "21,111",
"Liabilities, Current": "9,674",
"Liabilities, Non-Current": "6,472",
"Other Assets": "5,434",
"Other Compr. Net Income": "0",
"Other Expenses": "35,111",
"Other Liabilities": "982",
"Other Net Income": "4,499",
"Other Revenues": "68,755",
"Property, Plant and Equipment": "4,608",
"Research and Development": "26,018",
"Selling, General and Administrative Expense": "21,202"
},
"output_variables": {
"Liabilities": "17,128",
"Assets": "64,657",
"Expenses": "82,331",
"Revenues": "68,755",
"Stockholders Equity": "47,529",
"Net Income": "-9,077",
"Comprehensive Net Income": "-9,077",
"BaseVar": "338,838",
"ECR before LimitedLiability": "187%",
"Economic Capital Ratio": "199%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "39,634",
"Assets, Non-Current": "1,081",
"Intangible Assets": "19,614",
"Liabilities, Current": "10,594",
"Liabilities, Non-Current": "7,567",
"Other Assets": "6,606",
"Other Compr. Net Income": "0",
"Other Expenses": "23,309",
"Other Liabilities": "1,007",
"Other Net Income": "9.0",
"Other Revenues": "40,855",
"Property, Plant and Equipment": "5,103",
"Research and Development": "25,040",
"Selling, General and Administrative Expense": "19,840"
},
"output_variables": {
"Liabilities": "19,168",
"Assets": "72,038",
"Expenses": "68,189",
"Revenues": "40,855",
"Stockholders Equity": "52,870",
"Net Income": "-27,325",
"Comprehensive Net Income": "-27,325",
"BaseVar": "254,439",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "97%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "74,496",
"Assets, Non-Current": "3,162",
"Intangible Assets": "18,497",
"Liabilities, Current": "16,438",
"Liabilities, Non-Current": "5,801",
"Other Assets": "4,789",
"Other Compr. Net Income": "0",
"Other Expenses": "27,276",
"Other Liabilities": "13,235",
"Other Net Income": "457",
"Other Revenues": "55,102",
"Property, Plant and Equipment": "5,656",
"Research and Development": "27,250",
"Selling, General and Administrative Expense": "20,445"
},
"output_variables": {
"Liabilities": "35,474",
"Assets": "106,600",
"Expenses": "74,971",
"Revenues": "55,102",
"Stockholders Equity": "71,126",
"Net Income": "-19,412",
"Comprehensive Net Income": "-19,412",
"BaseVar": "321,002",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "157%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "72,373",
"Assets, Non-Current": "3,580",
"Intangible Assets": "18,407",
"Liabilities, Current": "12,511",
"Liabilities, Non-Current": "3,020",
"Other Assets": "3,331",
"Other Compr. Net Income": "0",
"Other Expenses": "33,381",
"Other Liabilities": "14,542",
"Other Net Income": "700",
"Other Revenues": "70,146",
"Property, Plant and Equipment": "4,632",
"Research and Development": "30,521",
"Selling, General and Administrative Expense": "22,177"
},
"output_variables": {
"Liabilities": "30,073",
"Assets": "102,323",
"Expenses": "86,079",
"Revenues": "70,146",
"Stockholders Equity": "72,250",
"Net Income": "-15,233",
"Comprehensive Net Income": "-15,233",
"BaseVar": "366,709",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "184%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "64,725",
"Assets, Non-Current": "2,115",
"Intangible Assets": "18,407",
"Liabilities, Current": "12,297",
"Liabilities, Non-Current": "3,506",
"Other Assets": "4,725",
"Other Compr. Net Income": "0",
"Other Expenses": "34,325",
"Other Liabilities": "15,154",
"Other Net Income": "2,050",
"Other Revenues": "59,677",
"Property, Plant and Equipment": "5,997",
"Research and Development": "30,878",
"Selling, General and Administrative Expense": "23,467"
},
"output_variables": {
"Liabilities": "30,957",
"Assets": "95,969",
"Expenses": "88,670",
"Revenues": "59,677",
"Stockholders Equity": "65,012",
"Net Income": "-26,943",
"Comprehensive Net Income": "-26,943",
"BaseVar": "351,473",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "122%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "34,852",
"Assets, Non-Current": "945",
"Intangible Assets": "18,407",
"Liabilities, Current": "8,346",
"Liabilities, Non-Current": "2,364",
"Other Assets": "3,368",
"Other Compr. Net Income": "0",
"Other Expenses": "23,007",
"Other Liabilities": "13,484",
"Other Net Income": "2,298",
"Other Revenues": "43,206",
"Property, Plant and Equipment": "6,500",
"Research and Development": "31,337",
"Selling, General and Administrative Expense": "20,697"
},
"output_variables": {
"Liabilities": "24,194",
"Assets": "64,072",
"Expenses": "75,041",
"Revenues": "43,206",
"Stockholders Equity": "39,878",
"Net Income": "-29,537",
"Comprehensive Net Income": "-29,537",
"BaseVar": "274,977",
"ECR before LimitedLiability": "-45%",
"Economic Capital Ratio": "54%"
}
}
},
"top_rated": false,
"trend": -9.0,
"value": 0.5406564337217565,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001040161.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001040161.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001040161.svg"
},
{
"company_id": "0001420520",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001420520.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001420520.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001420520.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001420520_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001420520_main_keyfigs.svg",
"name": "Atomera Inc",
"rank": 55,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Atomera 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 Atomera Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 47% points.The greatest weakness of Atomera Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 276% points.
The company's Economic Capital Ratio, given in the ranking table, is 47%, being 187% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001420520_2025_Atomera_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Liabilities, Non-Current": "17.1",
"Liabilities": "38.3",
"Stockholders Equity": "118",
"ECR before LimitedLiability": "-58.4",
"Liabilities, Current": "11.8",
"Other Liabilities": "9.27",
"Other Assets": "-14.1",
"Assets": "127",
"Intangible Assets": "-24.4",
"Property, Plant and Equipment": "-13.9",
"Assets, Current": "129",
"Other Expenses": "73.8",
"Expenses": "-35.6",
"Revenues": "-154",
"Net Income": "-275",
"Research and Development": "-41.7",
"Selling, General and Administrative Expense": "-85.4",
"Other Revenues": "-154",
"Comprehensive Net Income": "-275",
"Other Net Income": "-46.3",
"Economic Capital Ratio": "-110"
},
"2017": {
"Liabilities, Non-Current": "7.23",
"Liabilities": "16.1",
"Stockholders Equity": "32.9",
"ECR before LimitedLiability": "-162",
"Liabilities, Current": "7.93",
"Other Liabilities": "4.09",
"Other Assets": "-13.6",
"Assets": "33.1",
"Assets, Current": "33.2",
"Intangible Assets": "-20.4",
"Property, Plant and Equipment": "-14.3",
"Other Expenses": "31.5",
"Expenses": "-123",
"Revenues": "-139",
"Net Income": "-349",
"Research and Development": "-77.2",
"Selling, General and Administrative Expense": "-121",
"Other Revenues": "-139",
"Comprehensive Net Income": "-350",
"Other Net Income": "3.28",
"Economic Capital Ratio": "-201"
},
"2018": {
"Other Liabilities": "3.56",
"Liabilities": "17.6",
"Stockholders Equity": "45.3",
"ECR before LimitedLiability": "-53.7",
"Liabilities, Current": "8.04",
"Liabilities, Non-Current": "7.21",
"Intangible Assets": "-11.6",
"Assets": "45.8",
"Other Assets": "-6.74",
"Property, Plant and Equipment": "-10.2",
"Assets, Current": "45.9",
"Research and Development": "-117",
"Expenses": "-111",
"Revenues": "-132",
"Net Income": "-302",
"Other Expenses": "40.6",
"Selling, General and Administrative Expense": "-73.6",
"Other Revenues": "-132",
"Comprehensive Net Income": "-301",
"Other Net Income": "4.95",
"Economic Capital Ratio": "-179"
},
"2019": {
"Liabilities": "3.34",
"Stockholders Equity": "6.03",
"ECR before LimitedLiability": "-159",
"Liabilities, Non-Current": "2.29",
"Liabilities, Current": "1.12",
"Assets, Current": "6.09",
"Assets": "6.00",
"Intangible Assets": "-20.7",
"Property, Plant and Equipment": "-13.7",
"Other Assets": "-3.46",
"Assets, Non-Current": "-1.72",
"Other Expenses": "6.06",
"Expenses": "-111",
"Revenues": "-107",
"Net Income": "-334",
"Research and Development": "-103",
"Selling, General and Administrative Expense": "-51.6",
"Other Revenues": "-107",
"Other Net Income": "1.87",
"Comprehensive Net Income": "-334",
"Economic Capital Ratio": "-212"
},
"2020": {
"Liabilities, Non-Current": "19.9",
"Liabilities": "43.1",
"Stockholders Equity": "148",
"ECR before LimitedLiability": "-33.7",
"Other Liabilities": "11.1",
"Liabilities, Current": "16.2",
"Other Assets": "-3.11",
"Assets": "159",
"Assets, Current": "169",
"Property, Plant and Equipment": "-14.0",
"Intangible Assets": "-17.2",
"Other Expenses": "71.1",
"Expenses": "-75.2",
"Revenues": "-142",
"Net Income": "-238",
"Research and Development": "-98.0",
"Selling, General and Administrative Expense": "-63.4",
"Other Revenues": "-142",
"Other Net Income": "-2.54",
"Comprehensive Net Income": "-238",
"Economic Capital Ratio": "-65.2"
},
"2021": {
"Assets, Current": "84.9",
"Assets": "79.7",
"Stockholders Equity": "61.6",
"Other Liabilities": "-26.9",
"ECR before LimitedLiability": "-92.6",
"Other Assets": "28.3",
"Intangible Assets": "-26.8",
"Assets, Non-Current": "-4.18",
"Property, Plant and Equipment": "-18.9",
"Expenses": "-64.9",
"Revenues": "-107",
"Net Income": "-183",
"Research and Development": "-78.6",
"Selling, General and Administrative Expense": "-57.2",
"Other Expenses": "38.9",
"Other Revenues": "-107",
"Liabilities, Non-Current": "16.4",
"Liabilities, Current": "10.1",
"Comprehensive Net Income": "-184",
"Other Net Income": "2.89",
"Economic Capital Ratio": "-127"
},
"2022": {
"Liabilities, Current": "0.899",
"Liabilities": "0.736",
"Stockholders Equity": "28.8",
"ECR before LimitedLiability": "-132",
"Other Liabilities": "-6.54",
"Liabilities, Non-Current": "5.57",
"Property, Plant and Equipment": "-14.2",
"Assets": "31.9",
"Assets, Current": "32.1",
"Assets, Non-Current": "-2.59",
"Intangible Assets": "-17.2",
"Other Assets": "18.7",
"Other Expenses": "28.2",
"Expenses": "-73.3",
"Revenues": "-94.5",
"Net Income": "-226",
"Selling, General and Administrative Expense": "-31.7",
"Research and Development": "-80.0",
"Other Revenues": "-94.5",
"Comprehensive Net Income": "-224",
"Economic Capital Ratio": "-203"
},
"2023": {
"Liabilities": "1.10",
"Stockholders Equity": "4.85",
"ECR before LimitedLiability": "-170",
"Other Liabilities": "-0.655",
"Liabilities, Non-Current": "1.71",
"Property, Plant and Equipment": "-15.6",
"Assets": "5.20",
"Intangible Assets": "-20.4",
"Assets, Current": "6.25",
"Other Assets": "3.72",
"Assets, Non-Current": "-1.73",
"Research and Development": "-75.1",
"Expenses": "-62.2",
"Revenues": "-79.2",
"Net Income": "-238",
"Selling, General and Administrative Expense": "-40.3",
"Other Expenses": "6.18",
"Other Revenues": "-79.2",
"Comprehensive Net Income": "-237",
"Other Net Income": "2.17",
"Economic Capital Ratio": "-221"
},
"2024": {
"Other Liabilities": "2.75",
"Liabilities": "11.1",
"Stockholders Equity": "39.2",
"ECR before LimitedLiability": "-155",
"Liabilities, Current": "-2.37",
"Liabilities, Non-Current": "10.7",
"Assets, Current": "46.9",
"Assets": "39.4",
"Assets, Non-Current": "-2.79",
"Intangible Assets": "-12.3",
"Property, Plant and Equipment": "-11.3",
"Other Expenses": "38.3",
"Expenses": "-104",
"Revenues": "-124",
"Net Income": "-276",
"Research and Development": "-104",
"Selling, General and Administrative Expense": "-66.6",
"Other Revenues": "-124",
"Other Net Income": "6.55",
"Comprehensive Net Income": "-276",
"Economic Capital Ratio": "-187"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001420520_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "26,814",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,031",
"Liabilities, Non-Current": "0",
"Other Assets": "37",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,611",
"Other Revenues": "0",
"Property, Plant and Equipment": "28",
"Research and Development": "3,993",
"Selling, General and Administrative Expense": "6,006"
},
"output_variables": {
"Liabilities": "1,031",
"Assets": "26,879",
"Expenses": "9,999",
"Revenues": "0",
"Stockholders Equity": "25,848",
"Net Income": "-12,610",
"Comprehensive Net Income": "-12,610",
"BaseVar": "38,103",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "129%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "17,727",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "949",
"Liabilities, Non-Current": "0",
"Other Assets": "13",
"Other Compr. Net Income": "0",
"Other Expenses": "39",
"Other Liabilities": "0",
"Other Net Income": "142",
"Other Revenues": "110",
"Property, Plant and Equipment": "67",
"Research and Development": "5,826",
"Selling, General and Administrative Expense": "7,455"
},
"output_variables": {
"Liabilities": "949",
"Assets": "17,807",
"Expenses": "13,320",
"Revenues": "110",
"Stockholders Equity": "16,858",
"Net Income": "-13,068",
"Comprehensive Net Income": "-13,068",
"BaseVar": "35,368",
"ECR before LimitedLiability": "-113%",
"Economic Capital Ratio": "33%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "19,288",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,611",
"Liabilities, Non-Current": "0",
"Other Assets": "13",
"Other Compr. Net Income": "0",
"Other Expenses": "148",
"Other Liabilities": "0",
"Other Net Income": "236",
"Other Revenues": "246",
"Property, Plant and Equipment": "56",
"Research and Development": "7,318",
"Selling, General and Administrative Expense": "5,913"
},
"output_variables": {
"Liabilities": "1,611",
"Assets": "19,357",
"Expenses": "13,379",
"Revenues": "246",
"Stockholders Equity": "17,746",
"Net Income": "-12,897",
"Comprehensive Net Income": "-12,897",
"BaseVar": "37,028",
"ECR before LimitedLiability": "-75%",
"Economic Capital Ratio": "46%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "15,003",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,468",
"Liabilities, Non-Current": "0",
"Other Assets": "174",
"Other Compr. Net Income": "0",
"Other Expenses": "253",
"Other Liabilities": "0",
"Other Net Income": "325",
"Other Revenues": "533",
"Property, Plant and Equipment": "63",
"Research and Development": "7,748",
"Selling, General and Administrative Expense": "6,157"
},
"output_variables": {
"Liabilities": "1,468",
"Assets": "15,240",
"Expenses": "14,158",
"Revenues": "533",
"Stockholders Equity": "13,772",
"Net Income": "-13,300",
"Comprehensive Net Income": "-13,300",
"BaseVar": "37,110",
"ECR before LimitedLiability": "-224%",
"Economic Capital Ratio": "6.1%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "38,074",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,448",
"Liabilities, Non-Current": "602",
"Other Assets": "1,168",
"Other Compr. Net Income": "0",
"Other Expenses": "13",
"Other Liabilities": "0",
"Other Net Income": "42",
"Other Revenues": "62",
"Property, Plant and Equipment": "153",
"Research and Development": "8,424",
"Selling, General and Administrative Expense": "6,545"
},
"output_variables": {
"Liabilities": "2,050",
"Assets": "39,395",
"Expenses": "14,982",
"Revenues": "62",
"Stockholders Equity": "37,345",
"Net Income": "-14,878",
"Comprehensive Net Income": "-14,878",
"BaseVar": "49,612",
"ECR before LimitedLiability": "147%",
"Economic Capital Ratio": "169%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "29,008",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,753",
"Liabilities, Non-Current": "768",
"Other Assets": "6,856",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "4,158",
"Other Net Income": "-119",
"Other Revenues": "400",
"Property, Plant and Equipment": "196",
"Research and Development": "8,779",
"Selling, General and Administrative Expense": "7,150"
},
"output_variables": {
"Liabilities": "7,679",
"Assets": "36,060",
"Expenses": "15,929",
"Revenues": "400",
"Stockholders Equity": "28,381",
"Net Income": "-15,648",
"Comprehensive Net Income": "-15,648",
"BaseVar": "53,367",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "87%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "21,602",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,908",
"Liabilities, Non-Current": "521",
"Other Assets": "4,969",
"Other Compr. Net Income": "0",
"Other Expenses": "81",
"Other Liabilities": "2,986",
"Other Net Income": "85",
"Other Revenues": "382",
"Property, Plant and Equipment": "158",
"Research and Development": "10,038",
"Selling, General and Administrative Expense": "7,789"
},
"output_variables": {
"Liabilities": "6,415",
"Assets": "26,729",
"Expenses": "17,908",
"Revenues": "382",
"Stockholders Equity": "20,314",
"Net Income": "-17,441",
"Comprehensive Net Income": "-17,441",
"BaseVar": "51,760",
"ECR before LimitedLiability": "-116%",
"Economic Capital Ratio": "32%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "20,404",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,814",
"Liabilities, Non-Current": "295",
"Other Assets": "3,525",
"Other Compr. Net Income": "0",
"Other Expenses": "28",
"Other Liabilities": "1,750",
"Other Net Income": "887",
"Other Revenues": "550",
"Property, Plant and Equipment": "100",
"Research and Development": "12,525",
"Selling, General and Administrative Expense": "8,674"
},
"output_variables": {
"Liabilities": "5,859",
"Assets": "24,029",
"Expenses": "21,227",
"Revenues": "550",
"Stockholders Equity": "18,170",
"Net Income": "-19,790",
"Comprehensive Net Income": "-19,790",
"BaseVar": "58,346",
"ECR before LimitedLiability": "-223%",
"Economic Capital Ratio": "6.3%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "27,092",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,576",
"Liabilities, Non-Current": "22",
"Other Assets": "1,973",
"Other Compr. Net Income": "1.0",
"Other Expenses": "123",
"Other Liabilities": "449",
"Other Net Income": "901",
"Other Revenues": "135",
"Property, Plant and Equipment": "59",
"Research and Development": "11,029",
"Selling, General and Administrative Expense": "8,319"
},
"output_variables": {
"Liabilities": "4,047",
"Assets": "29,124",
"Expenses": "19,471",
"Revenues": "135",
"Stockholders Equity": "25,077",
"Net Income": "-18,435",
"Comprehensive Net Income": "-18,434",
"BaseVar": "55,858",
"ECR before LimitedLiability": "-72%",
"Economic Capital Ratio": "47%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 0.468645415900446,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001420520.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001420520.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001420520.svg"
},
{
"company_id": "0001832487",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001832487.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001832487.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001832487.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001832487_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001832487_main_keyfigs.svg",
"name": "Guerrilla RF Inc",
"rank": 56,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Guerrilla RF 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 Guerrilla RF Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Guerrilla RF Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 145% points.
The company's Economic Capital Ratio, given in the ranking table, is 35%, being 199% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001832487_2025_Guerrilla_RF_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Current": "95.7",
"Liabilities": "176",
"Stockholders Equity": "-172",
"ECR before LimitedLiability": "56.4",
"Liabilities, Non-Current": "92.5",
"Other Liabilities": "43.1",
"Assets, Current": "-30.1",
"Assets": "-107",
"Other Assets": "-38.3",
"Intangible Assets": "-54.3",
"Property, Plant and Equipment": "-28.6",
"Expenses": "-162",
"Revenues": "46.6",
"Net Income": "25.8",
"Research and Development": "-120",
"Selling, General and Administrative Expense": "-146",
"Other Expenses": "81.0",
"Other Revenues": "46.6",
"Comprehensive Net Income": "23.5",
"Other Net Income": "105",
"Economic Capital Ratio": "21.7"
},
"2022": {
"Liabilities": "-2.31",
"Stockholders Equity": "-52.6",
"ECR before LimitedLiability": "-161",
"Other Liabilities": "-4.38",
"Liabilities, Non-Current": "1.05",
"Property, Plant and Equipment": "0.852",
"Assets": "-44.8",
"Assets, Current": "-25.2",
"Assets, Non-Current": "-1.19",
"Intangible Assets": "-17.0",
"Other Assets": "1.33",
"Other Expenses": "2.51",
"Expenses": "-28.6",
"Revenues": "-8.62",
"Net Income": "-55.7",
"Selling, General and Administrative Expense": "-27.6",
"Research and Development": "-18.0",
"Other Revenues": "-8.62",
"Comprehensive Net Income": "-55.3",
"Other Net Income": "-2.47",
"Economic Capital Ratio": "-232"
},
"2023": {
"Liabilities, Current": "-0.574",
"Liabilities": "-0.831",
"Stockholders Equity": "-64.3",
"ECR before LimitedLiability": "-176",
"Liabilities, Non-Current": "-0.0494",
"Property, Plant and Equipment": "-1.14",
"Assets": "-42.5",
"Intangible Assets": "-7.05",
"Assets, Current": "-24.3",
"Other Assets": "0.277",
"Assets, Non-Current": "-0.208",
"Research and Development": "-2.31",
"Expenses": "-2.48",
"Revenues": "-2.11",
"Net Income": "-28.2",
"Selling, General and Administrative Expense": "-3.76",
"Other Expenses": "0.269",
"Other Revenues": "-2.11",
"Comprehensive Net Income": "-27.8",
"Other Net Income": "-1.08",
"Economic Capital Ratio": "-227"
},
"2024": {
"Other Liabilities": "-8.42",
"Liabilities": "-6.13",
"Stockholders Equity": "-145",
"ECR before LimitedLiability": "-167",
"Liabilities, Non-Current": "2.05",
"Assets, Current": "-31.6",
"Assets": "-97.0",
"Other Assets": "20.9",
"Assets, Non-Current": "-5.74",
"Intangible Assets": "-25.3",
"Property, Plant and Equipment": "-19.3",
"Other Expenses": "25.9",
"Expenses": "-24.1",
"Revenues": "-3.48",
"Net Income": "-55.3",
"Research and Development": "-21.1",
"Selling, General and Administrative Expense": "-37.9",
"Other Revenues": "-3.48",
"Other Net Income": "-12.3",
"Comprehensive Net Income": "-55.7",
"Economic Capital Ratio": "-199"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001832487_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "9,607",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,310",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,340",
"Other Liabilities": "409",
"Other Net Income": "1,936",
"Other Revenues": "10,480",
"Property, Plant and Equipment": "1,027",
"Research and Development": "4,593",
"Selling, General and Administrative Expense": "5,216"
},
"output_variables": {
"Liabilities": "1,719",
"Assets": "10,635",
"Expenses": "14,150",
"Revenues": "10,480",
"Stockholders Equity": "8,916",
"Net Income": "-1,734",
"Comprehensive Net Income": "-1,734",
"BaseVar": "57,049",
"ECR before LimitedLiability": "230%",
"Economic Capital Ratio": "236%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "7,782",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,644",
"Liabilities, Non-Current": "72",
"Other Assets": "3,784",
"Other Compr. Net Income": "0",
"Other Expenses": "4,836",
"Other Liabilities": "7,593",
"Other Net Income": "-905",
"Other Revenues": "11,601",
"Property, Plant and Equipment": "5,098",
"Research and Development": "8,114",
"Selling, General and Administrative Expense": "9,772"
},
"output_variables": {
"Liabilities": "14,309",
"Assets": "16,664",
"Expenses": "22,722",
"Revenues": "11,601",
"Stockholders Equity": "2,355",
"Net Income": "-12,027",
"Comprehensive Net Income": "-12,027",
"BaseVar": "82,949",
"ECR before LimitedLiability": "-262%",
"Economic Capital Ratio": "2.6%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "4,852",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,338",
"Liabilities, Non-Current": "6,177",
"Other Assets": "10,501",
"Other Compr. Net Income": "0",
"Other Expenses": "6,473",
"Other Liabilities": "2,293",
"Other Net Income": "-3,042",
"Other Revenues": "15,078",
"Property, Plant and Equipment": "3,659",
"Research and Development": "10,283",
"Selling, General and Administrative Expense": "11,247"
},
"output_variables": {
"Liabilities": "25,808",
"Assets": "19,012",
"Expenses": "28,003",
"Revenues": "15,078",
"Stockholders Equity": "-6,796",
"Net Income": "-15,966",
"Comprehensive Net Income": "-15,966",
"BaseVar": "110,735",
"ECR before LimitedLiability": "-344%",
"Economic Capital Ratio": "0.28%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "12,496",
"Assets, Non-Current": "0",
"Intangible Assets": "347",
"Liabilities, Current": "6,202",
"Liabilities, Non-Current": "5,637",
"Other Assets": "9,589",
"Other Compr. Net Income": "0",
"Other Expenses": "7,302",
"Other Liabilities": "5,269",
"Other Net Income": "-1,990",
"Other Revenues": "20,116",
"Property, Plant and Equipment": "2,493",
"Research and Development": "9,707",
"Selling, General and Administrative Expense": "11,870"
},
"output_variables": {
"Liabilities": "17,107",
"Assets": "24,925",
"Expenses": "28,879",
"Revenues": "20,116",
"Stockholders Equity": "7,817",
"Net Income": "-10,753",
"Comprehensive Net Income": "-10,753",
"BaseVar": "118,652",
"ECR before LimitedLiability": "-109%",
"Economic Capital Ratio": "35%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.34587515503390015,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001832487.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001832487.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001832487.svg"
},
{
"company_id": "0001667011",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001667011.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001667011.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001667011.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001667011_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001667011_main_keyfigs.svg",
"name": "Arteris Inc",
"rank": 57,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Arteris 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 Arteris Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Arteris Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 117% points.
The company's Economic Capital Ratio, given in the ranking table, is 30%, being 204% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001667011_2025_Arteris_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Current": "-48.3",
"Liabilities": "-60.3",
"Stockholders Equity": "-27.4",
"ECR before LimitedLiability": "-87.2",
"Liabilities, Non-Current": "20.1",
"Other Liabilities": "-30.3",
"Assets, Current": "59.8",
"Assets": "27.9",
"Other Assets": "-17.2",
"Intangible Assets": "-23.1",
"Property, Plant and Equipment": "-19.8",
"Expenses": "-11.7",
"Revenues": "-29.6",
"Net Income": "-36.7",
"Research and Development": "-51.9",
"Selling, General and Administrative Expense": "-33.7",
"Other Expenses": "43.6",
"Other Revenues": "-29.6",
"Comprehensive Net Income": "-37.4",
"Other Net Income": "3.63",
"Economic Capital Ratio": "-122"
},
"2022": {
"Liabilities, Current": "-38.5",
"Liabilities": "-64.4",
"Property, Plant and Equipment": "-17.8",
"Stockholders Equity": "-55.5",
"Other Liabilities": "-41.5",
"Liabilities, Non-Current": "4.34",
"Other Expenses": "37.4",
"Expenses": "-15.2",
"Net Income": "-48.3",
"Selling, General and Administrative Expense": "-43.6",
"Research and Development": "-69.1",
"Other Revenues": "-22.3",
"Revenues": "-22.3",
"Comprehensive Net Income": "-46.2",
"ECR before LimitedLiability": "-105",
"Assets, Current": "11.7",
"Assets, Non-Current": "0.207",
"Intangible Assets": "-14.2",
"Other Assets": "2.53",
"Other Compr. Net Income": "0.271",
"Economic Capital Ratio": "-177"
},
"2023": {
"Liabilities, Current": "-16.2",
"Liabilities": "-25.2",
"Stockholders Equity": "-84.8",
"ECR before LimitedLiability": "-143",
"Other Liabilities": "-19.1",
"Liabilities, Non-Current": "5.17",
"Property, Plant and Equipment": "-16.1",
"Assets": "-23.2",
"Intangible Assets": "-17.8",
"Assets, Current": "-8.44",
"Other Assets": "13.3",
"Assets, Non-Current": "2.62",
"Research and Development": "-25.3",
"Expenses": "-16.9",
"Revenues": "-16.0",
"Net Income": "-25.2",
"Selling, General and Administrative Expense": "-23.3",
"Other Expenses": "30.1",
"Other Revenues": "-16.0",
"Comprehensive Net Income": "-25.2",
"Economic Capital Ratio": "-194"
},
"2024": {
"Other Liabilities": "-21.7",
"Liabilities": "-32.0",
"Stockholders Equity": "-117",
"ECR before LimitedLiability": "-172",
"Liabilities, Current": "-23.8",
"Liabilities, Non-Current": "7.81",
"Assets, Current": "-7.02",
"Assets": "-29.3",
"Other Assets": "1.44",
"Assets, Non-Current": "3.21",
"Intangible Assets": "-21.3",
"Property, Plant and Equipment": "-17.9",
"Other Expenses": "25.6",
"Expenses": "-16.0",
"Revenues": "-13.5",
"Net Income": "-25.8",
"Research and Development": "-27.0",
"Selling, General and Administrative Expense": "-23.8",
"Other Revenues": "-13.5",
"Comprehensive Net Income": "-25.9",
"Economic Capital Ratio": "-204"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001667011_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "106,647",
"Assets, Non-Current": "2,957",
"Intangible Assets": "5,636",
"Liabilities, Current": "42,492",
"Liabilities, Non-Current": "4,008",
"Other Assets": "2,765",
"Other Compr. Net Income": "-50",
"Other Expenses": "4,771",
"Other Liabilities": "21,039",
"Other Net Income": "-579",
"Other Revenues": "37,864",
"Property, Plant and Equipment": "2,438",
"Research and Development": "30,812",
"Selling, General and Administrative Expense": "25,086"
},
"output_variables": {
"Liabilities": "67,539",
"Assets": "120,443",
"Expenses": "60,669",
"Revenues": "37,864",
"Stockholders Equity": "52,904",
"Net Income": "-23,384",
"Comprehensive Net Income": "-23,434",
"BaseVar": "283,886",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "92%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "81,112",
"Assets, Non-Current": "3,787",
"Intangible Assets": "8,793",
"Liabilities, Current": "43,669",
"Liabilities, Non-Current": "2,031",
"Other Assets": "18,207",
"Other Compr. Net Income": "182",
"Other Expenses": "3,953",
"Other Liabilities": "32,281",
"Other Net Income": "1,141",
"Other Revenues": "50,378",
"Property, Plant and Equipment": "3,617",
"Research and Development": "41,167",
"Selling, General and Administrative Expense": "33,786"
},
"output_variables": {
"Liabilities": "77,981",
"Assets": "115,516",
"Expenses": "78,906",
"Revenues": "50,378",
"Stockholders Equity": "37,535",
"Net Income": "-27,387",
"Comprehensive Net Income": "-27,205",
"BaseVar": "346,861",
"ECR before LimitedLiability": "-17%",
"Economic Capital Ratio": "58%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "58,430",
"Assets, Non-Current": "5,999",
"Intangible Assets": "8,036",
"Liabilities, Current": "46,402",
"Liabilities, Non-Current": "6,022",
"Other Assets": "24,591",
"Other Compr. Net Income": "19",
"Other Expenses": "6,965",
"Other Liabilities": "35,274",
"Other Net Income": "161",
"Other Revenues": "53,666",
"Property, Plant and Equipment": "5,745",
"Research and Development": "45,128",
"Selling, General and Administrative Expense": "38,603"
},
"output_variables": {
"Liabilities": "87,698",
"Assets": "102,801",
"Expenses": "90,696",
"Revenues": "53,666",
"Stockholders Equity": "15,103",
"Net Income": "-36,869",
"Comprehensive Net Income": "-36,850",
"BaseVar": "372,047",
"ECR before LimitedLiability": "-111%",
"Economic Capital Ratio": "34%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "69,083",
"Assets, Non-Current": "7,687",
"Intangible Assets": "7,202",
"Liabilities, Current": "59,282",
"Liabilities, Non-Current": "4,639",
"Other Assets": "18,144",
"Other Compr. Net Income": "15",
"Other Expenses": "8,706",
"Other Liabilities": "43,402",
"Other Net Income": "702",
"Other Revenues": "57,724",
"Property, Plant and Equipment": "4,019",
"Research and Development": "45,007",
"Selling, General and Administrative Expense": "38,351"
},
"output_variables": {
"Liabilities": "107,323",
"Assets": "106,135",
"Expenses": "92,064",
"Revenues": "57,724",
"Stockholders Equity": "-1,188",
"Net Income": "-33,638",
"Comprehensive Net Income": "-33,623",
"BaseVar": "394,946",
"ECR before LimitedLiability": "-123%",
"Economic Capital Ratio": "30%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 0.29741693698205074,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001667011.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001667011.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001667011.svg"
},
{
"company_id": "0000088941",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000088941.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000088941.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000088941_main_keyfigs.svg",
"name": "Semtech CORP",
"rank": 58,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Semtech 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 Semtech CORP compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 9.2% points.The greatest weakness of Semtech CORP is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 257% points.
The company's Economic Capital Ratio, given in the ranking table, is 12%, being 222% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000088941_2025_Semtech_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "37.3",
"Liabilities": "51.1",
"Stockholders Equity": "67.2",
"ECR before LimitedLiability": "10.4",
"Liabilities, Current": "-3.72",
"Other Liabilities": "18.9",
"Assets": "9.83",
"Property, Plant and Equipment": "-6.66",
"Assets, Current": "-7.84",
"Other Assets": "-2.97",
"Intangible Assets": "37.1",
"Expenses": "-29.2",
"Revenues": "-29.1",
"Net Income": "-56.2",
"Research and Development": "8.62",
"Selling, General and Administrative Expense": "-37.6",
"Amortization of Intangible Assets": "-1.42",
"Other Revenues": "-29.1",
"Other Net Income": "2.11",
"Comprehensive Net Income": "-55.3",
"Economic Capital Ratio": "6.98"
},
"2011": {
"Other Liabilities": "24.1",
"Liabilities": "65.1",
"Assets": "4.22",
"Stockholders Equity": "78.7",
"ECR before LimitedLiability": "172",
"Liabilities, Non-Current": "42.1",
"Liabilities, Current": "1.33",
"Other Assets": "-1.35",
"Intangible Assets": "9.05",
"Property, Plant and Equipment": "-1.54",
"Research and Development": "9.48",
"Expenses": "25.8",
"Revenues": "31.9",
"Net Income": "56.6",
"Amortization of Intangible Assets": "2.83",
"Selling, General and Administrative Expense": "-29.4",
"Other Expenses": "42.8",
"Other Revenues": "31.9",
"Comprehensive Net Income": "56.7",
"Other Net Income": "-1.03",
"Economic Capital Ratio": "116"
},
"2012": {
"Liabilities, Non-Current": "48.8",
"Liabilities": "112",
"Assets": "-1.06",
"Stockholders Equity": "126",
"ECR before LimitedLiability": "276",
"Other Liabilities": "31.3",
"Liabilities, Current": "41.2",
"Intangible Assets": "-1.15",
"Assets, Current": "-0.521",
"Other Expenses": "50.5",
"Expenses": "52.1",
"Revenues": "64.7",
"Net Income": "122",
"Selling, General and Administrative Expense": "-12.8",
"Research and Development": "12.2",
"Amortization of Intangible Assets": "2.18",
"Other Revenues": "64.7",
"Other Net Income": "5.26",
"Comprehensive Net Income": "122",
"Other Compr. Net Income": "0.362",
"Economic Capital Ratio": "218"
},
"2013": {
"Other Liabilities": "26.3",
"Liabilities": "63.4",
"Stockholders Equity": "141",
"ECR before LimitedLiability": "159",
"Liabilities, Current": "4.42",
"Liabilities, Non-Current": "35.7",
"Assets": "26.0",
"Intangible Assets": "51.3",
"Assets, Current": "-7.14",
"Other Assets": "-2.15",
"Property, Plant and Equipment": "-2.55",
"Amortization of Intangible Assets": "-15.4",
"Expenses": "38.5",
"Revenues": "17.7",
"Net Income": "55.6",
"Other Expenses": "66.8",
"Research and Development": "-1.50",
"Selling, General and Administrative Expense": "-11.7",
"Other Revenues": "17.7",
"Comprehensive Net Income": "54.7",
"Economic Capital Ratio": "128"
},
"2014": {
"Other Liabilities": "27.6",
"Liabilities": "82.5",
"Stockholders Equity": "50.7",
"ECR before LimitedLiability": "52.7",
"Liabilities, Non-Current": "38.4",
"Liabilities, Current": "32.2",
"Other Assets": "-19.3",
"Assets": "-7.27",
"Property, Plant and Equipment": "-6.56",
"Assets, Current": "-30.5",
"Intangible Assets": "68.7",
"Expenses": "-63.0",
"Revenues": "-7.79",
"Net Income": "-65.3",
"Other Expenses": "-45.0",
"Selling, General and Administrative Expense": "4.44",
"Amortization of Intangible Assets": "-17.7",
"Other Revenues": "-7.79",
"Other Net Income": "5.49",
"Comprehensive Net Income": "-63.0",
"Economic Capital Ratio": "5.68"
},
"2015": {
"Liabilities, Non-Current": "48.3",
"Liabilities": "83.4",
"Assets": "9.46",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "169",
"Liabilities, Current": "15.0",
"Other Liabilities": "25.7",
"Assets, Current": "-5.23",
"Other Assets": "-4.49",
"Intangible Assets": "24.3",
"Amortization of Intangible Assets": "-16.4",
"Expenses": "15.1",
"Revenues": "29.6",
"Net Income": "46.3",
"Selling, General and Administrative Expense": "-11.3",
"Research and Development": "-2.41",
"Other Expenses": "45.1",
"Other Revenues": "29.6",
"Comprehensive Net Income": "49.0",
"Other Compr. Net Income": "2.69",
"Economic Capital Ratio": "133"
},
"2016": {
"Liabilities, Non-Current": "62.3",
"Liabilities": "102",
"Stockholders Equity": "105",
"ECR before LimitedLiability": "194",
"Liabilities, Current": "13.0",
"Other Liabilities": "34.9",
"Other Assets": "-7.62",
"Assets": "8.59",
"Assets, Non-Current": "2.55",
"Intangible Assets": "25.6",
"Assets, Current": "-5.57",
"Other Expenses": "67.3",
"Expenses": "23.1",
"Revenues": "37.6",
"Net Income": "58.7",
"Research and Development": "-4.84",
"Amortization of Intangible Assets": "-15.9",
"Selling, General and Administrative Expense": "-23.9",
"Other Revenues": "37.6",
"Comprehensive Net Income": "59.2",
"Economic Capital Ratio": "142"
},
"2017": {
"Liabilities, Non-Current": "62.9",
"Liabilities": "118",
"Assets": "10.1",
"Stockholders Equity": "134",
"ECR before LimitedLiability": "207",
"Liabilities, Current": "32.3",
"Other Liabilities": "35.3",
"Other Assets": "-5.23",
"Intangible Assets": "15.7",
"Assets, Non-Current": "3.16",
"Other Expenses": "58.2",
"Expenses": "37.4",
"Revenues": "47.4",
"Net Income": "81.8",
"Research and Development": "8.02",
"Amortization of Intangible Assets": "-14.1",
"Selling, General and Administrative Expense": "-14.8",
"Other Revenues": "47.4",
"Comprehensive Net Income": "79.9",
"Other Net Income": "-2.75",
"Economic Capital Ratio": "168"
},
"2018": {
"Other Liabilities": "31.2",
"Liabilities": "138",
"Assets": "15.9",
"Stockholders Equity": "168",
"ECR before LimitedLiability": "294",
"Liabilities, Current": "64.9",
"Liabilities, Non-Current": "61.2",
"Intangible Assets": "18.8",
"Other Assets": "-4.03",
"Assets, Non-Current": "4.74",
"Research and Development": "3.96",
"Expenses": "25.1",
"Revenues": "55.0",
"Net Income": "85.2",
"Other Expenses": "40.3",
"Selling, General and Administrative Expense": "-3.80",
"Amortization of Intangible Assets": "-15.4",
"Other Revenues": "55.0",
"Comprehensive Net Income": "86.5",
"Other Net Income": "5.51",
"Economic Capital Ratio": "169"
},
"2019": {
"Other Liabilities": "29.5",
"Liabilities": "129",
"Stockholders Equity": "128",
"ECR before LimitedLiability": "244",
"Liabilities, Non-Current": "85.2",
"Liabilities, Current": "26.9",
"Assets, Current": "-1.44",
"Assets": "6.64",
"Intangible Assets": "11.2",
"Other Assets": "-2.10",
"Assets, Non-Current": "1.68",
"Other Expenses": "40.4",
"Expenses": "31.1",
"Revenues": "63.6",
"Net Income": "93.6",
"Amortization of Intangible Assets": "-14.3",
"Research and Development": "8.58",
"Selling, General and Administrative Expense": "-3.60",
"Other Revenues": "63.6",
"Comprehensive Net Income": "92.6",
"Economic Capital Ratio": "191"
},
"2020": {
"Liabilities, Non-Current": "94.8",
"Liabilities": "160",
"Assets": "6.34",
"Stockholders Equity": "149",
"ECR before LimitedLiability": "205",
"Other Liabilities": "42.5",
"Liabilities, Current": "46.8",
"Other Assets": "-3.56",
"Assets, Non-Current": "2.95",
"Intangible Assets": "12.6",
"Other Expenses": "48.1",
"Expenses": "9.71",
"Revenues": "52.2",
"Net Income": "49.6",
"Selling, General and Administrative Expense": "-30.6",
"Amortization of Intangible Assets": "-8.26",
"Other Revenues": "52.2",
"Other Net Income": "-12.4",
"Comprehensive Net Income": "46.7",
"Other Compr. Net Income": "-2.86",
"Economic Capital Ratio": "173"
},
"2021": {
"Liabilities, Current": "60.1",
"Liabilities": "166",
"Stockholders Equity": "122",
"ECR before LimitedLiability": "240",
"Liabilities, Non-Current": "84.9",
"Other Liabilities": "47.6",
"Amortization of Intangible Assets": "-3.02",
"Expenses": "15.9",
"Net Income": "107",
"Research and Development": "4.69",
"Selling, General and Administrative Expense": "-18.1",
"Other Expenses": "32.3",
"Other Revenues": "84.0",
"Revenues": "84.0",
"Assets, Current": "-3.31",
"Other Assets": "-3.83",
"Intangible Assets": "8.05",
"Comprehensive Net Income": "104",
"Other Net Income": "7.23",
"Other Compr. Net Income": "-2.68",
"Economic Capital Ratio": "205"
},
"2022": {
"Liabilities, Current": "48.4",
"Liabilities": "169",
"Stockholders Equity": "123",
"ECR before LimitedLiability": "289",
"Other Liabilities": "54.9",
"Liabilities, Non-Current": "90.4",
"Other Expenses": "31.9",
"Expenses": "27.6",
"Net Income": "128",
"Selling, General and Administrative Expense": "-4.55",
"Amortization of Intangible Assets": "2.20",
"Research and Development": "-1.96",
"Other Revenues": "106",
"Revenues": "106",
"Assets, Non-Current": "1.04",
"Intangible Assets": "2.11",
"Other Assets": "-0.867",
"Comprehensive Net Income": "135",
"Other Net Income": "-5.25",
"Other Compr. Net Income": "6.70",
"Economic Capital Ratio": "218"
},
"2023": {
"Liabilities, Current": "-38.4",
"Liabilities": "32.3",
"Stockholders Equity": "166",
"ECR before LimitedLiability": "184",
"Other Liabilities": "22.9",
"Liabilities, Non-Current": "44.0",
"Property, Plant and Equipment": "-3.63",
"Assets": "55.7",
"Intangible Assets": "69.0",
"Assets, Current": "-1.77",
"Other Assets": "-2.56",
"Assets, Non-Current": "2.85",
"Research and Development": "12.2",
"Expenses": "49.9",
"Other Revenues": "-1.11",
"Net Income": "48.1",
"Selling, General and Administrative Expense": "-4.32",
"Other Expenses": "41.4",
"Comprehensive Net Income": "50.2",
"Other Compr. Net Income": "2.11",
"Economic Capital Ratio": "133"
},
"2024": {
"Other Liabilities": "3.83",
"Liabilities": "9.22",
"Stockholders Equity": "-44.6",
"ECR before LimitedLiability": "-190",
"Liabilities, Current": "3.23",
"Liabilities, Non-Current": "7.17",
"Assets, Current": "-55.0",
"Assets": "-113",
"Other Assets": "-25.4",
"Assets, Non-Current": "1.97",
"Intangible Assets": "3.12",
"Property, Plant and Equipment": "-25.9",
"Other Expenses": "-228",
"Expenses": "-165",
"Revenues": "-31.3",
"Net Income": "-254",
"Research and Development": "7.89",
"Selling, General and Administrative Expense": "4.18",
"Other Revenues": "-31.3",
"Comprehensive Net Income": "-257",
"Economic Capital Ratio": "-222"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000088941_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "2,348",
"Assets, Current": "219,466",
"Assets, Non-Current": "9,455",
"Intangible Assets": "213,994",
"Liabilities, Current": "73,380",
"Liabilities, Non-Current": "0",
"Other Assets": "33,316",
"Other Compr. Net Income": "0",
"Other Expenses": "163,528",
"Other Liabilities": "0",
"Other Net Income": "3,054",
"Other Revenues": "286,560",
"Property, Plant and Equipment": "38,063",
"Research and Development": "44,847",
"Selling, General and Administrative Expense": "77,934"
},
"output_variables": {
"Liabilities": "73,380",
"Assets": "514,294",
"Expenses": "288,657",
"Revenues": "286,560",
"Stockholders Equity": "440,914",
"Net Income": "957",
"Comprehensive Net Income": "957",
"BaseVar": "1,401,226",
"ECR before LimitedLiability": "352%",
"Economic Capital Ratio": "353%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "353,698",
"Assets, Non-Current": "17,907",
"Intangible Assets": "204,474",
"Liabilities, Current": "93,825",
"Liabilities, Non-Current": "0",
"Other Assets": "27,086",
"Other Compr. Net Income": "0",
"Other Expenses": "202,476",
"Other Liabilities": "0",
"Other Net Income": "574",
"Other Revenues": "454,502",
"Property, Plant and Equipment": "56,778",
"Research and Development": "69,624",
"Selling, General and Administrative Expense": "110,404"
},
"output_variables": {
"Liabilities": "93,825",
"Assets": "659,943",
"Expenses": "382,504",
"Revenues": "454,502",
"Stockholders Equity": "566,118",
"Net Income": "72,572",
"Comprehensive Net Income": "72,572",
"BaseVar": "1,980,850",
"ECR before LimitedLiability": "425%",
"Economic Capital Ratio": "425%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "427,312",
"Assets, Non-Current": "15,403",
"Intangible Assets": "196,371",
"Liabilities, Current": "66,982",
"Liabilities, Non-Current": "0",
"Other Assets": "17,522",
"Other Compr. Net Income": "-208",
"Other Expenses": "210,901",
"Other Liabilities": "0",
"Other Net Income": "593",
"Other Revenues": "480,601",
"Property, Plant and Equipment": "69,713",
"Research and Development": "80,577",
"Selling, General and Administrative Expense": "100,629"
},
"output_variables": {
"Liabilities": "66,982",
"Assets": "726,321",
"Expenses": "392,107",
"Revenues": "480,601",
"Stockholders Equity": "659,339",
"Net Income": "89,087",
"Comprehensive Net Income": "88,879",
"BaseVar": "2,069,421",
"ECR before LimitedLiability": "475%",
"Economic Capital Ratio": "475%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "29,244",
"Assets, Current": "405,993",
"Assets, Non-Current": "22,071",
"Intangible Assets": "599,642",
"Liabilities, Current": "157,682",
"Liabilities, Non-Current": "0",
"Other Assets": "41,470",
"Other Compr. Net Income": "-182",
"Other Expenses": "237,588",
"Other Liabilities": "0",
"Other Net Income": "-977",
"Other Revenues": "578,827",
"Property, Plant and Equipment": "101,837",
"Research and Development": "120,009",
"Selling, General and Administrative Expense": "149,070"
},
"output_variables": {
"Liabilities": "157,682",
"Assets": "1,171,013",
"Expenses": "535,911",
"Revenues": "578,827",
"Stockholders Equity": "1,013,331",
"Net Income": "41,939",
"Comprehensive Net Income": "41,757",
"BaseVar": "2,801,290",
"ECR before LimitedLiability": "381%",
"Economic Capital Ratio": "381%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "29,002",
"Assets, Current": "393,596",
"Assets, Non-Current": "23,359",
"Intangible Assets": "417,842",
"Liabilities, Current": "110,890",
"Liabilities, Non-Current": "0",
"Other Assets": "4,022",
"Other Compr. Net Income": "-100",
"Other Expenses": "466,235",
"Other Liabilities": "0",
"Other Net Income": "-1,390",
"Other Revenues": "594,977",
"Property, Plant and Equipment": "110,121",
"Research and Development": "137,437",
"Selling, General and Administrative Expense": "125,379"
},
"output_variables": {
"Liabilities": "110,890",
"Assets": "948,940",
"Expenses": "758,053",
"Revenues": "594,977",
"Stockholders Equity": "838,050",
"Net Income": "-164,466",
"Comprehensive Net Income": "-164,566",
"BaseVar": "3,123,821",
"ECR before LimitedLiability": "251%",
"Economic Capital Ratio": "255%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "25,718",
"Assets, Current": "396,688",
"Assets, Non-Current": "35,247",
"Intangible Assets": "381,919",
"Liabilities, Current": "108,041",
"Liabilities, Non-Current": "0",
"Other Assets": "106",
"Other Compr. Net Income": "-90",
"Other Expenses": "257,880",
"Other Liabilities": "0",
"Other Net Income": "165",
"Other Revenues": "557,885",
"Property, Plant and Equipment": "115,471",
"Research and Development": "119,371",
"Selling, General and Administrative Expense": "127,134"
},
"output_variables": {
"Liabilities": "108,041",
"Assets": "929,431",
"Expenses": "530,103",
"Revenues": "557,885",
"Stockholders Equity": "821,390",
"Net Income": "27,947",
"Comprehensive Net Income": "27,857",
"BaseVar": "2,602,721",
"ECR before LimitedLiability": "391%",
"Economic Capital Ratio": "391%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "25,059",
"Assets, Current": "341,221",
"Assets, Non-Current": "43,803",
"Intangible Assets": "418,133",
"Liabilities, Current": "103,887",
"Liabilities, Non-Current": "0",
"Other Assets": "7,354",
"Other Compr. Net Income": "490",
"Other Expenses": "194,155",
"Other Liabilities": "0",
"Other Net Income": "-9,620",
"Other Revenues": "490,219",
"Property, Plant and Equipment": "101,006",
"Research and Development": "113,737",
"Selling, General and Administrative Expense": "136,151"
},
"output_variables": {
"Liabilities": "103,887",
"Assets": "911,517",
"Expenses": "469,102",
"Revenues": "490,219",
"Stockholders Equity": "807,630",
"Net Income": "11,497",
"Comprehensive Net Income": "11,987",
"BaseVar": "2,364,162",
"ECR before LimitedLiability": "381%",
"Economic Capital Ratio": "381%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "25,301",
"Assets, Current": "438,428",
"Assets, Non-Current": "67,235",
"Intangible Assets": "391,476",
"Liabilities, Current": "122,975",
"Liabilities, Non-Current": "0",
"Other Assets": "5,493",
"Other Compr. Net Income": "-1,947",
"Other Expenses": "212,081",
"Other Liabilities": "0",
"Other Net Income": "-11,021",
"Other Revenues": "544,272",
"Property, Plant and Equipment": "108,910",
"Research and Development": "102,500",
"Selling, General and Administrative Expense": "138,708"
},
"output_variables": {
"Liabilities": "122,975",
"Assets": "1,011,542",
"Expenses": "478,590",
"Revenues": "544,272",
"Stockholders Equity": "888,567",
"Net Income": "54,661",
"Comprehensive Net Income": "52,714",
"BaseVar": "2,550,873",
"ECR before LimitedLiability": "402%",
"Economic Capital Ratio": "402%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "27,867",
"Assets, Current": "461,232",
"Assets, Non-Current": "93,618",
"Intangible Assets": "402,104",
"Liabilities, Current": "126,208",
"Liabilities, Non-Current": "0",
"Other Assets": "4,236",
"Other Compr. Net Income": "94",
"Other Expenses": "267,584",
"Other Liabilities": "0",
"Other Net Income": "-4,869",
"Other Revenues": "587,847",
"Property, Plant and Equipment": "124,586",
"Research and Development": "104,798",
"Selling, General and Administrative Expense": "146,303"
},
"output_variables": {
"Liabilities": "126,208",
"Assets": "1,085,776",
"Expenses": "546,552",
"Revenues": "587,847",
"Stockholders Equity": "959,568",
"Net Income": "36,426",
"Comprehensive Net Income": "36,520",
"BaseVar": "2,787,870",
"ECR before LimitedLiability": "394%",
"Economic Capital Ratio": "394%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "26,649",
"Assets, Current": "485,304",
"Assets, Non-Current": "57,028",
"Intangible Assets": "387,699",
"Liabilities, Current": "129,914",
"Liabilities, Non-Current": "0",
"Other Assets": "14,261",
"Other Compr. Net Income": "-2,407",
"Other Expenses": "271,110",
"Other Liabilities": "0",
"Other Net Income": "-5,505",
"Other Revenues": "627,196",
"Property, Plant and Equipment": "118,488",
"Research and Development": "109,047",
"Selling, General and Administrative Expense": "145,246"
},
"output_variables": {
"Liabilities": "129,914",
"Assets": "1,062,780",
"Expenses": "552,052",
"Revenues": "627,196",
"Stockholders Equity": "932,866",
"Net Income": "69,639",
"Comprehensive Net Income": "67,232",
"BaseVar": "2,869,758",
"ECR before LimitedLiability": "409%",
"Economic Capital Ratio": "409%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "16,546",
"Assets, Current": "460,736",
"Assets, Non-Current": "76,032",
"Intangible Assets": "371,153",
"Liabilities, Current": "98,641",
"Liabilities, Non-Current": "0",
"Other Assets": "20,094",
"Other Compr. Net Income": "-2,554",
"Other Expenses": "222,522",
"Other Liabilities": "0",
"Other Net Income": "-6,104",
"Other Revenues": "547,512",
"Property, Plant and Equipment": "124,418",
"Research and Development": "107,368",
"Selling, General and Administrative Expense": "163,106"
},
"output_variables": {
"Liabilities": "98,641",
"Assets": "1,052,433",
"Expenses": "509,542",
"Revenues": "547,512",
"Stockholders Equity": "953,792",
"Net Income": "31,866",
"Comprehensive Net Income": "29,312",
"BaseVar": "2,616,375",
"ECR before LimitedLiability": "407%",
"Economic Capital Ratio": "407%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "8,265",
"Assets, Current": "474,728",
"Assets, Non-Current": "88,070",
"Intangible Assets": "362,887",
"Liabilities, Current": "109,573",
"Liabilities, Non-Current": "0",
"Other Assets": "25,483",
"Other Compr. Net Income": "-1,966",
"Other Expenses": "241,741",
"Other Liabilities": "0",
"Other Net Income": "-4,883",
"Other Revenues": "595,117",
"Property, Plant and Equipment": "130,934",
"Research and Development": "117,529",
"Selling, General and Administrative Expense": "162,832"
},
"output_variables": {
"Liabilities": "109,573",
"Assets": "1,082,102",
"Expenses": "530,367",
"Revenues": "595,117",
"Stockholders Equity": "972,529",
"Net Income": "59,867",
"Comprehensive Net Income": "57,901",
"BaseVar": "2,764,255",
"ECR before LimitedLiability": "419%",
"Economic Capital Ratio": "419%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "502,295",
"Assets, Non-Current": "107,928",
"Intangible Assets": "357,945",
"Liabilities, Current": "128,399",
"Liabilities, Non-Current": "0",
"Other Assets": "27,803",
"Other Compr. Net Income": "6,112",
"Other Expenses": "301,673",
"Other Liabilities": "0",
"Other Net Income": "2,595",
"Other Revenues": "740,858",
"Property, Plant and Equipment": "134,940",
"Research and Development": "147,925",
"Selling, General and Administrative Expense": "168,210"
},
"output_variables": {
"Liabilities": "128,399",
"Assets": "1,130,911",
"Expenses": "617,808",
"Revenues": "740,858",
"Stockholders Equity": "1,002,512",
"Net Income": "125,645",
"Comprehensive Net Income": "131,757",
"BaseVar": "3,248,174",
"ECR before LimitedLiability": "453%",
"Economic Capital Ratio": "453%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "821",
"Assets, Current": "722,786",
"Assets, Non-Current": "116,961",
"Intangible Assets": "1,496,805",
"Liabilities, Current": "396,855",
"Liabilities, Non-Current": "0",
"Other Assets": "63,783",
"Other Compr. Net Income": "5,443",
"Other Expenses": "307,299",
"Other Liabilities": "0",
"Other Net Income": "4,719",
"Other Revenues": "756,533",
"Property, Plant and Equipment": "169,293",
"Research and Development": "166,948",
"Selling, General and Administrative Expense": "224,812"
},
"output_variables": {
"Liabilities": "396,855",
"Assets": "2,569,628",
"Expenses": "699,880",
"Revenues": "756,533",
"Stockholders Equity": "2,172,773",
"Net Income": "61,372",
"Comprehensive Net Income": "66,815",
"BaseVar": "4,291,733",
"ECR before LimitedLiability": "360%",
"Economic Capital Ratio": "360%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "14,913",
"Assets, Current": "534,197",
"Assets, Non-Current": "91,113",
"Intangible Assets": "576,793",
"Liabilities, Current": "217,156",
"Liabilities, Non-Current": "0",
"Other Assets": "18,014",
"Other Compr. Net Income": "-6,354",
"Other Expenses": "1,541,758",
"Other Liabilities": "0",
"Other Net Income": "2,554",
"Other Revenues": "868,758",
"Property, Plant and Equipment": "153,618",
"Research and Development": "186,450",
"Selling, General and Administrative Expense": "220,220"
},
"output_variables": {
"Liabilities": "217,156",
"Assets": "1,373,735",
"Expenses": "1,963,341",
"Revenues": "868,758",
"Stockholders Equity": "1,156,579",
"Net Income": "-1,092,029",
"Comprehensive Net Income": "-1,098,383",
"BaseVar": "6,235,974",
"ECR before LimitedLiability": "-189%",
"Economic Capital Ratio": "12%"
}
}
},
"top_rated": false,
"trend": -47.0,
"value": 0.11798958253781938,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000088941.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000088941.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000088941.svg"
},
{
"company_id": "0001828805",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0001828805.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0001828805.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001828805_main_keyfigs.svg",
"name": "Aeluma Inc",
"rank": 59,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Aeluma 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 Aeluma Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 0.0064% points.The greatest weakness of Aeluma Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 168% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.0064%, being 234% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0001828805_2025_Aeluma_Inc.pdf",
"shrinked_graph_json": {
"2024": {
"Other Liabilities": "0",
"Liabilities": "0",
"Stockholders Equity": "-1.12",
"ECR before LimitedLiability": "-202",
"Assets, Current": "-3.63",
"Assets": "-11.1",
"Other Assets": "0",
"Assets, Non-Current": "-0.0102",
"Intangible Assets": "-1.99",
"Property, Plant and Equipment": "0",
"Other Expenses": "0",
"Expenses": "-39.2",
"Revenues": "-8.03",
"Net Income": "-167",
"Amortization of Intangible Assets": "0",
"Research and Development": "-10.2",
"Selling, General and Administrative Expense": "-8.45",
"Other Revenues": "-8.03",
"Other Net Income": "0",
"Comprehensive Net Income": "-168",
"Economic Capital Ratio": "-234"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0001828805_strength_weakness.svg",
"table_records": {
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,393",
"Assets, Non-Current": "13",
"Intangible Assets": "7.0",
"Liabilities, Current": "627",
"Liabilities, Non-Current": "941",
"Other Assets": "962",
"Other Compr. Net Income": "0",
"Other Expenses": "619",
"Other Liabilities": "0",
"Other Net Income": "1.0",
"Other Revenues": "919",
"Property, Plant and Equipment": "1,469",
"Research and Development": "2,507",
"Selling, General and Administrative Expense": "2,356"
},
"output_variables": {
"Liabilities": "1,568",
"Assets": "3,844",
"Expenses": "5,482",
"Revenues": "919",
"Stockholders Equity": "2,276",
"Net Income": "-4,562",
"Comprehensive Net Income": "-4,562",
"BaseVar": "14,966",
"ECR before LimitedLiability": "-449%",
"Economic Capital Ratio": "0.0064%"
}
}
},
"top_rated": false,
"trend": null,
"value": 6.36901068415484e-05,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0001828805.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0001828805.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0001828805.svg"
},
{
"company_id": "0000890394",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution_0000890394.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2024/graphs/IME_0000890394.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000890394.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000890394_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000890394_main_keyfigs.svg",
"name": "Peraso Inc",
"rank": 60,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Peraso 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 Peraso Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 0.0000042% points.The greatest weakness of Peraso Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 207% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.0000042%, being 234% points below the market average of 234%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2024/report/0000890394_2025_Peraso_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "7.69",
"Liabilities": "21.1",
"Stockholders Equity": "325",
"ECR before LimitedLiability": "266",
"Liabilities, Non-Current": "15.6",
"Liabilities, Current": "-2.03",
"Other Assets": "-3.73",
"Assets": "-118",
"Assets, Current": "-32.9",
"Intangible Assets": "-18.0",
"Property, Plant and Equipment": "1.08",
"Research and Development": "-188",
"Expenses": "110",
"Revenues": "-24.6",
"Net Income": "86.4",
"Selling, General and Administrative Expense": "-45.5",
"Other Expenses": "328",
"Other Revenues": "-24.6",
"Comprehensive Net Income": "86.4",
"Other Net Income": "1.16",
"Economic Capital Ratio": "209"
},
"2012": {
"Liabilities, Non-Current": "12.1",
"Liabilities": "22.6",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "-46.9",
"Other Liabilities": "6.84",
"Liabilities, Current": "4.50",
"Intangible Assets": "93.4",
"Assets": "141",
"Other Assets": "14.6",
"Assets, Current": "58.7",
"Property, Plant and Equipment": "-12.9",
"Other Expenses": "101",
"Expenses": "-72.0",
"Revenues": "-143",
"Net Income": "-232",
"Selling, General and Administrative Expense": "-24.2",
"Research and Development": "-210",
"Other Revenues": "-143",
"Other Net Income": "2.89",
"Comprehensive Net Income": "-232",
"Economic Capital Ratio": "-105"
},
"2013": {
"Other Liabilities": "9.29",
"Liabilities": "43.3",
"Stockholders Equity": "176",
"ECR before LimitedLiability": "-10.4",
"Liabilities, Current": "24.2",
"Liabilities, Non-Current": "14.5",
"Assets": "188",
"Intangible Assets": "67.7",
"Assets, Current": "59.1",
"Other Assets": "33.1",
"Property, Plant and Equipment": "-12.2",
"Expenses": "-56.9",
"Revenues": "-145",
"Net Income": "-207",
"Other Expenses": "90.9",
"Research and Development": "-171",
"Selling, General and Administrative Expense": "-10.6",
"Other Revenues": "-145",
"Other Net Income": "1.67",
"Comprehensive Net Income": "-207",
"Economic Capital Ratio": "-41.7"
},
"2014": {
"Other Liabilities": "2.16",
"Liabilities": "12.7",
"Stockholders Equity": "51.7",
"Liabilities, Non-Current": "3.82",
"Liabilities, Current": "5.06",
"Other Assets": "-2.15",
"Assets": "53.5",
"ECR before LimitedLiability": "-145",
"Property, Plant and Equipment": "-5.79",
"Assets, Current": "12.2",
"Intangible Assets": "55.2",
"Research and Development": "-249",
"Expenses": "-125",
"Revenues": "-146",
"Net Income": "-325",
"Other Expenses": "46.1",
"Selling, General and Administrative Expense": "-2.74",
"Other Revenues": "-146",
"Other Net Income": "1.25",
"Comprehensive Net Income": "-324",
"Economic Capital Ratio": "-193"
},
"2015": {
"Liabilities, Non-Current": "5.46",
"Liabilities": "11.0",
"Stockholders Equity": "46.8",
"ECR before LimitedLiability": "-172",
"Liabilities, Current": "3.14",
"Other Liabilities": "2.23",
"Assets, Current": "15.6",
"Assets": "49.2",
"Property, Plant and Equipment": "-6.97",
"Other Assets": "-5.63",
"Intangible Assets": "50.1",
"Assets, Non-Current": "-0.954",
"Expenses": "-117",
"Revenues": "-141",
"Net Income": "-329",
"Selling, General and Administrative Expense": "-6.01",
"Research and Development": "-220",
"Other Expenses": "42.1",
"Other Revenues": "-141",
"Comprehensive Net Income": "-327",
"Economic Capital Ratio": "-208"
},
"2016": {
"Other Assets": "-0.234",
"Assets": "-1.92",
"Stockholders Equity": "-0.479",
"Liabilities, Non-Current": "0",
"ECR before LimitedLiability": "-188",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Property, Plant and Equipment": "-0.0924",
"Assets, Current": "-0.467",
"Other Expenses": "-0.0219",
"Expenses": "-27.8",
"Revenues": "-13.0",
"Net Income": "-155",
"Research and Development": "-13.0",
"Amortization of Intangible Assets": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "-13.0",
"Other Liabilities": "0",
"Comprehensive Net Income": "-155",
"Other Net Income": "0",
"Economic Capital Ratio": "-239"
},
"2017": {
"Liabilities, Non-Current": "6.89",
"Liabilities": "-23.5",
"Stockholders Equity": "-28.3",
"ECR before LimitedLiability": "-165",
"Liabilities, Current": "-5.62",
"Other Liabilities": "-25.7",
"Other Assets": "-14.2",
"Assets": "-9.00",
"Assets, Current": "-20.1",
"Intangible Assets": "28.7",
"Property, Plant and Equipment": "-11.9",
"Other Expenses": "11.8",
"Expenses": "-24.5",
"Revenues": "-27.3",
"Net Income": "-72.5",
"Research and Development": "-27.1",
"Selling, General and Administrative Expense": "-8.81",
"Other Revenues": "-27.3",
"Comprehensive Net Income": "-72.9",
"Other Net Income": "1.70",
"Economic Capital Ratio": "-204"
},
"2018": {
"Other Liabilities": "-0.156",
"Liabilities": "0.325",
"Stockholders Equity": "-53.3",
"ECR before LimitedLiability": "-99.2",
"Liabilities, Current": "0.290",
"Liabilities, Non-Current": "0.214",
"Intangible Assets": "-21.9",
"Assets": "-126",
"Other Assets": "-5.58",
"Property, Plant and Equipment": "-15.9",
"Assets, Current": "-28.6",
"Assets, Non-Current": "-0.357",
"Research and Development": "-0.309",
"Expenses": "-110",
"Net Income": "-101",
"Other Net Income": "0.212",
"Other Expenses": "-121",
"Selling, General and Administrative Expense": "0.256",
"Comprehensive Net Income": "-98.5",
"Other Revenues": "-0.143",
"Economic Capital Ratio": "-224"
},
"2019": {
"Other Liabilities": "-64.3",
"Liabilities": "21.1",
"Stockholders Equity": "-146",
"ECR before LimitedLiability": "-86.7",
"Liabilities, Non-Current": "25.4",
"Liabilities, Current": "20.5",
"Assets": "-111",
"Intangible Assets": "-65.7",
"Property, Plant and Equipment": "-50.0",
"Other Assets": "-22.1",
"Assets, Non-Current": "-9.37",
"Other Expenses": "26.8",
"Expenses": "-83.0",
"Revenues": "20.4",
"Net Income": "-50.4",
"Research and Development": "-79.4",
"Selling, General and Administrative Expense": "-62.2",
"Other Revenues": "20.4",
"Other Net Income": "9.01",
"Comprehensive Net Income": "-49.9",
"Economic Capital Ratio": "-140"
},
"2020": {
"Liabilities, Non-Current": "14.7",
"Liabilities": "1.88",
"Stockholders Equity": "-99.1",
"ECR before LimitedLiability": "-169",
"Other Liabilities": "-23.0",
"Liabilities, Current": "5.65",
"Other Assets": "-14.3",
"Assets": "-83.0",
"Property, Plant and Equipment": "-22.7",
"Assets, Non-Current": "-4.69",
"Intangible Assets": "-24.7",
"Other Expenses": "27.3",
"Expenses": "-54.2",
"Revenues": "-7.61",
"Net Income": "-79.2",
"Research and Development": "-43.8",
"Selling, General and Administrative Expense": "-38.6",
"Other Revenues": "-7.61",
"Other Net Income": "-3.40",
"Comprehensive Net Income": "-80.2",
"Economic Capital Ratio": "-201"
},
"2021": {
"Liabilities, Current": "-6.99",
"Liabilities": "37.1",
"Stockholders Equity": "159",
"ECR before LimitedLiability": "39.2",
"Liabilities, Non-Current": "28.1",
"Other Liabilities": "17.2",
"Assets, Current": "43.4",
"Assets": "124",
"Intangible Assets": "64.2",
"Assets, Non-Current": "-2.34",
"Property, Plant and Equipment": "-4.77",
"Expenses": "-33.1",
"Revenues": "-78.8",
"Net Income": "-109",
"Research and Development": "-111",
"Selling, General and Administrative Expense": "-46.2",
"Other Expenses": "94.6",
"Other Revenues": "-78.8",
"Comprehensive Net Income": "-110",
"Other Net Income": "5.40",
"Economic Capital Ratio": "4.51"
},
"2022": {
"Liabilities, Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-0.0398",
"ECR before LimitedLiability": "-164",
"Liabilities, Non-Current": "0",
"Property, Plant and Equipment": "0",
"Assets": "-24.2",
"Assets, Current": "-0.786",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Other Assets": "0",
"Other Expenses": "0",
"Expenses": "-43.0",
"Revenues": "-0.0928",
"Net Income": "-170",
"Selling, General and Administrative Expense": "0",
"Research and Development": "-4.38",
"Other Revenues": "-0.0928",
"Comprehensive Net Income": "-167",
"Other Net Income": "0",
"Economic Capital Ratio": "-235"
},
"2023": {
"Liabilities, Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-28.9",
"ECR before LimitedLiability": "-176",
"Liabilities, Non-Current": "0",
"Property, Plant and Equipment": "-0.0597",
"Assets": "-61.1",
"Intangible Assets": "-0.0158",
"Assets, Current": "-11.1",
"Other Assets": "0",
"Assets, Non-Current": "0",
"Research and Development": "-8.79",
"Expenses": "-24.1",
"Revenues": "0",
"Net Income": "-58.7",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Comprehensive Net Income": "-58.5",
"Other Net Income": "0",
"Economic Capital Ratio": "-228"
},
"2024": {
"Other Liabilities": "0",
"Liabilities": "0",
"Stockholders Equity": "-207",
"ECR before LimitedLiability": "-202",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Assets, Current": "-37.2",
"Assets": "-168",
"Other Assets": "-0.152",
"Assets, Non-Current": "0",
"Intangible Assets": "-12.9",
"Property, Plant and Equipment": "-1.81",
"Other Expenses": "0",
"Expenses": "-84.0",
"Revenues": "0",
"Net Income": "-65.8",
"Research and Development": "-4.83",
"Selling, General and Administrative Expense": "-3.98",
"Other Revenues": "0",
"Comprehensive Net Income": "-66.8",
"Economic Capital Ratio": "-234"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2024/plot_over_time/0000890394_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "52,003",
"Assets, Non-Current": "181",
"Intangible Assets": "27,534",
"Liabilities, Current": "4,035",
"Liabilities, Non-Current": "0",
"Other Assets": "8,537",
"Other Compr. Net Income": "0",
"Other Expenses": "-32,028",
"Other Liabilities": "109",
"Other Net Income": "206",
"Other Revenues": "14,107",
"Property, Plant and Equipment": "1,382",
"Research and Development": "26,216",
"Selling, General and Administrative Expense": "8,869"
},
"output_variables": {
"Liabilities": "4,144",
"Assets": "89,637",
"Expenses": "3,057",
"Revenues": "14,107",
"Stockholders Equity": "85,493",
"Net Income": "11,256",
"Comprehensive Net Income": "11,256",
"BaseVar": "80,154",
"ECR before LimitedLiability": "519%",
"Economic Capital Ratio": "519%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "34,976",
"Assets, Non-Current": "149",
"Intangible Assets": "25,788",
"Liabilities, Current": "4,821",
"Liabilities, Non-Current": "0",
"Other Assets": "7,383",
"Other Compr. Net Income": "10",
"Other Expenses": "-2,847",
"Other Liabilities": "171",
"Other Net Income": "155",
"Other Revenues": "6,082",
"Property, Plant and Equipment": "1,238",
"Research and Development": "28,480",
"Selling, General and Administrative Expense": "8,218"
},
"output_variables": {
"Liabilities": "4,992",
"Assets": "69,534",
"Expenses": "33,851",
"Revenues": "6,082",
"Stockholders Equity": "64,542",
"Net Income": "-27,614",
"Comprehensive Net Income": "-27,604",
"BaseVar": "114,051",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "152%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "38,375",
"Assets, Non-Current": "193",
"Intangible Assets": "24,789",
"Liabilities, Current": "2,355",
"Liabilities, Non-Current": "0",
"Other Assets": "13,926",
"Other Compr. Net Income": "2.0",
"Other Expenses": "-85",
"Other Liabilities": "216",
"Other Net Income": "209",
"Other Revenues": "4,398",
"Property, Plant and Equipment": "706",
"Research and Development": "23,325",
"Selling, General and Administrative Expense": "6,161"
},
"output_variables": {
"Liabilities": "2,571",
"Assets": "77,989",
"Expenses": "29,401",
"Revenues": "4,398",
"Stockholders Equity": "75,418",
"Net Income": "-24,794",
"Comprehensive Net Income": "-24,792",
"BaseVar": "105,409",
"ECR before LimitedLiability": "202%",
"Economic Capital Ratio": "212%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "25,494",
"Assets, Non-Current": "244",
"Intangible Assets": "23,789",
"Liabilities, Current": "2,845",
"Liabilities, Non-Current": "0",
"Other Assets": "2,245",
"Other Compr. Net Income": "-23",
"Other Expenses": "2,425",
"Other Liabilities": "241",
"Other Net Income": "143",
"Other Revenues": "5,380",
"Property, Plant and Equipment": "854",
"Research and Development": "29,261",
"Selling, General and Administrative Expense": "6,519"
},
"output_variables": {
"Liabilities": "3,086",
"Assets": "52,626",
"Expenses": "38,205",
"Revenues": "5,380",
"Stockholders Equity": "49,540",
"Net Income": "-32,682",
"Comprehensive Net Income": "-32,705",
"BaseVar": "111,639",
"ECR before LimitedLiability": "-34%",
"Economic Capital Ratio": "56%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "23,265",
"Assets, Non-Current": "329",
"Intangible Assets": "23,468",
"Liabilities, Current": "3,604",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-6.0",
"Other Expenses": "2,560",
"Other Liabilities": "247",
"Other Net Income": "94",
"Other Revenues": "4,390",
"Property, Plant and Equipment": "1,630",
"Research and Development": "27,108",
"Selling, General and Administrative Expense": "6,299"
},
"output_variables": {
"Liabilities": "3,851",
"Assets": "48,692",
"Expenses": "35,967",
"Revenues": "4,390",
"Stockholders Equity": "44,841",
"Net Income": "-31,483",
"Comprehensive Net Income": "-31,489",
"BaseVar": "103,747",
"ECR before LimitedLiability": "-60%",
"Economic Capital Ratio": "50%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "12,251",
"Assets, Non-Current": "121",
"Intangible Assets": "13,499",
"Liabilities, Current": "3,334",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "16",
"Other Expenses": "14,341",
"Other Liabilities": "8,483",
"Other Net Income": "48",
"Other Revenues": "6,024",
"Property, Plant and Equipment": "1,274",
"Research and Development": "18,086",
"Selling, General and Administrative Expense": "5,693"
},
"output_variables": {
"Liabilities": "11,817",
"Assets": "27,145",
"Expenses": "38,120",
"Revenues": "6,024",
"Stockholders Equity": "15,328",
"Net Income": "-32,048",
"Comprehensive Net Income": "-32,032",
"BaseVar": "104,139",
"ECR before LimitedLiability": "-446%",
"Economic Capital Ratio": "0.0073%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,662",
"Assets, Non-Current": "263",
"Intangible Assets": "13,387",
"Liabilities, Current": "6,615",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,709",
"Other Liabilities": "9,178",
"Other Net Income": "59",
"Other Revenues": "8,842",
"Property, Plant and Equipment": "827",
"Research and Development": "8,158",
"Selling, General and Administrative Expense": "4,702"
},
"output_variables": {
"Liabilities": "15,793",
"Assets": "23,139",
"Expenses": "19,569",
"Revenues": "8,842",
"Stockholders Equity": "7,346",
"Net Income": "-10,668",
"Comprehensive Net Income": "-10,668",
"BaseVar": "73,986",
"ECR before LimitedLiability": "-122%",
"Economic Capital Ratio": "30%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,797",
"Assets, Non-Current": "260",
"Intangible Assets": "420",
"Liabilities, Current": "1,911",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "19,797",
"Other Liabilities": "2,688",
"Other Net Income": "12",
"Other Revenues": "16,600",
"Property, Plant and Equipment": "279",
"Research and Development": "4,129",
"Selling, General and Administrative Expense": "4,095"
},
"output_variables": {
"Liabilities": "4,599",
"Assets": "11,756",
"Expenses": "28,021",
"Revenues": "16,600",
"Stockholders Equity": "7,157",
"Net Income": "-11,409",
"Comprehensive Net Income": "-11,409",
"BaseVar": "93,650",
"ECR before LimitedLiability": "-330%",
"Economic Capital Ratio": "0.43%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,968",
"Assets, Non-Current": "78",
"Intangible Assets": "0",
"Liabilities, Current": "1,705",
"Liabilities, Non-Current": "0",
"Other Assets": "156",
"Other Compr. Net Income": "0",
"Other Expenses": "4,571",
"Other Liabilities": "2,858",
"Other Net Income": "103",
"Other Revenues": "10,086",
"Property, Plant and Equipment": "197",
"Research and Development": "4,182",
"Selling, General and Administrative Expense": "4,016"
},
"output_variables": {
"Liabilities": "4,563",
"Assets": "9,399",
"Expenses": "12,769",
"Revenues": "10,086",
"Stockholders Equity": "4,836",
"Net Income": "-2,580",
"Comprehensive Net Income": "-2,580",
"BaseVar": "50,946",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "79%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "7,857",
"Assets, Non-Current": "17",
"Intangible Assets": "0",
"Liabilities, Current": "1,836",
"Liabilities, Non-Current": "103",
"Other Assets": "303",
"Other Compr. Net Income": "0",
"Other Expenses": "2,572",
"Other Liabilities": "3,427",
"Other Net Income": "14",
"Other Revenues": "6,795",
"Property, Plant and Equipment": "121",
"Research and Development": "3,989",
"Selling, General and Administrative Expense": "4,028"
},
"output_variables": {
"Liabilities": "5,366",
"Assets": "8,298",
"Expenses": "10,589",
"Revenues": "6,795",
"Stockholders Equity": "2,932",
"Net Income": "-3,780",
"Comprehensive Net Income": "-3,780",
"BaseVar": "40,149",
"ECR before LimitedLiability": "-111%",
"Economic Capital Ratio": "34%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "23,678",
"Assets, Non-Current": "78",
"Intangible Assets": "18,301",
"Liabilities, Current": "5,594",
"Liabilities, Non-Current": "288",
"Other Assets": "3,545",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,853",
"Other Liabilities": "0",
"Other Net Income": "44",
"Other Revenues": "5,679",
"Property, Plant and Equipment": "2,349",
"Research and Development": "11,471",
"Selling, General and Administrative Expense": "7,016"
},
"output_variables": {
"Liabilities": "5,882",
"Assets": "47,951",
"Expenses": "16,634",
"Revenues": "5,679",
"Stockholders Equity": "42,069",
"Net Income": "-10,911",
"Comprehensive Net Income": "-10,911",
"BaseVar": "69,730",
"ECR before LimitedLiability": "210%",
"Economic Capital Ratio": "218%"
}
},
"2022": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "12,713",
"Assets, Non-Current": "123",
"Intangible Assets": "6,278",
"Liabilities, Current": "4,680",
"Liabilities, Non-Current": "470",
"Other Assets": "1,147",
"Other Compr. Net Income": "-25",
"Other Expenses": "16,301",
"Other Liabilities": "2,079",
"Other Net Income": "-89",
"Other Revenues": "14,868",
"Property, Plant and Equipment": "2,225",
"Research and Development": "19,768",
"Selling, General and Administrative Expense": "11,108"
},
"output_variables": {
"Liabilities": "7,229",
"Assets": "22,486",
"Expenses": "47,177",
"Revenues": "14,868",
"Stockholders Equity": "15,257",
"Net Income": "-32,398",
"Comprehensive Net Income": "-32,423",
"BaseVar": "133,892",
"ECR before LimitedLiability": "-596%",
"Economic Capital Ratio": "0.0000061%"
}
},
"2023": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,540",
"Assets, Non-Current": "123",
"Intangible Assets": "3,280",
"Liabilities, Current": "4,534",
"Liabilities, Non-Current": "0",
"Other Assets": "615",
"Other Compr. Net Income": "0",
"Other Expenses": "7,999",
"Other Liabilities": "2,097",
"Other Net Income": "358",
"Other Revenues": "13,749",
"Property, Plant and Equipment": "1,156",
"Research and Development": "14,398",
"Selling, General and Administrative Expense": "8,505"
},
"output_variables": {
"Liabilities": "6,631",
"Assets": "10,714",
"Expenses": "30,902",
"Revenues": "13,749",
"Stockholders Equity": "4,083",
"Net Income": "-16,795",
"Comprehensive Net Income": "-16,795",
"BaseVar": "94,865",
"ECR before LimitedLiability": "-632%",
"Economic Capital Ratio": "0.00000083%"
}
},
"2024": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "6,293",
"Assets, Non-Current": "121",
"Intangible Assets": "0",
"Liabilities, Current": "3,503",
"Liabilities, Non-Current": "0",
"Other Assets": "280",
"Other Compr. Net Income": "0",
"Other Expenses": "7,420",
"Other Liabilities": "237",
"Other Net Income": "0",
"Other Revenues": "14,597",
"Property, Plant and Equipment": "512",
"Research and Development": "9,232",
"Selling, General and Administrative Expense": "8,673"
},
"output_variables": {
"Liabilities": "3,740",
"Assets": "7,206",
"Expenses": "25,325",
"Revenues": "14,597",
"Stockholders Equity": "3,466",
"Net Income": "-10,728",
"Comprehensive Net Income": "-10,728",
"BaseVar": "81,924",
"ECR before LimitedLiability": "-603%",
"Economic Capital Ratio": "0.0000042%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 4.1839960354338634e-08,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2024/industry_indexes/0000890394.svg",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/equity/0000890394.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2024/analytics/profit_loss/0000890394.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2024/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"343 B"
],
[
"Assets",
"842 B"
],
[
"Expenses",
"305 B"
],
[
"Stockholders Equity",
"546 B"
]
],
"industry_id": "us_semiconductors",
"industry_label": "Semiconductors",
"num_companies": 60,
"num_top_companies": 15,
"ecr_records": {
"2009": {
"0000827054": {
"rank": 1,
"ecr": "485"
},
"0001274494": {
"rank": 2,
"ecr": "428"
},
"0000050863": {
"rank": 3,
"ecr": "406"
},
"0000097476": {
"rank": 4,
"ecr": "400"
},
"0001058057": {
"rank": 5,
"ecr": "381"
},
"0001054374": {
"rank": 6,
"ecr": "306"
},
"0001045810": {
"rank": 7,
"ecr": "287"
},
"0000945436": {
"rank": 8,
"ecr": "220"
},
"0000768251": {
"rank": 9,
"ecr": "210"
}
},
"2010": {
"0001130866": {
"rank": 1,
"ecr": "540"
},
"0001261694": {
"rank": 2,
"ecr": "481"
},
"0000913885": {
"rank": 3,
"ecr": "478"
},
"0000827054": {
"rank": 4,
"ecr": "477"
},
"0000050863": {
"rank": 5,
"ecr": "469"
},
"0000743988": {
"rank": 6,
"ecr": "451"
},
"0000895419": {
"rank": 7,
"ecr": "450"
},
"0000097476": {
"rank": 8,
"ecr": "446"
},
"0000310568": {
"rank": 9,
"ecr": "445"
},
"0001102934": {
"rank": 10,
"ecr": "443"
},
"0001054374": {
"rank": 11,
"ecr": "429"
},
"0001038074": {
"rank": 12,
"ecr": "410"
},
"0001274494": {
"rank": 13,
"ecr": "401"
},
"0000004127": {
"rank": 14,
"ecr": "398"
},
"0000833640": {
"rank": 15,
"ecr": "398"
},
"0001175609": {
"rank": 16,
"ecr": "397"
},
"0000006281": {
"rank": 17,
"ecr": "371"
},
"0000917273": {
"rank": 18,
"ecr": "371"
},
"0000872448": {
"rank": 19,
"ecr": "364"
},
"0000817720": {
"rank": 20,
"ecr": "356"
},
"0000088941": {
"rank": 21,
"ecr": "353"
},
"0000703361": {
"rank": 22,
"ecr": "345"
},
"0000316793": {
"rank": 23,
"ecr": "330"
},
"0000767920": {
"rank": 24,
"ecr": "327"
},
"0000768251": {
"rank": 25,
"ecr": "325"
},
"0000093384": {
"rank": 26,
"ecr": "309"
},
"0000006951": {
"rank": 27,
"ecr": "297"
},
"0001045810": {
"rank": 28,
"ecr": "289"
},
"0000002488": {
"rank": 29,
"ecr": "288"
},
"0001036960": {
"rank": 30,
"ecr": "267"
},
"0000743316": {
"rank": 31,
"ecr": "262"
},
"0001096325": {
"rank": 32,
"ecr": "230"
},
"0000911160": {
"rank": 33,
"ecr": "211"
},
"0001097864": {
"rank": 34,
"ecr": "207"
},
"0000703360": {
"rank": 35,
"ecr": "196"
},
"0000867773": {
"rank": 36,
"ecr": "183"
},
"0000945436": {
"rank": 37,
"ecr": "179"
},
"0000791915": {
"rank": 38,
"ecr": "171"
},
"0001047127": {
"rank": 39,
"ecr": "137"
}
},
"2011": {
"0000772406": {
"rank": 1,
"ecr": "663"
},
"0000724910": {
"rank": 2,
"ecr": "583"
},
"0001130866": {
"rank": 3,
"ecr": "561"
},
"0000890394": {
"rank": 4,
"ecr": "519"
},
"0000743988": {
"rank": 5,
"ecr": "501"
},
"0001051627": {
"rank": 6,
"ecr": "498"
},
"0001227930": {
"rank": 7,
"ecr": "478"
},
"0001046995": {
"rank": 8,
"ecr": "473"
},
"0001441634": {
"rank": 9,
"ecr": "472"
},
"0001050550": {
"rank": 10,
"ecr": "470"
},
"0000827054": {
"rank": 11,
"ecr": "469"
},
"0001410172": {
"rank": 12,
"ecr": "466"
},
"0001058057": {
"rank": 13,
"ecr": "458"
},
"0001126741": {
"rank": 14,
"ecr": "457"
},
"0000050863": {
"rank": 15,
"ecr": "452"
},
"0000855658": {
"rank": 16,
"ecr": "450"
},
"0000895419": {
"rank": 17,
"ecr": "445"
},
"0001111928": {
"rank": 18,
"ecr": "443"
},
"0001102934": {
"rank": 19,
"ecr": "441"
},
"0000854701": {
"rank": 20,
"ecr": "439"
},
"0001054374": {
"rank": 21,
"ecr": "437"
},
"0000004127": {
"rank": 22,
"ecr": "427"
},
"0000088941": {
"rank": 23,
"ecr": "425"
},
"0001294924": {
"rank": 24,
"ecr": "423"
},
"0001280452": {
"rank": 25,
"ecr": "406"
},
"0000913885": {
"rank": 26,
"ecr": "405"
},
"0000310568": {
"rank": 27,
"ecr": "405"
},
"0001160958": {
"rank": 28,
"ecr": "405"
},
"0001261694": {
"rank": 29,
"ecr": "402"
},
"0000730000": {
"rank": 30,
"ecr": "402"
},
"0000817720": {
"rank": 31,
"ecr": "399"
},
"0000833640": {
"rank": 32,
"ecr": "395"
},
"0000703361": {
"rank": 33,
"ecr": "386"
},
"0000316793": {
"rank": 34,
"ecr": "385"
},
"0000091668": {
"rank": 35,
"ecr": "384"
},
"0000872448": {
"rank": 36,
"ecr": "380"
},
"0000771266": {
"rank": 37,
"ecr": "379"
},
"0000932111": {
"rank": 38,
"ecr": "379"
},
"0001038074": {
"rank": 39,
"ecr": "378"
},
"0000767920": {
"rank": 40,
"ecr": "373"
},
"0001094739": {
"rank": 41,
"ecr": "369"
},
"0000006281": {
"rank": 42,
"ecr": "362"
},
"0000768251": {
"rank": 43,
"ecr": "358"
},
"0001175609": {
"rank": 44,
"ecr": "355"
},
"0000882508": {
"rank": 45,
"ecr": "354"
},
"0001356104": {
"rank": 46,
"ecr": "348"
},
"0001387467": {
"rank": 47,
"ecr": "347"
},
"0001001426": {
"rank": 48,
"ecr": "345"
},
"0000711065": {
"rank": 49,
"ecr": "343"
},
"0001045810": {
"rank": 50,
"ecr": "342"
},
"0001106851": {
"rank": 51,
"ecr": "340"
},
"0000912093": {
"rank": 52,
"ecr": "326"
},
"0000056978": {
"rank": 53,
"ecr": "322"
},
"0000945699": {
"rank": 54,
"ecr": "322"
},
"0000093384": {
"rank": 55,
"ecr": "316"
},
"0001275014": {
"rank": 56,
"ecr": "306"
},
"0000911160": {
"rank": 57,
"ecr": "301"
},
"0000006951": {
"rank": 58,
"ecr": "297"
},
"0001036960": {
"rank": 59,
"ecr": "286"
},
"0000002488": {
"rank": 60,
"ecr": "279"
},
"0001096325": {
"rank": 61,
"ecr": "273"
},
"0001039065": {
"rank": 62,
"ecr": "273"
},
"0001039399": {
"rank": 63,
"ecr": "269"
},
"0000810136": {
"rank": 64,
"ecr": "261"
},
"0000791907": {
"rank": 65,
"ecr": "251"
},
"0000753568": {
"rank": 66,
"ecr": "248"
},
"0000723125": {
"rank": 67,
"ecr": "246"
},
"0000915778": {
"rank": 68,
"ecr": "239"
},
"0000097476": {
"rank": 69,
"ecr": "232"
},
"0000703360": {
"rank": 70,
"ecr": "227"
},
"0001274494": {
"rank": 71,
"ecr": "219"
},
"0001224370": {
"rank": 72,
"ecr": "218"
},
"0000869986": {
"rank": 73,
"ecr": "217"
},
"0001288469": {
"rank": 74,
"ecr": "215"
},
"0000887969": {
"rank": 75,
"ecr": "215"
},
"0000940332": {
"rank": 76,
"ecr": "201"
},
"0001227025": {
"rank": 77,
"ecr": "194"
},
"0000867773": {
"rank": 78,
"ecr": "193"
},
"0000917273": {
"rank": 79,
"ecr": "190"
},
"0001110647": {
"rank": 80,
"ecr": "163"
},
"0000850579": {
"rank": 81,
"ecr": "162"
},
"0001337675": {
"rank": 82,
"ecr": "153"
},
"0001282631": {
"rank": 83,
"ecr": "147"
},
"0001097864": {
"rank": 84,
"ecr": "146"
},
"0001394954": {
"rank": 85,
"ecr": "145"
},
"0000907686": {
"rank": 86,
"ecr": "134"
},
"0001047127": {
"rank": 87,
"ecr": "126"
},
"0000808326": {
"rank": 88,
"ecr": "126"
},
"0001210618": {
"rank": 89,
"ecr": "120"
},
"0001487990": {
"rank": 90,
"ecr": "118"
},
"0000889971": {
"rank": 91,
"ecr": "115"
},
"0001432150": {
"rank": 92,
"ecr": "115"
},
"0000886328": {
"rank": 93,
"ecr": "102"
},
"0000945436": {
"rank": 94,
"ecr": "41"
},
"0000880446": {
"rank": 95,
"ecr": "18"
},
"0001392522": {
"rank": 96,
"ecr": "7.5"
},
"0000944739": {
"rank": 97,
"ecr": "1.9"
},
"0001398805": {
"rank": 98,
"ecr": "0.0052"
},
"0001481028": {
"rank": 99,
"ecr": "0.0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000019"
}
},
"2012": {
"0000724910": {
"rank": 1,
"ecr": "553"
},
"0001294924": {
"rank": 2,
"ecr": "530"
},
"0001130866": {
"rank": 3,
"ecr": "522"
},
"0000743988": {
"rank": 4,
"ecr": "485"
},
"0000827054": {
"rank": 5,
"ecr": "476"
},
"0000088941": {
"rank": 6,
"ecr": "475"
},
"0001441634": {
"rank": 7,
"ecr": "473"
},
"0000772406": {
"rank": 8,
"ecr": "467"
},
"0001111928": {
"rank": 9,
"ecr": "447"
},
"0001050550": {
"rank": 10,
"ecr": "445"
},
"0000004127": {
"rank": 11,
"ecr": "442"
},
"0000050863": {
"rank": 12,
"ecr": "434"
},
"0001058057": {
"rank": 13,
"ecr": "432"
},
"0000056978": {
"rank": 14,
"ecr": "430"
},
"0001046995": {
"rank": 15,
"ecr": "423"
},
"0000895419": {
"rank": 16,
"ecr": "419"
},
"0001356104": {
"rank": 17,
"ecr": "418"
},
"0001126741": {
"rank": 18,
"ecr": "416"
},
"0001201663": {
"rank": 19,
"ecr": "410"
},
"0000703361": {
"rank": 20,
"ecr": "410"
},
"0001227930": {
"rank": 21,
"ecr": "407"
},
"0001045810": {
"rank": 22,
"ecr": "402"
},
"0001051627": {
"rank": 23,
"ecr": "397"
},
"0000730000": {
"rank": 24,
"ecr": "394"
},
"0001054374": {
"rank": 25,
"ecr": "390"
},
"0000310568": {
"rank": 26,
"ecr": "387"
},
"0000817720": {
"rank": 27,
"ecr": "379"
},
"0001410172": {
"rank": 28,
"ecr": "375"
},
"0001261694": {
"rank": 29,
"ecr": "372"
},
"0000006281": {
"rank": 30,
"ecr": "342"
},
"0001094739": {
"rank": 31,
"ecr": "341"
},
"0001001426": {
"rank": 32,
"ecr": "340"
},
"0000913885": {
"rank": 33,
"ecr": "338"
},
"0000768251": {
"rank": 34,
"ecr": "333"
},
"0000932111": {
"rank": 35,
"ecr": "332"
},
"0001280263": {
"rank": 36,
"ecr": "324"
},
"0001038074": {
"rank": 37,
"ecr": "324"
},
"0000029002": {
"rank": 38,
"ecr": "320"
},
"0000945699": {
"rank": 39,
"ecr": "318"
},
"0001387467": {
"rank": 40,
"ecr": "311"
},
"0000771266": {
"rank": 41,
"ecr": "310"
},
"0000316793": {
"rank": 42,
"ecr": "304"
},
"0001096325": {
"rank": 43,
"ecr": "301"
},
"0001160958": {
"rank": 44,
"ecr": "300"
},
"0000854701": {
"rank": 45,
"ecr": "293"
},
"0000833640": {
"rank": 46,
"ecr": "292"
},
"0000855658": {
"rank": 47,
"ecr": "291"
},
"0001039399": {
"rank": 48,
"ecr": "291"
},
"0001036960": {
"rank": 49,
"ecr": "290"
},
"0001106851": {
"rank": 50,
"ecr": "284"
},
"0001493594": {
"rank": 51,
"ecr": "277"
},
"0000915778": {
"rank": 52,
"ecr": "276"
},
"0000810136": {
"rank": 53,
"ecr": "272"
},
"0000753568": {
"rank": 54,
"ecr": "262"
},
"0000911160": {
"rank": 55,
"ecr": "254"
},
"0001311241": {
"rank": 56,
"ecr": "248"
},
"0000869986": {
"rank": 57,
"ecr": "241"
},
"0001325702": {
"rank": 58,
"ecr": "236"
},
"0000097476": {
"rank": 59,
"ecr": "231"
},
"0000880177": {
"rank": 60,
"ecr": "230"
},
"0000791907": {
"rank": 61,
"ecr": "226"
},
"0001039065": {
"rank": 62,
"ecr": "226"
},
"0001102934": {
"rank": 63,
"ecr": "225"
},
"0000006951": {
"rank": 64,
"ecr": "211"
},
"0000912093": {
"rank": 65,
"ecr": "210"
},
"0001288469": {
"rank": 66,
"ecr": "208"
},
"0000703360": {
"rank": 67,
"ecr": "198"
},
"0001274494": {
"rank": 68,
"ecr": "193"
},
"0000887969": {
"rank": 69,
"ecr": "182"
},
"0000723125": {
"rank": 70,
"ecr": "174"
},
"0001394954": {
"rank": 71,
"ecr": "168"
},
"0001432150": {
"rank": 72,
"ecr": "165"
},
"0000890394": {
"rank": 73,
"ecr": "152"
},
"0001350102": {
"rank": 74,
"ecr": "142"
},
"0001337675": {
"rank": 75,
"ecr": "139"
},
"0000889971": {
"rank": 76,
"ecr": "137"
},
"0000882508": {
"rank": 77,
"ecr": "133"
},
"0001333822": {
"rank": 78,
"ecr": "129"
},
"0000711065": {
"rank": 79,
"ecr": "127"
},
"0000767920": {
"rank": 80,
"ecr": "127"
},
"0001047127": {
"rank": 81,
"ecr": "113"
},
"0001175609": {
"rank": 82,
"ecr": "113"
},
"0000002488": {
"rank": 83,
"ecr": "109"
},
"0001040161": {
"rank": 84,
"ecr": "108"
},
"0000917273": {
"rank": 85,
"ecr": "107"
},
"0001487990": {
"rank": 86,
"ecr": "104"
},
"0001224370": {
"rank": 87,
"ecr": "97"
},
"0001110647": {
"rank": 88,
"ecr": "94"
},
"0000867773": {
"rank": 89,
"ecr": "89"
},
"0000945436": {
"rank": 90,
"ecr": "81"
},
"0000808326": {
"rank": 91,
"ecr": "69"
},
"0001463101": {
"rank": 92,
"ecr": "59"
},
"0000940332": {
"rank": 93,
"ecr": "58"
},
"0001210618": {
"rank": 94,
"ecr": "57"
},
"0000850579": {
"rank": 95,
"ecr": "57"
},
"0000790715": {
"rank": 96,
"ecr": "56"
},
"0001081078": {
"rank": 97,
"ecr": "51"
},
"0000880446": {
"rank": 98,
"ecr": "42"
},
"0001282631": {
"rank": 99,
"ecr": "25"
},
"0001392522": {
"rank": 100,
"ecr": "9.1"
},
"0000907686": {
"rank": 101,
"ecr": "7.7"
},
"0000944739": {
"rank": 102,
"ecr": "0.035"
},
"0001398805": {
"rank": 103,
"ecr": "0.000000000068"
},
"0001481028": {
"rank": 104,
"ecr": "0.0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000050"
}
},
"2013": {
"0000724910": {
"rank": 1,
"ecr": "547"
},
"0001294924": {
"rank": 2,
"ecr": "508"
},
"0001130866": {
"rank": 3,
"ecr": "507"
},
"0000772406": {
"rank": 4,
"ecr": "479"
},
"0000743988": {
"rank": 5,
"ecr": "470"
},
"0000004127": {
"rank": 6,
"ecr": "466"
},
"0001111928": {
"rank": 7,
"ecr": "464"
},
"0001441634": {
"rank": 8,
"ecr": "451"
},
"0000833640": {
"rank": 9,
"ecr": "438"
},
"0000050863": {
"rank": 10,
"ecr": "430"
},
"0000310568": {
"rank": 11,
"ecr": "424"
},
"0000895419": {
"rank": 12,
"ecr": "418"
},
"0000827054": {
"rank": 13,
"ecr": "416"
},
"0000091668": {
"rank": 14,
"ecr": "408"
},
"0001126741": {
"rank": 15,
"ecr": "406"
},
"0001280263": {
"rank": 16,
"ecr": "403"
},
"0001045810": {
"rank": 17,
"ecr": "403"
},
"0000817720": {
"rank": 18,
"ecr": "396"
},
"0000855658": {
"rank": 19,
"ecr": "388"
},
"0001054374": {
"rank": 20,
"ecr": "387"
},
"0001201663": {
"rank": 21,
"ecr": "382"
},
"0000088941": {
"rank": 22,
"ecr": "381"
},
"0000056978": {
"rank": 23,
"ecr": "378"
},
"0000771266": {
"rank": 24,
"ecr": "369"
},
"0001493594": {
"rank": 25,
"ecr": "355"
},
"0001051627": {
"rank": 26,
"ecr": "353"
},
"0000932111": {
"rank": 27,
"ecr": "346"
},
"0001432150": {
"rank": 28,
"ecr": "345"
},
"0000854701": {
"rank": 29,
"ecr": "343"
},
"0000006281": {
"rank": 30,
"ecr": "340"
},
"0000850579": {
"rank": 31,
"ecr": "339"
},
"0000703361": {
"rank": 32,
"ecr": "338"
},
"0000913885": {
"rank": 33,
"ecr": "333"
},
"0000912093": {
"rank": 34,
"ecr": "332"
},
"0000753568": {
"rank": 35,
"ecr": "331"
},
"0001410172": {
"rank": 36,
"ecr": "324"
},
"0001160958": {
"rank": 37,
"ecr": "314"
},
"0001094739": {
"rank": 38,
"ecr": "313"
},
"0001356104": {
"rank": 39,
"ecr": "310"
},
"0001038074": {
"rank": 40,
"ecr": "310"
},
"0001387467": {
"rank": 41,
"ecr": "297"
},
"0000915778": {
"rank": 42,
"ecr": "295"
},
"0000316793": {
"rank": 43,
"ecr": "294"
},
"0000945699": {
"rank": 44,
"ecr": "293"
},
"0001036960": {
"rank": 45,
"ecr": "289"
},
"0001001426": {
"rank": 46,
"ecr": "289"
},
"0000767920": {
"rank": 47,
"ecr": "281"
},
"0000880177": {
"rank": 48,
"ecr": "281"
},
"0000703360": {
"rank": 49,
"ecr": "279"
},
"0001106851": {
"rank": 50,
"ecr": "269"
},
"0001175609": {
"rank": 51,
"ecr": "259"
},
"0001274494": {
"rank": 52,
"ecr": "257"
},
"0000097476": {
"rank": 53,
"ecr": "256"
},
"0000810136": {
"rank": 54,
"ecr": "254"
},
"0001227930": {
"rank": 55,
"ecr": "248"
},
"0000791907": {
"rank": 56,
"ecr": "244"
},
"0001039399": {
"rank": 57,
"ecr": "242"
},
"0000889971": {
"rank": 58,
"ecr": "241"
},
"0001102934": {
"rank": 59,
"ecr": "238"
},
"0000768251": {
"rank": 60,
"ecr": "235"
},
"0000029002": {
"rank": 61,
"ecr": "234"
},
"0001275014": {
"rank": 62,
"ecr": "221"
},
"0000911160": {
"rank": 63,
"ecr": "219"
},
"0000808326": {
"rank": 64,
"ecr": "217"
},
"0000006951": {
"rank": 65,
"ecr": "216"
},
"0000002488": {
"rank": 66,
"ecr": "212"
},
"0000890394": {
"rank": 67,
"ecr": "212"
},
"0001311241": {
"rank": 68,
"ecr": "210"
},
"0000723125": {
"rank": 69,
"ecr": "208"
},
"0001288469": {
"rank": 70,
"ecr": "204"
},
"0001158114": {
"rank": 71,
"ecr": "194"
},
"0001039065": {
"rank": 72,
"ecr": "193"
},
"0000882508": {
"rank": 73,
"ecr": "183"
},
"0000887969": {
"rank": 74,
"ecr": "170"
},
"0001081078": {
"rank": 75,
"ecr": "170"
},
"0001227025": {
"rank": 76,
"ecr": "159"
},
"0001261694": {
"rank": 77,
"ecr": "156"
},
"0000917273": {
"rank": 78,
"ecr": "153"
},
"0000869986": {
"rank": 79,
"ecr": "146"
},
"0001047127": {
"rank": 80,
"ecr": "131"
},
"0001337675": {
"rank": 81,
"ecr": "129"
},
"0001322705": {
"rank": 82,
"ecr": "128"
},
"0001021604": {
"rank": 83,
"ecr": "128"
},
"0001394954": {
"rank": 84,
"ecr": "99"
},
"0001040161": {
"rank": 85,
"ecr": "93"
},
"0000791915": {
"rank": 86,
"ecr": "92"
},
"0001046995": {
"rank": 87,
"ecr": "72"
},
"0001463101": {
"rank": 88,
"ecr": "59"
},
"0000790715": {
"rank": 89,
"ecr": "59"
},
"0001110647": {
"rank": 90,
"ecr": "58"
},
"0001333822": {
"rank": 91,
"ecr": "58"
},
"0001507957": {
"rank": 92,
"ecr": "58"
},
"0000945436": {
"rank": 93,
"ecr": "58"
},
"0000940332": {
"rank": 94,
"ecr": "55"
},
"0000880446": {
"rank": 95,
"ecr": "52"
},
"0001350102": {
"rank": 96,
"ecr": "45"
},
"0000711065": {
"rank": 97,
"ecr": "15"
},
"0001282631": {
"rank": 98,
"ecr": "15"
},
"0001210618": {
"rank": 99,
"ecr": "14"
},
"0001392522": {
"rank": 100,
"ecr": "7.5"
},
"0001224370": {
"rank": 101,
"ecr": "0.11"
},
"0000093205": {
"rank": 102,
"ecr": "0.0043"
},
"0001398805": {
"rank": 103,
"ecr": "0.00000000000099"
}
},
"2014": {
"0001261694": {
"rank": 1,
"ecr": "629"
},
"0000724910": {
"rank": 2,
"ecr": "533"
},
"0000791907": {
"rank": 3,
"ecr": "493"
},
"0000772406": {
"rank": 4,
"ecr": "469"
},
"0000004127": {
"rank": 5,
"ecr": "450"
},
"0000091668": {
"rank": 6,
"ecr": "449"
},
"0000833640": {
"rank": 7,
"ecr": "443"
},
"0000703361": {
"rank": 8,
"ecr": "443"
},
"0001280263": {
"rank": 9,
"ecr": "442"
},
"0000050863": {
"rank": 10,
"ecr": "408"
},
"0000310568": {
"rank": 11,
"ecr": "408"
},
"0001111928": {
"rank": 12,
"ecr": "406"
},
"0000895419": {
"rank": 13,
"ecr": "405"
},
"0001045810": {
"rank": 14,
"ecr": "401"
},
"0001054374": {
"rank": 15,
"ecr": "395"
},
"0000743988": {
"rank": 16,
"ecr": "393"
},
"0000056978": {
"rank": 17,
"ecr": "379"
},
"0001001426": {
"rank": 18,
"ecr": "371"
},
"0001051627": {
"rank": 19,
"ecr": "368"
},
"0001126741": {
"rank": 20,
"ecr": "357"
},
"0000753568": {
"rank": 21,
"ecr": "349"
},
"0000767920": {
"rank": 22,
"ecr": "348"
},
"0000932111": {
"rank": 23,
"ecr": "339"
},
"0000912093": {
"rank": 24,
"ecr": "326"
},
"0000854701": {
"rank": 25,
"ecr": "324"
},
"0001274494": {
"rank": 26,
"ecr": "323"
},
"0001106851": {
"rank": 27,
"ecr": "322"
},
"0001096325": {
"rank": 28,
"ecr": "316"
},
"0000006281": {
"rank": 29,
"ecr": "303"
},
"0000915778": {
"rank": 30,
"ecr": "301"
},
"0001039399": {
"rank": 31,
"ecr": "301"
},
"0001356104": {
"rank": 32,
"ecr": "300"
},
"0001160958": {
"rank": 33,
"ecr": "298"
},
"0001387467": {
"rank": 34,
"ecr": "293"
},
"0001094739": {
"rank": 35,
"ecr": "282"
},
"0000097476": {
"rank": 36,
"ecr": "282"
},
"0001604778": {
"rank": 37,
"ecr": "282"
},
"0000945699": {
"rank": 38,
"ecr": "279"
},
"0000810136": {
"rank": 39,
"ecr": "277"
},
"0000817720": {
"rank": 40,
"ecr": "275"
},
"0001410172": {
"rank": 41,
"ecr": "275"
},
"0000029002": {
"rank": 42,
"ecr": "267"
},
"0000917273": {
"rank": 43,
"ecr": "262"
},
"0001432150": {
"rank": 44,
"ecr": "260"
},
"0001175609": {
"rank": 45,
"ecr": "259"
},
"0001288469": {
"rank": 46,
"ecr": "255"
},
"0000088941": {
"rank": 47,
"ecr": "255"
},
"0001102934": {
"rank": 48,
"ecr": "253"
},
"0000006951": {
"rank": 49,
"ecr": "246"
},
"0001275014": {
"rank": 50,
"ecr": "244"
},
"0001036960": {
"rank": 51,
"ecr": "244"
},
"0000768251": {
"rank": 52,
"ecr": "244"
},
"0000790715": {
"rank": 53,
"ecr": "244"
},
"0000711065": {
"rank": 54,
"ecr": "244"
},
"0000723125": {
"rank": 55,
"ecr": "238"
},
"0000889971": {
"rank": 56,
"ecr": "231"
},
"0001158114": {
"rank": 57,
"ecr": "231"
},
"0001294924": {
"rank": 58,
"ecr": "230"
},
"0000872448": {
"rank": 59,
"ecr": "230"
},
"0001110647": {
"rank": 60,
"ecr": "228"
},
"0000771266": {
"rank": 61,
"ecr": "224"
},
"0000808326": {
"rank": 62,
"ecr": "217"
},
"0001046995": {
"rank": 63,
"ecr": "210"
},
"0001039065": {
"rank": 64,
"ecr": "204"
},
"0000002488": {
"rank": 65,
"ecr": "171"
},
"0000882508": {
"rank": 66,
"ecr": "166"
},
"0001227025": {
"rank": 67,
"ecr": "159"
},
"0001210618": {
"rank": 68,
"ecr": "155"
},
"0000867773": {
"rank": 69,
"ecr": "154"
},
"0001311241": {
"rank": 70,
"ecr": "148"
},
"0001047127": {
"rank": 71,
"ecr": "137"
},
"0001441634": {
"rank": 72,
"ecr": "134"
},
"0001322705": {
"rank": 73,
"ecr": "130"
},
"0000791915": {
"rank": 74,
"ecr": "127"
},
"0000887969": {
"rank": 75,
"ecr": "127"
},
"0001493594": {
"rank": 76,
"ecr": "126"
},
"0001081078": {
"rank": 77,
"ecr": "125"
},
"0001337675": {
"rank": 78,
"ecr": "117"
},
"0001463101": {
"rank": 79,
"ecr": "111"
},
"0001227930": {
"rank": 80,
"ecr": "100"
},
"0001021604": {
"rank": 81,
"ecr": "88"
},
"0001333822": {
"rank": 82,
"ecr": "83"
},
"0000880446": {
"rank": 83,
"ecr": "64"
},
"0001040161": {
"rank": 84,
"ecr": "59"
},
"0000945436": {
"rank": 85,
"ecr": "59"
},
"0001431959": {
"rank": 86,
"ecr": "57"
},
"0000890394": {
"rank": 87,
"ecr": "56"
},
"0001579910": {
"rank": 88,
"ecr": "56"
},
"0001325702": {
"rank": 89,
"ecr": "44"
},
"0001201663": {
"rank": 90,
"ecr": "44"
},
"0001507957": {
"rank": 91,
"ecr": "41"
},
"0001282631": {
"rank": 92,
"ecr": "0.27"
},
"0001398805": {
"rank": 93,
"ecr": "0.00061"
},
"0001350102": {
"rank": 94,
"ecr": "0.000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000090"
}
},
"2015": {
"0000808326": {
"rank": 1,
"ecr": "595"
},
"0001261694": {
"rank": 2,
"ecr": "592"
},
"0000724910": {
"rank": 3,
"ecr": "553"
},
"0000004127": {
"rank": 4,
"ecr": "488"
},
"0001280263": {
"rank": 5,
"ecr": "452"
},
"0000917273": {
"rank": 6,
"ecr": "448"
},
"0000091668": {
"rank": 7,
"ecr": "448"
},
"0001111928": {
"rank": 8,
"ecr": "439"
},
"0000703361": {
"rank": 9,
"ecr": "421"
},
"0000833640": {
"rank": 10,
"ecr": "421"
},
"0000310568": {
"rank": 11,
"ecr": "421"
},
"0000855658": {
"rank": 12,
"ecr": "418"
},
"0000050863": {
"rank": 13,
"ecr": "414"
},
"0001604778": {
"rank": 14,
"ecr": "399"
},
"0000743988": {
"rank": 15,
"ecr": "398"
},
"0000088941": {
"rank": 16,
"ecr": "391"
},
"0001356104": {
"rank": 17,
"ecr": "386"
},
"0000056978": {
"rank": 18,
"ecr": "383"
},
"0001096325": {
"rank": 19,
"ecr": "377"
},
"0001432150": {
"rank": 20,
"ecr": "374"
},
"0001051627": {
"rank": 21,
"ecr": "362"
},
"0001039399": {
"rank": 22,
"ecr": "349"
},
"0001126741": {
"rank": 23,
"ecr": "341"
},
"0001274494": {
"rank": 24,
"ecr": "332"
},
"0000006281": {
"rank": 25,
"ecr": "322"
},
"0000895419": {
"rank": 26,
"ecr": "320"
},
"0000097476": {
"rank": 27,
"ecr": "309"
},
"0001175609": {
"rank": 28,
"ecr": "298"
},
"0001038074": {
"rank": 29,
"ecr": "291"
},
"0000810136": {
"rank": 30,
"ecr": "277"
},
"0000886328": {
"rank": 31,
"ecr": "272"
},
"0000872448": {
"rank": 32,
"ecr": "263"
},
"0001102934": {
"rank": 33,
"ecr": "263"
},
"0000772406": {
"rank": 34,
"ecr": "260"
},
"0001045810": {
"rank": 35,
"ecr": "259"
},
"0001094739": {
"rank": 36,
"ecr": "259"
},
"0000945699": {
"rank": 37,
"ecr": "257"
},
"0001288469": {
"rank": 38,
"ecr": "253"
},
"0001039065": {
"rank": 39,
"ecr": "249"
},
"0001036960": {
"rank": 40,
"ecr": "246"
},
"0000723125": {
"rank": 41,
"ecr": "245"
},
"0001046995": {
"rank": 42,
"ecr": "243"
},
"0001158114": {
"rank": 43,
"ecr": "228"
},
"0001294924": {
"rank": 44,
"ecr": "215"
},
"0000753568": {
"rank": 45,
"ecr": "214"
},
"0001227025": {
"rank": 46,
"ecr": "213"
},
"0000817720": {
"rank": 47,
"ecr": "212"
},
"0000006951": {
"rank": 48,
"ecr": "210"
},
"0000743316": {
"rank": 49,
"ecr": "210"
},
"0001441634": {
"rank": 50,
"ecr": "207"
},
"0000790715": {
"rank": 51,
"ecr": "196"
},
"0000889971": {
"rank": 52,
"ecr": "196"
},
"0001275014": {
"rank": 53,
"ecr": "195"
},
"0001493594": {
"rank": 54,
"ecr": "193"
},
"0000887969": {
"rank": 55,
"ecr": "193"
},
"0001160958": {
"rank": 56,
"ecr": "189"
},
"0000029002": {
"rank": 57,
"ecr": "186"
},
"0001097864": {
"rank": 58,
"ecr": "172"
},
"0001311241": {
"rank": 59,
"ecr": "152"
},
"0001047127": {
"rank": 60,
"ecr": "133"
},
"0000711065": {
"rank": 61,
"ecr": "128"
},
"0001040161": {
"rank": 62,
"ecr": "117"
},
"0001395848": {
"rank": 63,
"ecr": "114"
},
"0000002488": {
"rank": 64,
"ecr": "113"
},
"0001081078": {
"rank": 65,
"ecr": "95"
},
"0001333822": {
"rank": 66,
"ecr": "91"
},
"0001021604": {
"rank": 67,
"ecr": "69"
},
"0001463101": {
"rank": 68,
"ecr": "67"
},
"0001507957": {
"rank": 69,
"ecr": "59"
},
"0001410172": {
"rank": 70,
"ecr": "51"
},
"0000890394": {
"rank": 71,
"ecr": "50"
},
"0001325702": {
"rank": 72,
"ecr": "49"
},
"0000940332": {
"rank": 73,
"ecr": "13"
},
"0001398805": {
"rank": 74,
"ecr": "0.048"
},
"0001579910": {
"rank": 75,
"ecr": "0.00046"
},
"0001350102": {
"rank": 76,
"ecr": "0.0000000000000000000010"
}
},
"2016": {
"0000004127": {
"rank": 1,
"ecr": "580"
},
"0000724910": {
"rank": 2,
"ecr": "543"
},
"0000791907": {
"rank": 3,
"ecr": "514"
},
"0001651235": {
"rank": 4,
"ecr": "508"
},
"0001280263": {
"rank": 5,
"ecr": "471"
},
"0001690666": {
"rank": 6,
"ecr": "465"
},
"0001111928": {
"rank": 7,
"ecr": "460"
},
"0001288469": {
"rank": 8,
"ecr": "458"
},
"0000833640": {
"rank": 9,
"ecr": "425"
},
"0001634447": {
"rank": 10,
"ecr": "420"
},
"0000310568": {
"rank": 11,
"ecr": "400"
},
"0001051627": {
"rank": 12,
"ecr": "397"
},
"0000743988": {
"rank": 13,
"ecr": "389"
},
"0000050863": {
"rank": 14,
"ecr": "385"
},
"0000808326": {
"rank": 15,
"ecr": "383"
},
"0000088941": {
"rank": 16,
"ecr": "381"
},
"0001096325": {
"rank": 17,
"ecr": "369"
},
"0000810136": {
"rank": 18,
"ecr": "368"
},
"0000056978": {
"rank": 19,
"ecr": "356"
},
"0000895419": {
"rank": 20,
"ecr": "346"
},
"0000912093": {
"rank": 21,
"ecr": "344"
},
"0000097476": {
"rank": 22,
"ecr": "342"
},
"0000772406": {
"rank": 23,
"ecr": "332"
},
"0001126741": {
"rank": 24,
"ecr": "328"
},
"0001038074": {
"rank": 25,
"ecr": "326"
},
"0001432150": {
"rank": 26,
"ecr": "314"
},
"0001158114": {
"rank": 27,
"ecr": "311"
},
"0000889971": {
"rank": 28,
"ecr": "310"
},
"0000703361": {
"rank": 29,
"ecr": "306"
},
"0001102934": {
"rank": 30,
"ecr": "304"
},
"0000006281": {
"rank": 31,
"ecr": "287"
},
"0001604778": {
"rank": 32,
"ecr": "284"
},
"0001094739": {
"rank": 33,
"ecr": "263"
},
"0000945699": {
"rank": 34,
"ecr": "258"
},
"0001045810": {
"rank": 35,
"ecr": "258"
},
"0001274494": {
"rank": 36,
"ecr": "257"
},
"0000790715": {
"rank": 37,
"ecr": "256"
},
"0000917273": {
"rank": 38,
"ecr": "253"
},
"0001356104": {
"rank": 39,
"ecr": "244"
},
"0001039399": {
"rank": 40,
"ecr": "224"
},
"0000006951": {
"rank": 41,
"ecr": "221"
},
"0000817720": {
"rank": 42,
"ecr": "211"
},
"0001275014": {
"rank": 43,
"ecr": "209"
},
"0001058057": {
"rank": 44,
"ecr": "206"
},
"0001039065": {
"rank": 45,
"ecr": "198"
},
"0000791915": {
"rank": 46,
"ecr": "197"
},
"0000743316": {
"rank": 47,
"ecr": "196"
},
"0001227025": {
"rank": 48,
"ecr": "194"
},
"0000029002": {
"rank": 49,
"ecr": "184"
},
"0001110647": {
"rank": 50,
"ecr": "172"
},
"0001311241": {
"rank": 51,
"ecr": "172"
},
"0000723125": {
"rank": 52,
"ecr": "163"
},
"0001493594": {
"rank": 53,
"ecr": "150"
},
"0000002488": {
"rank": 54,
"ecr": "149"
},
"0001047127": {
"rank": 55,
"ecr": "148"
},
"0001649338": {
"rank": 56,
"ecr": "147"
},
"0001649345": {
"rank": 56,
"ecr": "147"
},
"0001046995": {
"rank": 58,
"ecr": "138"
},
"0001175609": {
"rank": 59,
"ecr": "132"
},
"0001420520": {
"rank": 60,
"ecr": "129"
},
"0001097864": {
"rank": 61,
"ecr": "127"
},
"0000887969": {
"rank": 62,
"ecr": "122"
},
"0000855658": {
"rank": 63,
"ecr": "115"
},
"0000867773": {
"rank": 64,
"ecr": "112"
},
"0001040161": {
"rank": 65,
"ecr": "69"
},
"0001438423": {
"rank": 66,
"ecr": "59"
},
"0001395848": {
"rank": 67,
"ecr": "58"
},
"0001325702": {
"rank": 68,
"ecr": "53"
},
"0000882508": {
"rank": 69,
"ecr": "33"
},
"0001463101": {
"rank": 70,
"ecr": "19"
},
"0001282631": {
"rank": 71,
"ecr": "6.8"
},
"0001333822": {
"rank": 72,
"ecr": "0.52"
},
"0001579910": {
"rank": 73,
"ecr": "0.014"
},
"0001410172": {
"rank": 74,
"ecr": "0.0085"
},
"0000890394": {
"rank": 75,
"ecr": "0.0073"
},
"0001507957": {
"rank": 76,
"ecr": "0.0030"
},
"0001398805": {
"rank": 77,
"ecr": "0.0014"
},
"0001350102": {
"rank": 78,
"ecr": "0.000000000000000000000060"
}
},
"2017": {
"0000004127": {
"rank": 1,
"ecr": "527"
},
"0001556898": {
"rank": 2,
"ecr": "516"
},
"0001111928": {
"rank": 3,
"ecr": "476"
},
"0001370702": {
"rank": 4,
"ecr": "452"
},
"0001280263": {
"rank": 5,
"ecr": "451"
},
"0000310568": {
"rank": 6,
"ecr": "422"
},
"0001051627": {
"rank": 7,
"ecr": "420"
},
"0001110647": {
"rank": 8,
"ecr": "415"
},
"0000050863": {
"rank": 9,
"ecr": "409"
},
"0000088941": {
"rank": 10,
"ecr": "402"
},
"0000743988": {
"rank": 11,
"ecr": "401"
},
"0000833640": {
"rank": 12,
"ecr": "400"
},
"0000912093": {
"rank": 13,
"ecr": "398"
},
"0001634447": {
"rank": 14,
"ecr": "396"
},
"0001158114": {
"rank": 15,
"ecr": "386"
},
"0000808326": {
"rank": 16,
"ecr": "375"
},
"0001651235": {
"rank": 17,
"ecr": "367"
},
"0000810136": {
"rank": 18,
"ecr": "362"
},
"0000056978": {
"rank": 19,
"ecr": "362"
},
"0001058057": {
"rank": 20,
"ecr": "361"
},
"0001690666": {
"rank": 21,
"ecr": "357"
},
"0001126741": {
"rank": 22,
"ecr": "340"
},
"0001102934": {
"rank": 23,
"ecr": "318"
},
"0000889971": {
"rank": 24,
"ecr": "314"
},
"0000895419": {
"rank": 25,
"ecr": "314"
},
"0000097476": {
"rank": 26,
"ecr": "312"
},
"0001039399": {
"rank": 27,
"ecr": "302"
},
"0001316016": {
"rank": 28,
"ecr": "296"
},
"0001045810": {
"rank": 29,
"ecr": "288"
},
"0001604778": {
"rank": 30,
"ecr": "281"
},
"0000703361": {
"rank": 31,
"ecr": "281"
},
"0001356104": {
"rank": 32,
"ecr": "278"
},
"0001274494": {
"rank": 33,
"ecr": "264"
},
"0000723125": {
"rank": 34,
"ecr": "258"
},
"0001094739": {
"rank": 35,
"ecr": "258"
},
"0001275014": {
"rank": 36,
"ecr": "246"
},
"0000006951": {
"rank": 37,
"ecr": "243"
},
"0001038074": {
"rank": 38,
"ecr": "233"
},
"0000817720": {
"rank": 39,
"ecr": "221"
},
"0000917273": {
"rank": 40,
"ecr": "220"
},
"0000743316": {
"rank": 41,
"ecr": "219"
},
"0000029002": {
"rank": 42,
"ecr": "213"
},
"0000790715": {
"rank": 43,
"ecr": "213"
},
"0000002488": {
"rank": 44,
"ecr": "209"
},
"0001311241": {
"rank": 45,
"ecr": "186"
},
"0001097864": {
"rank": 46,
"ecr": "184"
},
"0000006281": {
"rank": 47,
"ecr": "183"
},
"0001652535": {
"rank": 48,
"ecr": "179"
},
"0001040161": {
"rank": 49,
"ecr": "178"
},
"0000791915": {
"rank": 50,
"ecr": "172"
},
"0001039065": {
"rank": 51,
"ecr": "171"
},
"0001288469": {
"rank": 52,
"ecr": "164"
},
"0001047127": {
"rank": 53,
"ecr": "162"
},
"0001175609": {
"rank": 54,
"ecr": "158"
},
"0001395848": {
"rank": 55,
"ecr": "154"
},
"0001160958": {
"rank": 56,
"ecr": "134"
},
"0001227025": {
"rank": 57,
"ecr": "133"
},
"0001493594": {
"rank": 58,
"ecr": "132"
},
"0001046995": {
"rank": 59,
"ecr": "110"
},
"0001410172": {
"rank": 60,
"ecr": "105"
},
"0000855658": {
"rank": 61,
"ecr": "101"
},
"0001616533": {
"rank": 62,
"ecr": "96"
},
"0001333822": {
"rank": 63,
"ecr": "85"
},
"0001325702": {
"rank": 64,
"ecr": "68"
},
"0000867773": {
"rank": 65,
"ecr": "37"
},
"0000882508": {
"rank": 66,
"ecr": "33"
},
"0001463101": {
"rank": 67,
"ecr": "33"
},
"0001420520": {
"rank": 68,
"ecr": "33"
},
"0000890394": {
"rank": 69,
"ecr": "30"
},
"0001507957": {
"rank": 70,
"ecr": "17"
},
"0001438423": {
"rank": 71,
"ecr": "7.6"
},
"0001579910": {
"rank": 72,
"ecr": "3.0"
},
"0001282631": {
"rank": 73,
"ecr": "1.1"
},
"0001398805": {
"rank": 74,
"ecr": "0.14"
},
"0000093205": {
"rank": 75,
"ecr": "0.055"
},
"0001350102": {
"rank": 76,
"ecr": "0.000000000054"
}
},
"2018": {
"0000723125": {
"rank": 1,
"ecr": "493"
},
"0000050863": {
"rank": 2,
"ecr": "472"
},
"0000004127": {
"rank": 3,
"ecr": "471"
},
"0000833640": {
"rank": 4,
"ecr": "462"
},
"0001410172": {
"rank": 5,
"ecr": "458"
},
"0001556898": {
"rank": 6,
"ecr": "453"
},
"0001102934": {
"rank": 7,
"ecr": "443"
},
"0001058057": {
"rank": 8,
"ecr": "443"
},
"0001111928": {
"rank": 9,
"ecr": "434"
},
"0001039399": {
"rank": 10,
"ecr": "399"
},
"0001280452": {
"rank": 11,
"ecr": "396"
},
"0001124796": {
"rank": 12,
"ecr": "395"
},
"0000088941": {
"rank": 13,
"ecr": "394"
},
"0001280263": {
"rank": 14,
"ecr": "393"
},
"0001045810": {
"rank": 15,
"ecr": "388"
},
"0000743988": {
"rank": 16,
"ecr": "384"
},
"0001356104": {
"rank": 17,
"ecr": "379"
},
"0001051627": {
"rank": 18,
"ecr": "374"
},
"0001370702": {
"rank": 19,
"ecr": "346"
},
"0001651235": {
"rank": 20,
"ecr": "341"
},
"0000810136": {
"rank": 21,
"ecr": "340"
},
"0000097476": {
"rank": 22,
"ecr": "334"
},
"0001126741": {
"rank": 23,
"ecr": "331"
},
"0000827054": {
"rank": 24,
"ecr": "304"
},
"0000056978": {
"rank": 25,
"ecr": "303"
},
"0000889971": {
"rank": 26,
"ecr": "298"
},
"0001274494": {
"rank": 27,
"ecr": "284"
},
"0001604778": {
"rank": 28,
"ecr": "278"
},
"0001316016": {
"rank": 29,
"ecr": "269"
},
"0001038074": {
"rank": 30,
"ecr": "261"
},
"0001311241": {
"rank": 31,
"ecr": "260"
},
"0000029002": {
"rank": 32,
"ecr": "255"
},
"0000912093": {
"rank": 33,
"ecr": "253"
},
"0001158114": {
"rank": 34,
"ecr": "245"
},
"0000791915": {
"rank": 35,
"ecr": "244"
},
"0000895419": {
"rank": 36,
"ecr": "239"
},
"0000808326": {
"rank": 37,
"ecr": "229"
},
"0000002488": {
"rank": 38,
"ecr": "228"
},
"0001094739": {
"rank": 39,
"ecr": "221"
},
"0000006281": {
"rank": 40,
"ecr": "218"
},
"0001040161": {
"rank": 41,
"ecr": "212"
},
"0000006951": {
"rank": 42,
"ecr": "208"
},
"0001634447": {
"rank": 43,
"ecr": "197"
},
"0000743316": {
"rank": 44,
"ecr": "194"
},
"0001652535": {
"rank": 45,
"ecr": "192"
},
"0001021604": {
"rank": 46,
"ecr": "183"
},
"0001097864": {
"rank": 47,
"ecr": "182"
},
"0001275014": {
"rank": 48,
"ecr": "179"
},
"0001690666": {
"rank": 49,
"ecr": "176"
},
"0001288469": {
"rank": 50,
"ecr": "175"
},
"0001047127": {
"rank": 51,
"ecr": "161"
},
"0001616533": {
"rank": 52,
"ecr": "160"
},
"0000817720": {
"rank": 53,
"ecr": "143"
},
"0001039065": {
"rank": 54,
"ecr": "140"
},
"0000855658": {
"rank": 55,
"ecr": "138"
},
"0001493594": {
"rank": 56,
"ecr": "131"
},
"0001160958": {
"rank": 57,
"ecr": "117"
},
"0001227025": {
"rank": 58,
"ecr": "117"
},
"0001395848": {
"rank": 59,
"ecr": "112"
},
"0001046995": {
"rank": 60,
"ecr": "90"
},
"0001333822": {
"rank": 61,
"ecr": "63"
},
"0001325702": {
"rank": 62,
"ecr": "59"
},
"0001463101": {
"rank": 63,
"ecr": "59"
},
"0001438423": {
"rank": 64,
"ecr": "57"
},
"0000882508": {
"rank": 65,
"ecr": "54"
},
"0001420520": {
"rank": 66,
"ecr": "46"
},
"0000867773": {
"rank": 67,
"ecr": "24"
},
"0001579910": {
"rank": 68,
"ecr": "1.7"
},
"0001282631": {
"rank": 69,
"ecr": "1.5"
},
"0000890394": {
"rank": 70,
"ecr": "0.43"
},
"0001398805": {
"rank": 71,
"ecr": "0.025"
},
"0001507957": {
"rank": 72,
"ecr": "0.00057"
},
"0000093205": {
"rank": 73,
"ecr": "0.000066"
},
"0001350102": {
"rank": 74,
"ecr": "0.00000029"
},
"0001715768": {
"rank": 75,
"ecr": "0.0000000000000013"
},
"0001494162": {
"rank": 76,
"ecr": "0.0000000000000000000000000000000000000056"
},
"0001682149": {
"rank": 77,
"ecr": "0"
}
},
"2019": {
"0000833640": {
"rank": 1,
"ecr": "550"
},
"0000743988": {
"rank": 2,
"ecr": "510"
},
"0000004127": {
"rank": 3,
"ecr": "465"
},
"0001045810": {
"rank": 4,
"ecr": "438"
},
"0000050863": {
"rank": 5,
"ecr": "437"
},
"0001111928": {
"rank": 6,
"ecr": "417"
},
"0000088941": {
"rank": 7,
"ecr": "409"
},
"0001410172": {
"rank": 8,
"ecr": "404"
},
"0001280452": {
"rank": 9,
"ecr": "391"
},
"0001556898": {
"rank": 10,
"ecr": "376"
},
"0000827054": {
"rank": 11,
"ecr": "374"
},
"0001126741": {
"rank": 12,
"ecr": "369"
},
"0000723125": {
"rank": 13,
"ecr": "363"
},
"0001356104": {
"rank": 14,
"ecr": "362"
},
"0001651235": {
"rank": 15,
"ecr": "344"
},
"0001051627": {
"rank": 16,
"ecr": "339"
},
"0001280263": {
"rank": 17,
"ecr": "337"
},
"0000810136": {
"rank": 18,
"ecr": "337"
},
"0000912093": {
"rank": 19,
"ecr": "332"
},
"0001124796": {
"rank": 20,
"ecr": "322"
},
"0001039399": {
"rank": 21,
"ecr": "317"
},
"0000029002": {
"rank": 22,
"ecr": "308"
},
"0000097476": {
"rank": 23,
"ecr": "300"
},
"0001604778": {
"rank": 24,
"ecr": "296"
},
"0000743316": {
"rank": 25,
"ecr": "268"
},
"0000056978": {
"rank": 26,
"ecr": "265"
},
"0001058057": {
"rank": 27,
"ecr": "261"
},
"0001038074": {
"rank": 28,
"ecr": "245"
},
"0000889971": {
"rank": 29,
"ecr": "242"
},
"0000002488": {
"rank": 30,
"ecr": "241"
},
"0001274494": {
"rank": 31,
"ecr": "236"
},
"0001463101": {
"rank": 32,
"ecr": "223"
},
"0000855658": {
"rank": 33,
"ecr": "216"
},
"0000006281": {
"rank": 34,
"ecr": "215"
},
"0000791915": {
"rank": 35,
"ecr": "209"
},
"0000006951": {
"rank": 36,
"ecr": "207"
},
"0000895419": {
"rank": 37,
"ecr": "200"
},
"0001040161": {
"rank": 38,
"ecr": "199"
},
"0001288469": {
"rank": 39,
"ecr": "193"
},
"0001039065": {
"rank": 40,
"ecr": "175"
},
"0001616533": {
"rank": 41,
"ecr": "169"
},
"0001047127": {
"rank": 42,
"ecr": "163"
},
"0001690666": {
"rank": 43,
"ecr": "160"
},
"0000817720": {
"rank": 44,
"ecr": "160"
},
"0001102934": {
"rank": 45,
"ecr": "159"
},
"0001451809": {
"rank": 46,
"ecr": "158"
},
"0001275014": {
"rank": 47,
"ecr": "157"
},
"0001097864": {
"rank": 48,
"ecr": "155"
},
"0001652535": {
"rank": 49,
"ecr": "153"
},
"0001046995": {
"rank": 50,
"ecr": "151"
},
"0001227025": {
"rank": 51,
"ecr": "151"
},
"0001158114": {
"rank": 52,
"ecr": "149"
},
"0001160958": {
"rank": 53,
"ecr": "115"
},
"0000808326": {
"rank": 54,
"ecr": "110"
},
"0001634447": {
"rank": 55,
"ecr": "108"
},
"0001395848": {
"rank": 56,
"ecr": "84"
},
"0000890394": {
"rank": 57,
"ecr": "79"
},
"0000867773": {
"rank": 58,
"ecr": "64"
},
"0001325702": {
"rank": 59,
"ecr": "59"
},
"0001398805": {
"rank": 60,
"ecr": "56"
},
"0001021604": {
"rank": 61,
"ecr": "56"
},
"0001438423": {
"rank": 62,
"ecr": "53"
},
"0001493594": {
"rank": 63,
"ecr": "45"
},
"0001333822": {
"rank": 64,
"ecr": "42"
},
"0000882508": {
"rank": 65,
"ecr": "37"
},
"0001781405": {
"rank": 66,
"ecr": "21"
},
"0001420520": {
"rank": 67,
"ecr": "6.1"
},
"0001282631": {
"rank": 68,
"ecr": "3.1"
},
"0001579910": {
"rank": 69,
"ecr": "0.000000023"
},
"0001682149": {
"rank": 70,
"ecr": "0.000000000000000000000000011"
},
"0001494162": {
"rank": 71,
"ecr": "0.000000000000000000000000000000000000087"
}
},
"2020": {
"0001325702": {
"rank": 1,
"ecr": "540"
},
"0000002488": {
"rank": 2,
"ecr": "438"
},
"0000833640": {
"rank": 3,
"ecr": "436"
},
"0000050863": {
"rank": 4,
"ecr": "430"
},
"0000004127": {
"rank": 5,
"ecr": "425"
},
"0000827054": {
"rank": 6,
"ecr": "411"
},
"0001556898": {
"rank": 7,
"ecr": "410"
},
"0001111928": {
"rank": 8,
"ecr": "408"
},
"0000088941": {
"rank": 9,
"ecr": "407"
},
"0001280452": {
"rank": 10,
"ecr": "407"
},
"0001410172": {
"rank": 11,
"ecr": "406"
},
"0000743988": {
"rank": 12,
"ecr": "398"
},
"0001651235": {
"rank": 13,
"ecr": "391"
},
"0001058057": {
"rank": 14,
"ecr": "388"
},
"0001051627": {
"rank": 15,
"ecr": "375"
},
"0000810136": {
"rank": 16,
"ecr": "352"
},
"0001045810": {
"rank": 17,
"ecr": "351"
},
"0001039399": {
"rank": 18,
"ecr": "350"
},
"0001274494": {
"rank": 19,
"ecr": "333"
},
"0000866291": {
"rank": 20,
"ecr": "322"
},
"0000723125": {
"rank": 21,
"ecr": "299"
},
"0000056978": {
"rank": 22,
"ecr": "298"
},
"0001126741": {
"rank": 23,
"ecr": "297"
},
"0000097476": {
"rank": 24,
"ecr": "292"
},
"0001280263": {
"rank": 25,
"ecr": "291"
},
"0000889971": {
"rank": 26,
"ecr": "279"
},
"0001451809": {
"rank": 27,
"ecr": "275"
},
"0001398805": {
"rank": 28,
"ecr": "266"
},
"0001604778": {
"rank": 29,
"ecr": "260"
},
"0001124796": {
"rank": 30,
"ecr": "259"
},
"0000915778": {
"rank": 31,
"ecr": "250"
},
"0000091668": {
"rank": 32,
"ecr": "249"
},
"0000006951": {
"rank": 33,
"ecr": "230"
},
"0000006281": {
"rank": 34,
"ecr": "218"
},
"0001803696": {
"rank": 35,
"ecr": "210"
},
"0000029002": {
"rank": 36,
"ecr": "206"
},
"0001275014": {
"rank": 37,
"ecr": "205"
},
"0001652535": {
"rank": 38,
"ecr": "203"
},
"0000895419": {
"rank": 39,
"ecr": "202"
},
"0001227025": {
"rank": 40,
"ecr": "201"
},
"0000817720": {
"rank": 41,
"ecr": "197"
},
"0001047127": {
"rank": 42,
"ecr": "192"
},
"0001463101": {
"rank": 43,
"ecr": "188"
},
"0001387467": {
"rank": 44,
"ecr": "185"
},
"0001102934": {
"rank": 45,
"ecr": "185"
},
"0000771266": {
"rank": 46,
"ecr": "184"
},
"0000808326": {
"rank": 47,
"ecr": "182"
},
"0001039065": {
"rank": 48,
"ecr": "180"
},
"0001420520": {
"rank": 49,
"ecr": "169"
},
"0001634447": {
"rank": 50,
"ecr": "164"
},
"0001158114": {
"rank": 51,
"ecr": "163"
},
"0001097864": {
"rank": 52,
"ecr": "160"
},
"0001730168": {
"rank": 53,
"ecr": "141"
},
"0001160958": {
"rank": 54,
"ecr": "119"
},
"0001616533": {
"rank": 55,
"ecr": "119"
},
"0001288469": {
"rank": 56,
"ecr": "115"
},
"0001493594": {
"rank": 57,
"ecr": "105"
},
"0001040161": {
"rank": 58,
"ecr": "97"
},
"0001438423": {
"rank": 59,
"ecr": "90"
},
"0001333822": {
"rank": 60,
"ecr": "84"
},
"0001046995": {
"rank": 61,
"ecr": "59"
},
"0001431959": {
"rank": 62,
"ecr": "46"
},
"0001021604": {
"rank": 63,
"ecr": "34"
},
"0000890394": {
"rank": 64,
"ecr": "34"
},
"0001350102": {
"rank": 65,
"ecr": "4.8"
},
"0001579910": {
"rank": 66,
"ecr": "3.7"
},
"0001715768": {
"rank": 67,
"ecr": "0.18"
},
"0001682149": {
"rank": 68,
"ecr": "0.028"
},
"0001781405": {
"rank": 69,
"ecr": "0.0022"
}
},
"2021": {
"0001556898": {
"rank": 1,
"ecr": "520"
},
"0000833640": {
"rank": 2,
"ecr": "494"
},
"0001451809": {
"rank": 3,
"ecr": "443"
},
"0000088941": {
"rank": 4,
"ecr": "419"
},
"0000050863": {
"rank": 5,
"ecr": "414"
},
"0001280452": {
"rank": 6,
"ecr": "401"
},
"0001813658": {
"rank": 7,
"ecr": "385"
},
"0000091668": {
"rank": 8,
"ecr": "382"
},
"0000056978": {
"rank": 9,
"ecr": "376"
},
"0001051627": {
"rank": 10,
"ecr": "376"
},
"0000002488": {
"rank": 11,
"ecr": "374"
},
"0000808326": {
"rank": 12,
"ecr": "374"
},
"0000827054": {
"rank": 13,
"ecr": "363"
},
"0001039399": {
"rank": 14,
"ecr": "360"
},
"0001274494": {
"rank": 15,
"ecr": "355"
},
"0001325702": {
"rank": 16,
"ecr": "351"
},
"0000097476": {
"rank": 17,
"ecr": "343"
},
"0000723125": {
"rank": 18,
"ecr": "339"
},
"0000866291": {
"rank": 19,
"ecr": "325"
},
"0000810136": {
"rank": 20,
"ecr": "323"
},
"0001438423": {
"rank": 21,
"ecr": "313"
},
"0000004127": {
"rank": 22,
"ecr": "306"
},
"0001835632": {
"rank": 23,
"ecr": "287"
},
"0000006281": {
"rank": 24,
"ecr": "285"
},
"0001604778": {
"rank": 25,
"ecr": "282"
},
"0001507957": {
"rank": 26,
"ecr": "279"
},
"0001045810": {
"rank": 27,
"ecr": "278"
},
"0001807794": {
"rank": 28,
"ecr": "275"
},
"0001124796": {
"rank": 29,
"ecr": "268"
},
"0001280263": {
"rank": 30,
"ecr": "266"
},
"0000006951": {
"rank": 31,
"ecr": "263"
},
"0000029002": {
"rank": 32,
"ecr": "263"
},
"0000912093": {
"rank": 33,
"ecr": "257"
},
"0001832487": {
"rank": 34,
"ecr": "236"
},
"0000855658": {
"rank": 35,
"ecr": "229"
},
"0001387467": {
"rank": 36,
"ecr": "227"
},
"0000890394": {
"rank": 37,
"ecr": "218"
},
"0001047127": {
"rank": 38,
"ecr": "215"
},
"0001038074": {
"rank": 39,
"ecr": "214"
},
"0001398805": {
"rank": 40,
"ecr": "211"
},
"0001097864": {
"rank": 41,
"ecr": "210"
},
"0000867773": {
"rank": 42,
"ecr": "203"
},
"0000889971": {
"rank": 43,
"ecr": "201"
},
"0001126741": {
"rank": 44,
"ecr": "201"
},
"0001652535": {
"rank": 45,
"ecr": "199"
},
"0001039065": {
"rank": 46,
"ecr": "187"
},
"0001431959": {
"rank": 47,
"ecr": "181"
},
"0001288469": {
"rank": 48,
"ecr": "180"
},
"0001803696": {
"rank": 49,
"ecr": "180"
},
"0001275014": {
"rank": 50,
"ecr": "179"
},
"0001634447": {
"rank": 51,
"ecr": "177"
},
"0000817720": {
"rank": 52,
"ecr": "169"
},
"0001493594": {
"rank": 53,
"ecr": "163"
},
"0001730168": {
"rank": 54,
"ecr": "160"
},
"0001040161": {
"rank": 55,
"ecr": "157"
},
"0001158114": {
"rank": 56,
"ecr": "153"
},
"0000895419": {
"rank": 57,
"ecr": "152"
},
"0001102934": {
"rank": 58,
"ecr": "144"
},
"0000771266": {
"rank": 59,
"ecr": "134"
},
"0001227025": {
"rank": 60,
"ecr": "131"
},
"0001463101": {
"rank": 61,
"ecr": "127"
},
"0001616533": {
"rank": 62,
"ecr": "119"
},
"0001046995": {
"rank": 63,
"ecr": "106"
},
"0001667011": {
"rank": 64,
"ecr": "92"
},
"0001420520": {
"rank": 65,
"ecr": "87"
},
"0001831651": {
"rank": 66,
"ecr": "59"
},
"0001333822": {
"rank": 67,
"ecr": "59"
},
"0001819974": {
"rank": 68,
"ecr": "57"
},
"0001828161": {
"rank": 69,
"ecr": "54"
},
"0000882508": {
"rank": 70,
"ecr": "53"
},
"0001210618": {
"rank": 71,
"ecr": "51"
},
"0001682149": {
"rank": 72,
"ecr": "50"
},
"0001282631": {
"rank": 73,
"ecr": "28"
},
"0001821769": {
"rank": 74,
"ecr": "17"
},
"0001781405": {
"rank": 75,
"ecr": "8.6"
},
"0001350102": {
"rank": 76,
"ecr": "8.4"
},
"0001021604": {
"rank": 77,
"ecr": "0.27"
},
"0001852117": {
"rank": 78,
"ecr": "0.16"
},
"0001817760": {
"rank": 79,
"ecr": "0.037"
},
"0001579910": {
"rank": 80,
"ecr": "0.00097"
},
"0001481028": {
"rank": 81,
"ecr": "0.00030"
}
},
"2022": {
"0001481028": {
"rank": 1,
"ecr": "1,014"
},
"0000724910": {
"rank": 2,
"ecr": "572"
},
"0000833640": {
"rank": 3,
"ecr": "521"
},
"0001821769": {
"rank": 4,
"ecr": "508"
},
"0001556898": {
"rank": 5,
"ecr": "507"
},
"0000088941": {
"rank": 6,
"ecr": "453"
},
"0000827054": {
"rank": 7,
"ecr": "450"
},
"0001280452": {
"rank": 8,
"ecr": "444"
},
"0001451809": {
"rank": 9,
"ecr": "441"
},
"0000056978": {
"rank": 10,
"ecr": "438"
},
"0001387467": {
"rank": 11,
"ecr": "428"
},
"0000002488": {
"rank": 12,
"ecr": "422"
},
"0000091668": {
"rank": 13,
"ecr": "414"
},
"0000866291": {
"rank": 14,
"ecr": "410"
},
"0000723125": {
"rank": 15,
"ecr": "358"
},
"0000050863": {
"rank": 16,
"ecr": "357"
},
"0001039399": {
"rank": 17,
"ecr": "343"
},
"0000097476": {
"rank": 18,
"ecr": "338"
},
"0001807794": {
"rank": 19,
"ecr": "334"
},
"0000855658": {
"rank": 20,
"ecr": "329"
},
"0001045810": {
"rank": 21,
"ecr": "323"
},
"0000810136": {
"rank": 22,
"ecr": "317"
},
"0001438423": {
"rank": 23,
"ecr": "317"
},
"0001493594": {
"rank": 24,
"ecr": "315"
},
"0000029002": {
"rank": 25,
"ecr": "313"
},
"0001051627": {
"rank": 26,
"ecr": "313"
},
"0001325702": {
"rank": 27,
"ecr": "309"
},
"0001280263": {
"rank": 28,
"ecr": "307"
},
"0000006281": {
"rank": 29,
"ecr": "300"
},
"0000912093": {
"rank": 30,
"ecr": "297"
},
"0000004127": {
"rank": 31,
"ecr": "289"
},
"0001831651": {
"rank": 32,
"ecr": "283"
},
"0001604778": {
"rank": 33,
"ecr": "279"
},
"0000006951": {
"rank": 34,
"ecr": "263"
},
"0000065759": {
"rank": 35,
"ecr": "256"
},
"0001097864": {
"rank": 36,
"ecr": "250"
},
"0001835632": {
"rank": 37,
"ecr": "250"
},
"0001274494": {
"rank": 38,
"ecr": "250"
},
"0001038074": {
"rank": 39,
"ecr": "250"
},
"0001288469": {
"rank": 40,
"ecr": "247"
},
"0001047127": {
"rank": 41,
"ecr": "238"
},
"0001124796": {
"rank": 42,
"ecr": "222"
},
"0001652535": {
"rank": 43,
"ecr": "217"
},
"0001126741": {
"rank": 44,
"ecr": "208"
},
"0000895419": {
"rank": 45,
"ecr": "193"
},
"0000817720": {
"rank": 46,
"ecr": "191"
},
"0001039065": {
"rank": 47,
"ecr": "185"
},
"0001040161": {
"rank": 48,
"ecr": "184"
},
"0001730168": {
"rank": 49,
"ecr": "177"
},
"0000889971": {
"rank": 50,
"ecr": "176"
},
"0001275014": {
"rank": 51,
"ecr": "176"
},
"0000808326": {
"rank": 52,
"ecr": "167"
},
"0001507957": {
"rank": 53,
"ecr": "163"
},
"0001463101": {
"rank": 54,
"ecr": "156"
},
"0001715768": {
"rank": 55,
"ecr": "137"
},
"0001046995": {
"rank": 56,
"ecr": "127"
},
"0001616533": {
"rank": 57,
"ecr": "126"
},
"0000867773": {
"rank": 58,
"ecr": "108"
},
"0001158114": {
"rank": 59,
"ecr": "95"
},
"0001333822": {
"rank": 60,
"ecr": "59"
},
"0000882508": {
"rank": 61,
"ecr": "59"
},
"0001667011": {
"rank": 62,
"ecr": "58"
},
"0001819974": {
"rank": 63,
"ecr": "58"
},
"0001210618": {
"rank": 64,
"ecr": "55"
},
"0001803696": {
"rank": 65,
"ecr": "55"
},
"0000771266": {
"rank": 66,
"ecr": "51"
},
"0001398805": {
"rank": 67,
"ecr": "44"
},
"0001420520": {
"rank": 68,
"ecr": "32"
},
"0001282631": {
"rank": 69,
"ecr": "31"
},
"0001828161": {
"rank": 70,
"ecr": "6.1"
},
"0001832487": {
"rank": 71,
"ecr": "2.6"
},
"0001634447": {
"rank": 72,
"ecr": "1.8"
},
"0001350102": {
"rank": 73,
"ecr": "0.047"
},
"0001781405": {
"rank": 74,
"ecr": "0.00037"
},
"0001682149": {
"rank": 75,
"ecr": "0.00014"
},
"0001817760": {
"rank": 76,
"ecr": "0.0000099"
},
"0000890394": {
"rank": 77,
"ecr": "0.0000061"
},
"0001852117": {
"rank": 78,
"ecr": "0.0000000000038"
},
"0001813658": {
"rank": 79,
"ecr": "0.000000000000000000000000000000000000000000000000000000000000000044"
}
},
"2023": {
"0000724910": {
"rank": 1,
"ecr": "673"
},
"0000855658": {
"rank": 2,
"ecr": "527"
},
"0001280452": {
"rank": 3,
"ecr": "455"
},
"0000833640": {
"rank": 4,
"ecr": "450"
},
"0000002488": {
"rank": 5,
"ecr": "412"
},
"0000827054": {
"rank": 6,
"ecr": "407"
},
"0001438423": {
"rank": 7,
"ecr": "399"
},
"0000810136": {
"rank": 8,
"ecr": "394"
},
"0001039399": {
"rank": 9,
"ecr": "375"
},
"0000772406": {
"rank": 10,
"ecr": "369"
},
"0000088941": {
"rank": 11,
"ecr": "360"
},
"0000050863": {
"rank": 12,
"ecr": "356"
},
"0000912093": {
"rank": 13,
"ecr": "338"
},
"0001807794": {
"rank": 14,
"ecr": "336"
},
"0000004127": {
"rank": 15,
"ecr": "335"
},
"0000056978": {
"rank": 16,
"ecr": "330"
},
"0001038074": {
"rank": 17,
"ecr": "326"
},
"0000091668": {
"rank": 18,
"ecr": "313"
},
"0000006281": {
"rank": 19,
"ecr": "310"
},
"0000006951": {
"rank": 20,
"ecr": "287"
},
"0001097864": {
"rank": 21,
"ecr": "286"
},
"0000097476": {
"rank": 22,
"ecr": "273"
},
"0001274494": {
"rank": 23,
"ecr": "271"
},
"0001325702": {
"rank": 24,
"ecr": "268"
},
"0001831651": {
"rank": 25,
"ecr": "255"
},
"0001051627": {
"rank": 26,
"ecr": "249"
},
"0001835632": {
"rank": 27,
"ecr": "249"
},
"0001124796": {
"rank": 28,
"ecr": "247"
},
"0001493594": {
"rank": 29,
"ecr": "243"
},
"0001045810": {
"rank": 30,
"ecr": "233"
},
"0001451809": {
"rank": 31,
"ecr": "232"
},
"0000065759": {
"rank": 32,
"ecr": "231"
},
"0001047127": {
"rank": 33,
"ecr": "231"
},
"0001604778": {
"rank": 34,
"ecr": "210"
},
"0000723125": {
"rank": 35,
"ecr": "205"
},
"0001730168": {
"rank": 36,
"ecr": "196"
},
"0001288469": {
"rank": 37,
"ecr": "192"
},
"0001652535": {
"rank": 38,
"ecr": "191"
},
"0001126741": {
"rank": 39,
"ecr": "188"
},
"0001463101": {
"rank": 40,
"ecr": "164"
},
"0001821769": {
"rank": 41,
"ecr": "146"
},
"0001398805": {
"rank": 42,
"ecr": "143"
},
"0001158114": {
"rank": 43,
"ecr": "138"
},
"0000882508": {
"rank": 44,
"ecr": "136"
},
"0001040161": {
"rank": 45,
"ecr": "122"
},
"0001819974": {
"rank": 46,
"ecr": "75"
},
"0001616533": {
"rank": 47,
"ecr": "59"
},
"0000771266": {
"rank": 48,
"ecr": "58"
},
"0001333822": {
"rank": 49,
"ecr": "50"
},
"0001634447": {
"rank": 50,
"ecr": "47"
},
"0000808326": {
"rank": 51,
"ecr": "39"
},
"0001667011": {
"rank": 52,
"ecr": "34"
},
"0001507957": {
"rank": 53,
"ecr": "9.3"
},
"0001420520": {
"rank": 54,
"ecr": "6.3"
},
"0001817760": {
"rank": 55,
"ecr": "3.8"
},
"0001282631": {
"rank": 56,
"ecr": "1.4"
},
"0001832487": {
"rank": 57,
"ecr": "0.28"
},
"0000890394": {
"rank": 58,
"ecr": "0.00000083"
},
"0001682149": {
"rank": 59,
"ecr": "0.0000000000000000000000011"
}
},
"2024": {
"0001280452": {
"rank": 1,
"ecr": "691"
},
"0000724910": {
"rank": 2,
"ecr": "649"
},
"0001045810": {
"rank": 3,
"ecr": "486"
},
"0000917273": {
"rank": 4,
"ecr": "423"
},
"0000827054": {
"rank": 5,
"ecr": "419"
},
"0000833640": {
"rank": 6,
"ecr": "412"
},
"0000002488": {
"rank": 7,
"ecr": "409"
},
"0000810136": {
"rank": 8,
"ecr": "409"
},
"0000772406": {
"rank": 9,
"ecr": "401"
},
"0000855658": {
"rank": 10,
"ecr": "388"
},
"0000091668": {
"rank": 11,
"ecr": "384"
},
"0001039399": {
"rank": 12,
"ecr": "366"
},
"0001807794": {
"rank": 13,
"ecr": "348"
},
"0001111928": {
"rank": 14,
"ecr": "345"
},
"0000004127": {
"rank": 15,
"ecr": "335"
},
"0001274494": {
"rank": 16,
"ecr": "291"
},
"0000006951": {
"rank": 17,
"ecr": "291"
},
"0001387467": {
"rank": 18,
"ecr": "291"
},
"0000006281": {
"rank": 19,
"ecr": "290"
},
"0001481028": {
"rank": 20,
"ecr": "282"
},
"0001097864": {
"rank": 21,
"ecr": "276"
},
"0001831651": {
"rank": 22,
"ecr": "273"
},
"0001038074": {
"rank": 23,
"ecr": "266"
},
"0000050863": {
"rank": 24,
"ecr": "263"
},
"0000056978": {
"rank": 25,
"ecr": "260"
},
"0001493594": {
"rank": 26,
"ecr": "251"
},
"0001652535": {
"rank": 27,
"ecr": "245"
},
"0001451809": {
"rank": 28,
"ecr": "243"
},
"0000723125": {
"rank": 29,
"ecr": "238"
},
"0001047127": {
"rank": 30,
"ecr": "234"
},
"0001821769": {
"rank": 31,
"ecr": "233"
},
"0001835632": {
"rank": 32,
"ecr": "231"
},
"0000097476": {
"rank": 33,
"ecr": "222"
},
"0000817720": {
"rank": 34,
"ecr": "199"
},
"0001325702": {
"rank": 35,
"ecr": "187"
},
"0001604778": {
"rank": 36,
"ecr": "185"
},
"0001124796": {
"rank": 37,
"ecr": "184"
},
"0001413447": {
"rank": 38,
"ecr": "179"
},
"0001275014": {
"rank": 39,
"ecr": "175"
},
"0001730168": {
"rank": 40,
"ecr": "162"
},
"0000889971": {
"rank": 41,
"ecr": "151"
},
"0001616533": {
"rank": 42,
"ecr": "150"
},
"0001398805": {
"rank": 43,
"ecr": "147"
},
"0000882508": {
"rank": 44,
"ecr": "144"
},
"0000912093": {
"rank": 45,
"ecr": "141"
},
"0001463101": {
"rank": 46,
"ecr": "126"
},
"0001841925": {
"rank": 47,
"ecr": "114"
},
"0001819974": {
"rank": 48,
"ecr": "102"
},
"0001288469": {
"rank": 49,
"ecr": "97"
},
"0001507957": {
"rank": 50,
"ecr": "76"
},
"0000808326": {
"rank": 51,
"ecr": "59"
},
"0000895419": {
"rank": 52,
"ecr": "59"
},
"0001158114": {
"rank": 53,
"ecr": "54"
},
"0001040161": {
"rank": 54,
"ecr": "54"
},
"0001420520": {
"rank": 55,
"ecr": "47"
},
"0001832487": {
"rank": 56,
"ecr": "35"
},
"0001667011": {
"rank": 57,
"ecr": "30"
},
"0000088941": {
"rank": 58,
"ecr": "12"
},
"0001828805": {
"rank": 59,
"ecr": "0.0064"
},
"0000890394": {
"rank": 60,
"ecr": "0.0000042"
}
}
},
"rating_box": [
[
"Top rated",
"15 of 60"
],
[
"Best, worst rating",
"691 %, < 0.001 %"
],
[
"New companies",
"11"
]
],
"regression_plot": null,
"scentences": [
"Nvidia CORP climbed 27 positions from 30 to 3 due to its excellent Comprehensive Net Income.",
"Semtech CORP lost 47 positions from 11 to 58 due to its bad Comprehensive Net Income.",
"Rambus INC entered the 2025 ranking at rank 4, making it the best newcomer."
],
"url_segment": "2025-us-semiconductors",
"year": 2025,
"feature_importance": "https://www.realrate-archive.com/us_semiconductors/2024/feature_importance/feature_importance.svg",
"obs_ecr": {
"0000050863": {
"2011": {
"obs_EconomicCapitalRatio": 2.9548751007252214
},
"2012": {
"obs_EconomicCapitalRatio": 2.1127110311128883
},
"2013": {
"obs_EconomicCapitalRatio": 2.381646149198497
},
"2014": {
"obs_EconomicCapitalRatio": 3.322593227032297
},
"2015": {
"obs_EconomicCapitalRatio": 2.775788841424909
},
"2016": {
"obs_EconomicCapitalRatio": 2.617942052651535
},
"2017": {
"obs_EconomicCapitalRatio": 3.076749824821682
},
"2018": {
"obs_EconomicCapitalRatio": 2.921371587865912
},
"2019": {
"obs_EconomicCapitalRatio": 3.249203554308087
},
"2020": {
"obs_EconomicCapitalRatio": 2.1782109983275246
},
"2021": {
"obs_EconomicCapitalRatio": 2.1347452140481065
},
"2022": {
"obs_EconomicCapitalRatio": 1.013942431466172
},
"2023": {
"obs_EconomicCapitalRatio": 1.8251896993499217
}
},
"0000097476": {
"2011": {
"obs_EconomicCapitalRatio": 2.223150456263653
},
"2012": {
"obs_EconomicCapitalRatio": 2.3833587721956246
},
"2013": {
"obs_EconomicCapitalRatio": 3.509443779458512
},
"2014": {
"obs_EconomicCapitalRatio": 4.592590147244638
},
"2015": {
"obs_EconomicCapitalRatio": 5.0725108350781305
},
"2016": {
"obs_EconomicCapitalRatio": 6.615918060872865
},
"2017": {
"obs_EconomicCapitalRatio": 8.22834644207332
},
"2018": {
"obs_EconomicCapitalRatio": 7.0254923327481285
},
"2019": {
"obs_EconomicCapitalRatio": 8.847442947245394
},
"2020": {
"obs_EconomicCapitalRatio": 10.106227082573707
},
"2021": {
"obs_EconomicCapitalRatio": 9.637295060287222
},
"2022": {
"obs_EconomicCapitalRatio": 7.523570729631255
},
"2023": {
"obs_EconomicCapitalRatio": 6.405822869928162
}
},
"0000827054": {
"2011": {
"obs_EconomicCapitalRatio": 4.193092025318791
},
"2012": {
"obs_EconomicCapitalRatio": 3.7978934000800546
},
"2013": {
"obs_EconomicCapitalRatio": 4.180244174607122
},
"2018": {
"obs_EconomicCapitalRatio": 3.259241475058469
},
"2019": {
"obs_EconomicCapitalRatio": 2.418085423684663
},
"2020": {
"obs_EconomicCapitalRatio": 3.738839507340419
},
"2021": {
"obs_EconomicCapitalRatio": 5.111176912578529
},
"2022": {
"obs_EconomicCapitalRatio": 4.39731930667424
},
"2023": {
"obs_EconomicCapitalRatio": 5.051521734358442
}
},
"0001045810": {
"2011": {
"obs_EconomicCapitalRatio": 3.117315919432453
},
"2012": {
"obs_EconomicCapitalRatio": 2.3720265826445974
},
"2013": {
"obs_EconomicCapitalRatio": 2.4200476905916677
},
"2014": {
"obs_EconomicCapitalRatio": 2.717555225230343
},
"2015": {
"obs_EconomicCapitalRatio": 3.5605445492878487
},
"2016": {
"obs_EconomicCapitalRatio": 11.32866113904722
},
"2017": {
"obs_EconomicCapitalRatio": 17.13333382036911
},
"2018": {
"obs_EconomicCapitalRatio": 10.856138893530487
},
"2019": {
"obs_EconomicCapitalRatio": 16.765222061594407
},
"2020": {
"obs_EconomicCapitalRatio": 28.92760985862727
},
"2021": {
"obs_EconomicCapitalRatio": 36.24874028644141
},
"2022": {
"obs_EconomicCapitalRatio": 12.16617016736555
},
"2023": {
"obs_EconomicCapitalRatio": 40.45253603196062
}
},
"0001274494": {
"2011": {
"obs_EconomicCapitalRatio": 0.7181531659835304
},
"2012": {
"obs_EconomicCapitalRatio": 0.5913618646240685
},
"2013": {
"obs_EconomicCapitalRatio": 1.192673139510396
},
"2014": {
"obs_EconomicCapitalRatio": 1.0562083670071691
},
"2015": {
"obs_EconomicCapitalRatio": 1.4682238065670383
},
"2016": {
"obs_EconomicCapitalRatio": 0.8047961051142261
},
"2017": {
"obs_EconomicCapitalRatio": 1.6661494090791555
},
"2018": {
"obs_EconomicCapitalRatio": 0.9813722264560162
},
"2019": {
"obs_EconomicCapitalRatio": 1.2048787392394402
},
"2020": {
"obs_EconomicCapitalRatio": 2.4280753254877543
},
"2021": {
"obs_EconomicCapitalRatio": 2.101009467466199
},
"2022": {
"obs_EconomicCapitalRatio": 3.114993545948563
},
"2023": {
"obs_EconomicCapitalRatio": 2.604608220058585
}
},
"0000002488": {
"2011": {
"obs_EconomicCapitalRatio": 1.1000772504075773
},
"2012": {
"obs_EconomicCapitalRatio": 0.6450666761008518
},
"2013": {
"obs_EconomicCapitalRatio": 0.9138748862798941
},
"2014": {
"obs_EconomicCapitalRatio": 0.7891884608381884
},
"2015": {
"obs_EconomicCapitalRatio": 0.9982446023677584
},
"2016": {
"obs_EconomicCapitalRatio": 4.579728515082406
},
"2017": {
"obs_EconomicCapitalRatio": 4.048468500693709
},
"2018": {
"obs_EconomicCapitalRatio": 5.476873818644869
},
"2019": {
"obs_EconomicCapitalRatio": 12.080342433249287
},
"2020": {
"obs_EconomicCapitalRatio": 19.458582539819638
},
"2021": {
"obs_EconomicCapitalRatio": 20.97859765330036
},
"2022": {
"obs_EconomicCapitalRatio": 2.820516596561452
},
"2023": {
"obs_EconomicCapitalRatio": 6.06694847358826
}
},
"0000004127": {
"2011": {
"obs_EconomicCapitalRatio": 2775.4994749717825
},
"2012": {
"obs_EconomicCapitalRatio": 3.3294899014568218
},
"2013": {
"obs_EconomicCapitalRatio": 4.105297814568933
},
"2014": {
"obs_EconomicCapitalRatio": 8.170550633932343
},
"2015": {
"obs_EconomicCapitalRatio": 7.038858635268204
},
"2016": {
"obs_EconomicCapitalRatio": 6.867637001264079
},
"2017": {
"obs_EconomicCapitalRatio": 6.909399998550557
},
"2018": {
"obs_EconomicCapitalRatio": 4.26941320185072
},
"2019": {
"obs_EconomicCapitalRatio": 7.386333860410032
},
"2020": {
"obs_EconomicCapitalRatio": 8.268119999094683
},
"2021": {
"obs_EconomicCapitalRatio": 4.294059421413338
},
"2022": {
"obs_EconomicCapitalRatio": 2.3549491506516893
},
"2023": {
"obs_EconomicCapitalRatio": 3.341606742831169
}
},
"0000006281": {
"2011": {
"obs_EconomicCapitalRatio": 3.146284785679112
},
"2012": {
"obs_EconomicCapitalRatio": 3.5854030292231256
},
"2013": {
"obs_EconomicCapitalRatio": 3.9249268506281965
},
"2014": {
"obs_EconomicCapitalRatio": 3.92206110473736
},
"2015": {
"obs_EconomicCapitalRatio": 3.881021998870079
},
"2016": {
"obs_EconomicCapitalRatio": 4.204585894857916
},
"2017": {
"obs_EconomicCapitalRatio": 2.0347756504516026
},
"2018": {
"obs_EconomicCapitalRatio": 2.1000981984117923
},
"2019": {
"obs_EconomicCapitalRatio": 2.8210434826037707
},
"2020": {
"obs_EconomicCapitalRatio": 3.4483294409084304
},
"2021": {
"obs_EconomicCapitalRatio": 2.7352795866834336
},
"2022": {
"obs_EconomicCapitalRatio": 2.604549133830281
},
"2023": {
"obs_EconomicCapitalRatio": 3.171573789513333
}
},
"0000006951": {
"2011": {
"obs_EconomicCapitalRatio": 1.4593713215193411
},
"2012": {
"obs_EconomicCapitalRatio": 1.6035611288048586
},
"2013": {
"obs_EconomicCapitalRatio": 2.4667412609396617
},
"2014": {
"obs_EconomicCapitalRatio": 3.3319481859658096
},
"2015": {
"obs_EconomicCapitalRatio": 1.8843329410960623
},
"2016": {
"obs_EconomicCapitalRatio": 3.199951415774611
},
"2017": {
"obs_EconomicCapitalRatio": 3.7236467166137883
},
"2018": {
"obs_EconomicCapitalRatio": 2.1064155876024717
},
"2019": {
"obs_EconomicCapitalRatio": 3.7466293142628473
},
"2020": {
"obs_EconomicCapitalRatio": 4.600923689359767
},
"2021": {
"obs_EconomicCapitalRatio": 7.0545738918319545
},
"2022": {
"obs_EconomicCapitalRatio": 3.989295636943284
},
"2023": {
"obs_EconomicCapitalRatio": 5.971435383088359
}
},
"0000088941": {
"2011": {
"obs_EconomicCapitalRatio": 4.27280199372183
},
"2012": {
"obs_EconomicCapitalRatio": 4.775058846420418
},
"2013": {
"obs_EconomicCapitalRatio": 2.584537006928887
},
"2014": {
"obs_EconomicCapitalRatio": 3.4899305836638326
},
"2015": {
"obs_EconomicCapitalRatio": 2.4165631586906517
},
"2016": {
"obs_EconomicCapitalRatio": 4.169351045002777
},
"2017": {
"obs_EconomicCapitalRatio": 4.000747359849972
},
"2018": {
"obs_EconomicCapitalRatio": 4.848854886856423
},
"2019": {
"obs_EconomicCapitalRatio": 5.784303831390528
},
"2020": {
"obs_EconomicCapitalRatio": 8.099193587115536
},
"2021": {
"obs_EconomicCapitalRatio": 9.486477112061996
},
"2022": {
"obs_EconomicCapitalRatio": 2.7865735357426766
},
"2023": {
"obs_EconomicCapitalRatio": 0.9643311018468671
}
},
"0000817720": {
"2011": {
"obs_EconomicCapitalRatio": 3.540785632028211
},
"2012": {
"obs_EconomicCapitalRatio": 3.009547841820247
},
"2013": {
"obs_EconomicCapitalRatio": 3.9647180755673737
},
"2014": {
"obs_EconomicCapitalRatio": 3.8261134399959977
},
"2015": {
"obs_EconomicCapitalRatio": 2.611298772527023
},
"2016": {
"obs_EconomicCapitalRatio": 2.024863464135402
},
"2017": {
"obs_EconomicCapitalRatio": 1.525835640825267
},
"2018": {
"obs_EconomicCapitalRatio": 1.1296098433373882
},
"2019": {
"obs_EconomicCapitalRatio": 2.0645245323323698
},
"2020": {
"obs_EconomicCapitalRatio": 2.311788256304396
},
"2021": {
"obs_EconomicCapitalRatio": 6.3752976110281905
},
"2022": {
"obs_EconomicCapitalRatio": 1.7044934485087424
}
},
"0000833640": {
"2011": {
"obs_EconomicCapitalRatio": 3.7377561522126372
},
"2012": {
"obs_EconomicCapitalRatio": 4.207199953203277
},
"2013": {
"obs_EconomicCapitalRatio": 5.759611865639977
},
"2014": {
"obs_EconomicCapitalRatio": 5.556018094404024
},
"2015": {
"obs_EconomicCapitalRatio": 5.129842600162509
},
"2016": {
"obs_EconomicCapitalRatio": 6.400649062918125
},
"2017": {
"obs_EconomicCapitalRatio": 6.354444980747798
},
"2018": {
"obs_EconomicCapitalRatio": 5.421014452496804
},
"2019": {
"obs_EconomicCapitalRatio": 6.5390663822029635
},
"2020": {
"obs_EconomicCapitalRatio": 9.53492739214978
},
"2021": {
"obs_EconomicCapitalRatio": 9.786447914673966
},
"2022": {
"obs_EconomicCapitalRatio": 8.902072997822424
},
"2023": {
"obs_EconomicCapitalRatio": 10.73541278087025
}
},
"0000867773": {
"2011": {
"obs_EconomicCapitalRatio": 0.13415314475722176
},
"2012": {
"obs_EconomicCapitalRatio": 0.2279006235548717
},
"2014": {
"obs_EconomicCapitalRatio": 0.9564726633934332
},
"2016": {
"obs_EconomicCapitalRatio": 0.24225846046420924
},
"2017": {
"obs_EconomicCapitalRatio": 0.357891199526005
},
"2018": {
"obs_EconomicCapitalRatio": 0.2943639981975316
},
"2019": {
"obs_EconomicCapitalRatio": 0.5203183442565676
},
"2021": {
"obs_EconomicCapitalRatio": 2.485919242569068
},
"2022": {
"obs_EconomicCapitalRatio": 2.4081818431487982
}
},
"0000895419": {
"2011": {
"obs_EconomicCapitalRatio": 1.9100746795155856
},
"2012": {
"obs_EconomicCapitalRatio": 2.692961768533121
},
"2013": {
"obs_EconomicCapitalRatio": 4.4549415172426325
},
"2014": {
"obs_EconomicCapitalRatio": 2.062024461055665
},
"2015": {
"obs_EconomicCapitalRatio": 1.6434483195957899
},
"2016": {
"obs_EconomicCapitalRatio": 1.7216564951779039
},
"2017": {
"obs_EconomicCapitalRatio": 2.487953711791487
},
"2018": {
"obs_EconomicCapitalRatio": 2.6735539622039557
},
"2019": {
"obs_EconomicCapitalRatio": 2.8347030376117583
},
"2020": {
"obs_EconomicCapitalRatio": 5.150612939359328
},
"2021": {
"obs_EconomicCapitalRatio": 5.3348816888279496
},
"2022": {
"obs_EconomicCapitalRatio": 3.3555102076535195
}
},
"0000917273": {
"2011": {
"obs_EconomicCapitalRatio": 1.707677305741295
},
"2012": {
"obs_EconomicCapitalRatio": 1.321680383332879
},
"2013": {
"obs_EconomicCapitalRatio": 1.9833262011660566
},
"2014": {
"obs_EconomicCapitalRatio": 3.3858600736967155
},
"2015": {
"obs_EconomicCapitalRatio": 3.028050064555651
},
"2016": {
"obs_EconomicCapitalRatio": 3.0569376245429507
},
"2017": {
"obs_EconomicCapitalRatio": 2.602622214804728
}
},
"0001038074": {
"2011": {
"obs_EconomicCapitalRatio": 4.474649246453173
},
"2012": {
"obs_EconomicCapitalRatio": 3.1938175603242973
},
"2013": {
"obs_EconomicCapitalRatio": 2.9224146775759747
},
"2015": {
"obs_EconomicCapitalRatio": 3.15131083902669
},
"2016": {
"obs_EconomicCapitalRatio": 4.111597477165966
},
"2017": {
"obs_EconomicCapitalRatio": 3.598784385881384
},
"2018": {
"obs_EconomicCapitalRatio": 3.0852806023266943
},
"2019": {
"obs_EconomicCapitalRatio": 4.488225086603839
},
"2021": {
"obs_EconomicCapitalRatio": 5.913169493484338
},
"2022": {
"obs_EconomicCapitalRatio": 3.0413341123788236
},
"2023": {
"obs_EconomicCapitalRatio": 5.006851323159158
}
},
"0001047127": {
"2011": {
"obs_EconomicCapitalRatio": 0.3260460286767042
},
"2012": {
"obs_EconomicCapitalRatio": 0.23917568330951333
},
"2013": {
"obs_EconomicCapitalRatio": 0.43238017678706653
},
"2014": {
"obs_EconomicCapitalRatio": 0.5429684431983749
},
"2015": {
"obs_EconomicCapitalRatio": 0.4419230493013487
},
"2016": {
"obs_EconomicCapitalRatio": 0.767338330083863
},
"2017": {
"obs_EconomicCapitalRatio": 0.6720570062156678
},
"2018": {
"obs_EconomicCapitalRatio": 0.42098750142222163
},
"2019": {
"obs_EconomicCapitalRatio": 0.8569477407403912
},
"2020": {
"obs_EconomicCapitalRatio": 0.9495251553909253
},
"2021": {
"obs_EconomicCapitalRatio": 1.258001945283793
},
"2022": {
"obs_EconomicCapitalRatio": 1.2039557742406097
},
"2023": {
"obs_EconomicCapitalRatio": 1.732977560417098
}
},
"0001097864": {
"2011": {
"obs_EconomicCapitalRatio": 1.0746816945998654
},
"2015": {
"obs_EconomicCapitalRatio": 1.3569101424906802
},
"2016": {
"obs_EconomicCapitalRatio": 0.8937728521411528
},
"2017": {
"obs_EconomicCapitalRatio": 1.5287731143362846
},
"2018": {
"obs_EconomicCapitalRatio": 1.14181471129529
},
"2019": {
"obs_EconomicCapitalRatio": 1.4777847357329184
},
"2020": {
"obs_EconomicCapitalRatio": 1.8997363643901226
},
"2021": {
"obs_EconomicCapitalRatio": 3.952259724462709
},
"2022": {
"obs_EconomicCapitalRatio": 3.0476725815478307
},
"2023": {
"obs_EconomicCapitalRatio": 3.901288140841555
}
},
"0000056978": {
"2011": {
"obs_EconomicCapitalRatio": 1.380770300586176
},
"2012": {
"obs_EconomicCapitalRatio": 1.7828918476949227
},
"2013": {
"obs_EconomicCapitalRatio": 1.9772933989478416
},
"2014": {
"obs_EconomicCapitalRatio": 2.0289309850365083
},
"2015": {
"obs_EconomicCapitalRatio": 1.642208040248328
},
"2016": {
"obs_EconomicCapitalRatio": 1.9752447788104526
},
"2017": {
"obs_EconomicCapitalRatio": 2.4051994915450274
},
"2018": {
"obs_EconomicCapitalRatio": 1.741827159973267
},
"2019": {
"obs_EconomicCapitalRatio": 2.4473668427134063
},
"2020": {
"obs_EconomicCapitalRatio": 3.0065775574176565
},
"2021": {
"obs_EconomicCapitalRatio": 3.420389398264227
},
"2022": {
"obs_EconomicCapitalRatio": 2.566295741968899
},
"2023": {
"obs_EconomicCapitalRatio": 3.4122288045426754
}
},
"0000091668": {
"2011": {
"obs_EconomicCapitalRatio": 1.0303677563731277
},
"2013": {
"obs_EconomicCapitalRatio": 1.3194255802834214
},
"2014": {
"obs_EconomicCapitalRatio": 1.3620628246421083
},
"2015": {
"obs_EconomicCapitalRatio": 1.3271237756453917
},
"2021": {
"obs_EconomicCapitalRatio": 4.443533990935751
},
"2022": {
"obs_EconomicCapitalRatio": 2.110227131975959
},
"2023": {
"obs_EconomicCapitalRatio": 3.4956759152411156
}
},
"0000723125": {
"2011": {
"obs_EconomicCapitalRatio": 0.6241431043896735
},
"2012": {
"obs_EconomicCapitalRatio": 0.6391493253486646
},
"2013": {
"obs_EconomicCapitalRatio": 1.6204460956340556
},
"2014": {
"obs_EconomicCapitalRatio": 2.2481882995292772
},
"2015": {
"obs_EconomicCapitalRatio": 0.8891279449084845
},
"2016": {
"obs_EconomicCapitalRatio": 1.0918941712153825
},
"2017": {
"obs_EconomicCapitalRatio": 1.9472614026440092
},
"2018": {
"obs_EconomicCapitalRatio": 1.3199881752476348
},
"2019": {
"obs_EconomicCapitalRatio": 1.9800418728884899
},
"2020": {
"obs_EconomicCapitalRatio": 2.3143809995821387
},
"2021": {
"obs_EconomicCapitalRatio": 2.821998181282713
},
"2022": {
"obs_EconomicCapitalRatio": 1.3313148933171817
},
"2023": {
"obs_EconomicCapitalRatio": 2.2345560333781314
}
},
"0000724910": {
"2011": {
"obs_EconomicCapitalRatio": 7.368245715181076
},
"2012": {
"obs_EconomicCapitalRatio": 6.19148666116021
},
"2013": {
"obs_EconomicCapitalRatio": 5.63160774912837
},
"2014": {
"obs_EconomicCapitalRatio": 6.363163184429801
},
"2015": {
"obs_EconomicCapitalRatio": 4.942321443632123
},
"2016": {
"obs_EconomicCapitalRatio": 6.691534848102894
},
"2022": {
"obs_EconomicCapitalRatio": 9.006759449163125
},
"2023": {
"obs_EconomicCapitalRatio": 10.783845119798388
}
},
"0000771266": {
"2011": {
"obs_EconomicCapitalRatio": 2.475714243828944
},
"2012": {
"obs_EconomicCapitalRatio": 2.2280173262186684
},
"2013": {
"obs_EconomicCapitalRatio": 3.545310329679983
},
"2014": {
"obs_EconomicCapitalRatio": 3.3441678418770633
},
"2020": {
"obs_EconomicCapitalRatio": 6.666254984108355
},
"2021": {
"obs_EconomicCapitalRatio": 8.932105237976877
},
"2022": {
"obs_EconomicCapitalRatio": 3.3997770441985065
},
"2023": {
"obs_EconomicCapitalRatio": 5.861905661139257
}
},
"0000772406": {
"2011": {
"obs_EconomicCapitalRatio": 3.70066318660908
},
"2012": {
"obs_EconomicCapitalRatio": 5.901226111374632
},
"2013": {
"obs_EconomicCapitalRatio": 3.4352926290381745
},
"2014": {
"obs_EconomicCapitalRatio": 3.668632772732158
},
"2015": {
"obs_EconomicCapitalRatio": 2.5771002484052694
},
"2016": {
"obs_EconomicCapitalRatio": 4.94050512209239
},
"2023": {
"obs_EconomicCapitalRatio": 3.658360141629616
}
},
"0000808326": {
"2011": {
"obs_EconomicCapitalRatio": 0.6836766808242393
},
"2012": {
"obs_EconomicCapitalRatio": 0.8419090268974597
},
"2013": {
"obs_EconomicCapitalRatio": 1.24144729385468
},
"2014": {
"obs_EconomicCapitalRatio": 1.2271545692968406
},
"2015": {
"obs_EconomicCapitalRatio": 1.7341603197548037
},
"2016": {
"obs_EconomicCapitalRatio": 3.1311086173141636
},
"2017": {
"obs_EconomicCapitalRatio": 2.0582007204559307
},
"2018": {
"obs_EconomicCapitalRatio": 1.3653757438816982
},
"2019": {
"obs_EconomicCapitalRatio": 1.2566621175137127
},
"2020": {
"obs_EconomicCapitalRatio": 1.6161750853739913
},
"2021": {
"obs_EconomicCapitalRatio": 2.3085808826474
},
"2022": {
"obs_EconomicCapitalRatio": 0.28854700949943995
},
"2023": {
"obs_EconomicCapitalRatio": 0.31607211254914813
}
},
"0000810136": {
"2011": {
"obs_EconomicCapitalRatio": 0.6830929727592302
},
"2012": {
"obs_EconomicCapitalRatio": 0.6162399746542194
},
"2013": {
"obs_EconomicCapitalRatio": 0.9342509193558916
},
"2014": {
"obs_EconomicCapitalRatio": 0.8386237140238209
},
"2015": {
"obs_EconomicCapitalRatio": 1.2756059272133113
},
"2016": {
"obs_EconomicCapitalRatio": 1.371179425802266
},
"2017": {
"obs_EconomicCapitalRatio": 1.0185067367890421
},
"2018": {
"obs_EconomicCapitalRatio": 0.9757010957463821
},
"2019": {
"obs_EconomicCapitalRatio": 1.5655677732905326
},
"2020": {
"obs_EconomicCapitalRatio": 0.9980008882577984
},
"2021": {
"obs_EconomicCapitalRatio": 1.432913955702574
},
"2022": {
"obs_EconomicCapitalRatio": 1.3271465046749855
},
"2023": {
"obs_EconomicCapitalRatio": 2.1804264957733785
}
},
"0000855658": {
"2011": {
"obs_EconomicCapitalRatio": 2.5780229072406615
},
"2012": {
"obs_EconomicCapitalRatio": 1.809623833456927
},
"2013": {
"obs_EconomicCapitalRatio": 2.456544847023425
},
"2015": {
"obs_EconomicCapitalRatio": 2.473611693950792
},
"2016": {
"obs_EconomicCapitalRatio": 1.3914992087692717
},
"2017": {
"obs_EconomicCapitalRatio": 1.351578945305183
},
"2018": {
"obs_EconomicCapitalRatio": 1.783902057338518
},
"2019": {
"obs_EconomicCapitalRatio": 5.849668861164927
},
"2021": {
"obs_EconomicCapitalRatio": 21.382200580037452
},
"2022": {
"obs_EconomicCapitalRatio": 16.348179456189403
},
"2023": {
"obs_EconomicCapitalRatio": 19.6060188549518
}
},
"0000882508": {
"2011": {
"obs_EconomicCapitalRatio": 5.346044121142053
},
"2012": {
"obs_EconomicCapitalRatio": 5.7611075520181645
},
"2013": {
"obs_EconomicCapitalRatio": 5.675561520528459
},
"2014": {
"obs_EconomicCapitalRatio": 7.512397632396551
},
"2016": {
"obs_EconomicCapitalRatio": 4.971399093790016
},
"2017": {
"obs_EconomicCapitalRatio": 7.9943280352726145
},
"2018": {
"obs_EconomicCapitalRatio": 2.60167207581675
},
"2019": {
"obs_EconomicCapitalRatio": 19.930550034735642
},
"2021": {
"obs_EconomicCapitalRatio": 2.262221386961241
},
"2022": {
"obs_EconomicCapitalRatio": 2.709302584297693
},
"2023": {
"obs_EconomicCapitalRatio": 4.802934992835828
}
},
"0000889971": {
"2011": {
"obs_EconomicCapitalRatio": 1.8839353706832798
},
"2012": {
"obs_EconomicCapitalRatio": 1.6752362757604284
},
"2013": {
"obs_EconomicCapitalRatio": 3.386005752886291
},
"2014": {
"obs_EconomicCapitalRatio": 2.130902173228362
},
"2015": {
"obs_EconomicCapitalRatio": 3.925929171132559
},
"2016": {
"obs_EconomicCapitalRatio": 2.2188974996160096
},
"2017": {
"obs_EconomicCapitalRatio": 1.7009624717003715
},
"2018": {
"obs_EconomicCapitalRatio": 1.3138187880642394
},
"2019": {
"obs_EconomicCapitalRatio": 0.5964462145035315
},
"2020": {
"obs_EconomicCapitalRatio": 3.3744712262916545
},
"2021": {
"obs_EconomicCapitalRatio": 1.6475483566119733
},
"2022": {
"obs_EconomicCapitalRatio": 0.8989995151076173
}
},
"0000890394": {
"2011": {
"obs_EconomicCapitalRatio": 19495.755167464624
},
"2012": {
"obs_EconomicCapitalRatio": 28615.85581407831
},
"2013": {
"obs_EconomicCapitalRatio": 53219.441636544194
},
"2014": {
"obs_EconomicCapitalRatio": 22658.484030729465
},
"2015": {
"obs_EconomicCapitalRatio": 23633.952313343358
},
"2016": {
"obs_EconomicCapitalRatio": 8985.57384528515
},
"2017": {
"obs_EconomicCapitalRatio": 0.38958064830987366
},
"2018": {
"obs_EconomicCapitalRatio": 0.6517878334454296
},
"2019": {
"obs_EconomicCapitalRatio": 0.5536677839851024
},
"2020": {
"obs_EconomicCapitalRatio": 1.047960425125408
},
"2021": {
"obs_EconomicCapitalRatio": 1.4439688615882886
},
"2022": {
"obs_EconomicCapitalRatio": 0.7219214937170993
},
"2023": {
"obs_EconomicCapitalRatio": 0.7012253723438688
}
},
"0000912093": {
"2011": {
"obs_EconomicCapitalRatio": 2.016396967002234
},
"2012": {
"obs_EconomicCapitalRatio": 2.44835069479396
},
"2013": {
"obs_EconomicCapitalRatio": 2.864613511872378
},
"2014": {
"obs_EconomicCapitalRatio": 2.3392795901216856
},
"2016": {
"obs_EconomicCapitalRatio": 2.0150305380519384
},
"2017": {
"obs_EconomicCapitalRatio": 1.7081157659156476
},
"2018": {
"obs_EconomicCapitalRatio": 1.7494672138146217
},
"2019": {
"obs_EconomicCapitalRatio": 3.325727731941039
},
"2021": {
"obs_EconomicCapitalRatio": 3.0700252400908203
},
"2022": {
"obs_EconomicCapitalRatio": 2.113997857590883
},
"2023": {
"obs_EconomicCapitalRatio": 1.9877655756831696
}
},
"0001039065": {
"2011": {
"obs_EconomicCapitalRatio": 2.4256385865101326
},
"2012": {
"obs_EconomicCapitalRatio": 2.3791732501485843
},
"2013": {
"obs_EconomicCapitalRatio": 1.449532769037372
},
"2014": {
"obs_EconomicCapitalRatio": 1.9073873173962355
},
"2015": {
"obs_EconomicCapitalRatio": 2.773574692763799
},
"2016": {
"obs_EconomicCapitalRatio": 2.0081566502656436
},
"2017": {
"obs_EconomicCapitalRatio": 1.3208974176562667
},
"2018": {
"obs_EconomicCapitalRatio": 1.2980458214904655
},
"2019": {
"obs_EconomicCapitalRatio": 1.8763953481025808
},
"2020": {
"obs_EconomicCapitalRatio": 1.6936432410492268
},
"2021": {
"obs_EconomicCapitalRatio": 1.5577119902837464
},
"2022": {
"obs_EconomicCapitalRatio": 1.1939198783556937
}
},
"0001039399": {
"2011": {
"obs_EconomicCapitalRatio": 1.198096902250178
},
"2012": {
"obs_EconomicCapitalRatio": 1.0957722869422823
},
"2013": {
"obs_EconomicCapitalRatio": 1.7130850059479141
},
"2014": {
"obs_EconomicCapitalRatio": 2.398969725836522
},
"2015": {
"obs_EconomicCapitalRatio": 2.6835275956637545
},
"2016": {
"obs_EconomicCapitalRatio": 1.9358939132033404
},
"2017": {
"obs_EconomicCapitalRatio": 2.8729828927255827
},
"2018": {
"obs_EconomicCapitalRatio": 2.3162264463659152
},
"2019": {
"obs_EconomicCapitalRatio": 3.7924050408853667
},
"2020": {
"obs_EconomicCapitalRatio": 5.593587726122513
},
"2021": {
"obs_EconomicCapitalRatio": 5.729312650907928
},
"2022": {
"obs_EconomicCapitalRatio": 2.838304859841276
},
"2023": {
"obs_EconomicCapitalRatio": 4.895610851267122
}
},
"0001051627": {
"2011": {
"obs_EconomicCapitalRatio": 1.4884511311025352
},
"2012": {
"obs_EconomicCapitalRatio": 1.0103770473342595
},
"2013": {
"obs_EconomicCapitalRatio": 0.8968630443998252
},
"2014": {
"obs_EconomicCapitalRatio": 0.9868888290415605
},
"2015": {
"obs_EconomicCapitalRatio": 0.9787966143499107
},
"2016": {
"obs_EconomicCapitalRatio": 1.9260638437927857
},
"2017": {
"obs_EconomicCapitalRatio": 2.9324309918012226
},
"2018": {
"obs_EconomicCapitalRatio": 1.3121027756844894
},
"2019": {
"obs_EconomicCapitalRatio": 1.27025179754746
},
"2020": {
"obs_EconomicCapitalRatio": 2.367986379791433
},
"2021": {
"obs_EconomicCapitalRatio": 1.9147513848163722
},
"2022": {
"obs_EconomicCapitalRatio": 0.8509580138169991
},
"2023": {
"obs_EconomicCapitalRatio": 0.4800079999008875
}
},
"0001111928": {
"2011": {
"obs_EconomicCapitalRatio": 4.579190780348568
},
"2012": {
"obs_EconomicCapitalRatio": 6.343290709973738
},
"2013": {
"obs_EconomicCapitalRatio": 6.649656417530234
},
"2014": {
"obs_EconomicCapitalRatio": 5.700826098216671
},
"2015": {
"obs_EconomicCapitalRatio": 5.786668496186895
},
"2016": {
"obs_EconomicCapitalRatio": 5.232544103074064
},
"2017": {
"obs_EconomicCapitalRatio": 8.42651811164979
},
"2018": {
"obs_EconomicCapitalRatio": 4.148556877831108
},
"2019": {
"obs_EconomicCapitalRatio": 5.0246359225576285
},
"2020": {
"obs_EconomicCapitalRatio": 7.174381144310779
}
},
"0001126741": {
"2011": {
"obs_EconomicCapitalRatio": 1674.9323066439615
},
"2012": {
"obs_EconomicCapitalRatio": 2.1324382733116356
},
"2013": {
"obs_EconomicCapitalRatio": 2.2961645470584062
},
"2014": {
"obs_EconomicCapitalRatio": 1.471864820095424
},
"2015": {
"obs_EconomicCapitalRatio": 1.4413725666218968
},
"2016": {
"obs_EconomicCapitalRatio": 2.034144377995677
},
"2017": {
"obs_EconomicCapitalRatio": 2.846119561726317
},
"2018": {
"obs_EconomicCapitalRatio": 1.9588936183261239
},
"2019": {
"obs_EconomicCapitalRatio": 2.7432003289399467
},
"2020": {
"obs_EconomicCapitalRatio": 3.027828730597684
},
"2021": {
"obs_EconomicCapitalRatio": 2.268392532415871
},
"2022": {
"obs_EconomicCapitalRatio": 0.9138941594170201
},
"2023": {
"obs_EconomicCapitalRatio": 1.9913304270956245
}
},
"0001210618": {
"2021": {
"obs_EconomicCapitalRatio": 0.4437472676134911
},
"2022": {
"obs_EconomicCapitalRatio": 0.11060876677059993
}
},
"0001275014": {
"2011": {
"obs_EconomicCapitalRatio": 1.1661562038915625
},
"2013": {
"obs_EconomicCapitalRatio": 1.3947367970008726
},
"2014": {
"obs_EconomicCapitalRatio": 1.3561788960444632
},
"2015": {
"obs_EconomicCapitalRatio": 0.7267006452114548
},
"2016": {
"obs_EconomicCapitalRatio": 1.2256853840796338
},
"2017": {
"obs_EconomicCapitalRatio": 1.7812114417576173
},
"2018": {
"obs_EconomicCapitalRatio": 0.415194234698635
},
"2019": {
"obs_EconomicCapitalRatio": 1.1802959654869916
},
"2020": {
"obs_EconomicCapitalRatio": 1.5467287421817575
},
"2021": {
"obs_EconomicCapitalRatio": 1.6139602990891957
},
"2022": {
"obs_EconomicCapitalRatio": 1.0166932645775875
}
},
"0001280452": {
"2011": {
"obs_EconomicCapitalRatio": 3.332303397155829
},
"2018": {
"obs_EconomicCapitalRatio": 10.203740195070973
},
"2019": {
"obs_EconomicCapitalRatio": 13.630796584263118
},
"2020": {
"obs_EconomicCapitalRatio": 22.01222542859048
},
"2021": {
"obs_EconomicCapitalRatio": 23.579661875075153
},
"2022": {
"obs_EconomicCapitalRatio": 13.55129668634318
},
"2023": {
"obs_EconomicCapitalRatio": 21.51084919021525
}
},
"0001282631": {
"2011": {
"obs_EconomicCapitalRatio": 2.8722430242350905
},
"2012": {
"obs_EconomicCapitalRatio": 1.535706589126225
},
"2013": {
"obs_EconomicCapitalRatio": 1.671347249179518
},
"2014": {
"obs_EconomicCapitalRatio": 2.061654086879522
},
"2016": {
"obs_EconomicCapitalRatio": 3.027634548096325
},
"2017": {
"obs_EconomicCapitalRatio": 1.0339900397196886
},
"2018": {
"obs_EconomicCapitalRatio": 2.010795871268561
},
"2019": {
"obs_EconomicCapitalRatio": 1.932048443010055
},
"2021": {
"obs_EconomicCapitalRatio": 53.42227139592535
},
"2022": {
"obs_EconomicCapitalRatio": 5.056374381519601
},
"2023": {
"obs_EconomicCapitalRatio": 5.639261160529899
}
},
"0001288469": {
"2012": {
"obs_EconomicCapitalRatio": 1.667706686573466
},
"2013": {
"obs_EconomicCapitalRatio": 3.1283458513020785
},
"2014": {
"obs_EconomicCapitalRatio": 2.6513188999157533
},
"2015": {
"obs_EconomicCapitalRatio": 4.2912984204092135
},
"2016": {
"obs_EconomicCapitalRatio": 5.402269798408711
},
"2017": {
"obs_EconomicCapitalRatio": 2.799721889152344
},
"2018": {
"obs_EconomicCapitalRatio": 2.2409648666447355
},
"2019": {
"obs_EconomicCapitalRatio": 3.083873391177608
},
"2020": {
"obs_EconomicCapitalRatio": 3.20933763769902
},
"2021": {
"obs_EconomicCapitalRatio": 7.083686201111907
},
"2022": {
"obs_EconomicCapitalRatio": 3.167993707220361
},
"2023": {
"obs_EconomicCapitalRatio": 2.594674879065247
}
},
"0001387467": {
"2011": {
"obs_EconomicCapitalRatio": 0.8486954170480143
},
"2012": {
"obs_EconomicCapitalRatio": 0.8963110223127119
},
"2013": {
"obs_EconomicCapitalRatio": 0.9467083234618167
},
"2014": {
"obs_EconomicCapitalRatio": 1.0909210005971999
},
"2020": {
"obs_EconomicCapitalRatio": 1.0365119227446873
},
"2021": {
"obs_EconomicCapitalRatio": 2.2770418765712157
},
"2022": {
"obs_EconomicCapitalRatio": 0.904707762370602
}
},
"0001398805": {
"2011": {
"obs_EconomicCapitalRatio": 3.4783720016886406
},
"2012": {
"obs_EconomicCapitalRatio": 5.378971711990693
},
"2013": {
"obs_EconomicCapitalRatio": 6.046166877256063
},
"2014": {
"obs_EconomicCapitalRatio": 5.088637185644073
},
"2015": {
"obs_EconomicCapitalRatio": 5.2358716940786225
},
"2016": {
"obs_EconomicCapitalRatio": 5.96121874615929
},
"2017": {
"obs_EconomicCapitalRatio": 5.95766952231429
},
"2018": {
"obs_EconomicCapitalRatio": 6.140371354479606
},
"2019": {
"obs_EconomicCapitalRatio": 4.710590972804254
},
"2020": {
"obs_EconomicCapitalRatio": 20.696314351803185
},
"2021": {
"obs_EconomicCapitalRatio": 10.180590503681296
},
"2022": {
"obs_EconomicCapitalRatio": 6375.77834765468
},
"2023": {
"obs_EconomicCapitalRatio": 1.8518225848958503
}
},
"0001410172": {
"2011": {
"obs_EconomicCapitalRatio": 1.4659033359434115
},
"2012": {
"obs_EconomicCapitalRatio": 1.0444490328870115
},
"2013": {
"obs_EconomicCapitalRatio": 2.026966880805729
},
"2014": {
"obs_EconomicCapitalRatio": 1.0538555364397002
},
"2015": {
"obs_EconomicCapitalRatio": 0.5157931441636584
},
"2016": {
"obs_EconomicCapitalRatio": 0.5020417225931896
},
"2017": {
"obs_EconomicCapitalRatio": 1.2056715384953574
},
"2018": {
"obs_EconomicCapitalRatio": 1.1274262435002573
},
"2019": {
"obs_EconomicCapitalRatio": 1.251358587498338
},
"2020": {
"obs_EconomicCapitalRatio": 1.393784758069684
}
},
"0001481028": {
"2011": {
"obs_EconomicCapitalRatio": 83.68435918388755
},
"2012": {
"obs_EconomicCapitalRatio": 20.465685973638884
},
"2021": {
"obs_EconomicCapitalRatio": 1.73256937027107
},
"2022": {
"obs_EconomicCapitalRatio": 2.9836174045215254
}
},
"0000029002": {
"2012": {
"obs_EconomicCapitalRatio": 1.400435989812906
},
"2013": {
"obs_EconomicCapitalRatio": 1.3627406985909665
},
"2014": {
"obs_EconomicCapitalRatio": 1.6800215453815783
},
"2015": {
"obs_EconomicCapitalRatio": 0.9619044509587796
},
"2016": {
"obs_EconomicCapitalRatio": 1.1321248300394815
},
"2017": {
"obs_EconomicCapitalRatio": 1.3625896763823202
},
"2018": {
"obs_EconomicCapitalRatio": 1.5468132122871026
},
"2019": {
"obs_EconomicCapitalRatio": 2.587169003434996
},
"2020": {
"obs_EconomicCapitalRatio": 2.412881362888351
},
"2021": {
"obs_EconomicCapitalRatio": 3.1576817806117967
},
"2022": {
"obs_EconomicCapitalRatio": 2.3472216339760883
}
},
"0001040161": {
"2012": {
"obs_EconomicCapitalRatio": 1.839498301726961
},
"2013": {
"obs_EconomicCapitalRatio": 3.443848567091059
},
"2014": {
"obs_EconomicCapitalRatio": 3.6077754464597995
},
"2015": {
"obs_EconomicCapitalRatio": 2.239230399952368
},
"2016": {
"obs_EconomicCapitalRatio": 3.7276821512614298
},
"2017": {
"obs_EconomicCapitalRatio": 4.569354990716674
},
"2018": {
"obs_EconomicCapitalRatio": 2.4686273015213276
},
"2019": {
"obs_EconomicCapitalRatio": 2.970703913766752
},
"2020": {
"obs_EconomicCapitalRatio": 2.6501345004714603
},
"2021": {
"obs_EconomicCapitalRatio": 3.472971035550249
},
"2022": {
"obs_EconomicCapitalRatio": 1.180849213404256
},
"2023": {
"obs_EconomicCapitalRatio": 1.1121981144184132
}
},
"0001280263": {
"2012": {
"obs_EconomicCapitalRatio": 4.961481506873301
},
"2013": {
"obs_EconomicCapitalRatio": 9.881971282615815
},
"2014": {
"obs_EconomicCapitalRatio": 14.725856128916389
},
"2015": {
"obs_EconomicCapitalRatio": 11.166506609164957
},
"2016": {
"obs_EconomicCapitalRatio": 7.641192214518915
},
"2017": {
"obs_EconomicCapitalRatio": 6.880949745965784
},
"2018": {
"obs_EconomicCapitalRatio": 3.691228252173784
},
"2019": {
"obs_EconomicCapitalRatio": 7.668993769530714
},
"2020": {
"obs_EconomicCapitalRatio": 10.65808751636556
},
"2021": {
"obs_EconomicCapitalRatio": 22.136822266602984
},
"2022": {
"obs_EconomicCapitalRatio": 8.234736294689874
}
},
"0001325702": {
"2012": {
"obs_EconomicCapitalRatio": 0.8126816032468067
},
"2015": {
"obs_EconomicCapitalRatio": 0.3442999918126734
},
"2016": {
"obs_EconomicCapitalRatio": 0.4612670355064675
},
"2017": {
"obs_EconomicCapitalRatio": 0.5914827417216004
},
"2018": {
"obs_EconomicCapitalRatio": 0.37467819707909206
},
"2019": {
"obs_EconomicCapitalRatio": 0.6700636924889627
},
"2020": {
"obs_EconomicCapitalRatio": 1.165341949631802
},
"2021": {
"obs_EconomicCapitalRatio": 2.6179930218278025
},
"2022": {
"obs_EconomicCapitalRatio": 1.2804272724934154
},
"2023": {
"obs_EconomicCapitalRatio": 1.175266383069275
}
},
"0001333822": {
"2012": {
"obs_EconomicCapitalRatio": 0.3626080873220765
},
"2013": {
"obs_EconomicCapitalRatio": 0.5133192155800327
},
"2014": {
"obs_EconomicCapitalRatio": 0.6892766313273272
},
"2015": {
"obs_EconomicCapitalRatio": 0.4753262754148268
},
"2016": {
"obs_EconomicCapitalRatio": 0.7896438070390552
},
"2017": {
"obs_EconomicCapitalRatio": 0.9991927192216609
},
"2018": {
"obs_EconomicCapitalRatio": 0.8331316763842193
},
"2019": {
"obs_EconomicCapitalRatio": 0.6925688027429434
},
"2020": {
"obs_EconomicCapitalRatio": 0.9789969279578429
},
"2021": {
"obs_EconomicCapitalRatio": 1.370691895010692
},
"2022": {
"obs_EconomicCapitalRatio": 0.5541520726153085
},
"2023": {
"obs_EconomicCapitalRatio": 0.5552663873978102
}
},
"0001350102": {
"2022": {
"obs_EconomicCapitalRatio": 3.2825049970454283
}
},
"0001463101": {
"2012": {
"obs_EconomicCapitalRatio": 1.4187305874720162
},
"2013": {
"obs_EconomicCapitalRatio": 2.531664626479793
},
"2014": {
"obs_EconomicCapitalRatio": 4.8448774493714115
},
"2015": {
"obs_EconomicCapitalRatio": 1.1035625713064323
},
"2016": {
"obs_EconomicCapitalRatio": 0.4445818236084094
},
"2017": {
"obs_EconomicCapitalRatio": 1.2334290466130284
},
"2018": {
"obs_EconomicCapitalRatio": 1.5646304021640685
},
"2019": {
"obs_EconomicCapitalRatio": 5.523208296577858
},
"2020": {
"obs_EconomicCapitalRatio": 22.969425377334336
},
"2021": {
"obs_EconomicCapitalRatio": 13.56816064967816
},
"2022": {
"obs_EconomicCapitalRatio": 15.081117163222364
},
"2023": {
"obs_EconomicCapitalRatio": 6.325270482678902
}
},
"0001493594": {
"2012": {
"obs_EconomicCapitalRatio": 3.974113906366848
},
"2013": {
"obs_EconomicCapitalRatio": 4.062978266478553
},
"2014": {
"obs_EconomicCapitalRatio": 2.667492648074469
},
"2015": {
"obs_EconomicCapitalRatio": 3.2802315763892986
},
"2016": {
"obs_EconomicCapitalRatio": 2.6694474927283505
},
"2017": {
"obs_EconomicCapitalRatio": 1.709242236291697
},
"2018": {
"obs_EconomicCapitalRatio": 0.8389241456908912
},
"2019": {
"obs_EconomicCapitalRatio": 1.8855311836020887
},
"2020": {
"obs_EconomicCapitalRatio": 3.672783121674518
},
"2021": {
"obs_EconomicCapitalRatio": 6.0046705253419255
},
"2022": {
"obs_EconomicCapitalRatio": 3.8993947515961795
},
"2023": {
"obs_EconomicCapitalRatio": 6.203246354507043
}
},
"0001158114": {
"2013": {
"obs_EconomicCapitalRatio": 2.381499626875693
},
"2014": {
"obs_EconomicCapitalRatio": 1.2600763326511035
},
"2015": {
"obs_EconomicCapitalRatio": 1.5125179718614659
},
"2016": {
"obs_EconomicCapitalRatio": 2.0361488281408775
},
"2017": {
"obs_EconomicCapitalRatio": 2.648631232433518
},
"2018": {
"obs_EconomicCapitalRatio": 0.9811142570870961
},
"2019": {
"obs_EconomicCapitalRatio": 0.6869998006425555
},
"2020": {
"obs_EconomicCapitalRatio": 0.5837155502515405
},
"2021": {
"obs_EconomicCapitalRatio": 0.4559703353934731
},
"2022": {
"obs_EconomicCapitalRatio": 0.17831387437979052
},
"2023": {
"obs_EconomicCapitalRatio": 2.75115343707132
}
},
"0001507957": {
"2014": {
"obs_EconomicCapitalRatio": 8.4933344658585
},
"2015": {
"obs_EconomicCapitalRatio": 6.868393912705875
},
"2016": {
"obs_EconomicCapitalRatio": 6.109802438892662
},
"2017": {
"obs_EconomicCapitalRatio": 2.4934822472190947
},
"2018": {
"obs_EconomicCapitalRatio": 0.9013327540541609
},
"2021": {
"obs_EconomicCapitalRatio": 4.238937988563555
},
"2022": {
"obs_EconomicCapitalRatio": 6.448635743296459
},
"2023": {
"obs_EconomicCapitalRatio": 6.945498737515486
}
},
"0001431959": {
"2014": {
"obs_EconomicCapitalRatio": 0.7733843819935411
},
"2020": {
"obs_EconomicCapitalRatio": 2.380798901983283
},
"2021": {
"obs_EconomicCapitalRatio": 2.815484713153956
}
},
"0001604778": {
"2015": {
"obs_EconomicCapitalRatio": 1.96164797858902
},
"2016": {
"obs_EconomicCapitalRatio": 1.7104734214790993
},
"2017": {
"obs_EconomicCapitalRatio": 2.092938362766107
},
"2018": {
"obs_EconomicCapitalRatio": 1.8821431967247695
},
"2019": {
"obs_EconomicCapitalRatio": 3.7384841773683832
},
"2020": {
"obs_EconomicCapitalRatio": 4.248527864429707
},
"2021": {
"obs_EconomicCapitalRatio": 3.4536596393549375
},
"2022": {
"obs_EconomicCapitalRatio": 1.7581727562217302
},
"2023": {
"obs_EconomicCapitalRatio": 2.3087373508983147
}
},
"0001420520": {
"2016": {
"obs_EconomicCapitalRatio": 5.493127588677893
},
"2017": {
"obs_EconomicCapitalRatio": 5.253659821163009
},
"2018": {
"obs_EconomicCapitalRatio": 3.8537388818676077
},
"2019": {
"obs_EconomicCapitalRatio": 6.146751496289203
},
"2020": {
"obs_EconomicCapitalRatio": 14.86261249314643
},
"2021": {
"obs_EconomicCapitalRatio": 21.46414758342723
},
"2022": {
"obs_EconomicCapitalRatio": 9.0682162058029
},
"2023": {
"obs_EconomicCapitalRatio": 12.982375191911322
}
},
"0001438423": {
"2016": {
"obs_EconomicCapitalRatio": 3.24751176333433
},
"2017": {
"obs_EconomicCapitalRatio": 3.6219764089247932
},
"2018": {
"obs_EconomicCapitalRatio": 2.9535404433476504
},
"2019": {
"obs_EconomicCapitalRatio": 3.7447057324779145
},
"2020": {
"obs_EconomicCapitalRatio": 3.6538488842709933
},
"2021": {
"obs_EconomicCapitalRatio": 8.395642226000723
},
"2022": {
"obs_EconomicCapitalRatio": 3.003268087386741
},
"2023": {
"obs_EconomicCapitalRatio": 4.729198632709857
}
},
"0001634447": {
"2016": {
"obs_EconomicCapitalRatio": 0.12417557427218281
},
"2017": {
"obs_EconomicCapitalRatio": 0.120054081458657
},
"2018": {
"obs_EconomicCapitalRatio": 0.18929072537511193
},
"2019": {
"obs_EconomicCapitalRatio": 0.050343790111568185
},
"2020": {
"obs_EconomicCapitalRatio": 0.10961915224796676
},
"2021": {
"obs_EconomicCapitalRatio": 0.049376104578363625
},
"2022": {
"obs_EconomicCapitalRatio": 0.0174424430243986
},
"2023": {
"obs_EconomicCapitalRatio": 0.009832250835941882
}
},
"0001556898": {
"2021": {
"obs_EconomicCapitalRatio": 9.816366408082265
},
"2022": {
"obs_EconomicCapitalRatio": 8.575593098181471
}
},
"0001616533": {
"2017": {
"obs_EconomicCapitalRatio": 1.6165836222680392
},
"2018": {
"obs_EconomicCapitalRatio": 1.1614003576033727
},
"2019": {
"obs_EconomicCapitalRatio": 1.5937582325630852
},
"2020": {
"obs_EconomicCapitalRatio": 1.3601666043688478
},
"2021": {
"obs_EconomicCapitalRatio": 1.4278832452404555
},
"2022": {
"obs_EconomicCapitalRatio": 0.5527882453581212
},
"2023": {
"obs_EconomicCapitalRatio": 0.695376845679704
}
},
"0001652535": {
"2017": {
"obs_EconomicCapitalRatio": 1.4198226737170774
},
"2018": {
"obs_EconomicCapitalRatio": 0.9337580078428713
},
"2019": {
"obs_EconomicCapitalRatio": 1.6701552018310355
},
"2020": {
"obs_EconomicCapitalRatio": 1.2395771167001823
},
"2021": {
"obs_EconomicCapitalRatio": 1.6815531581131864
},
"2022": {
"obs_EconomicCapitalRatio": 0.9836687128196491
},
"2023": {
"obs_EconomicCapitalRatio": 1.4879363451366774
}
},
"0001124796": {
"2018": {
"obs_EconomicCapitalRatio": 4.4304107168491065
},
"2019": {
"obs_EconomicCapitalRatio": 5.321544781533391
},
"2020": {
"obs_EconomicCapitalRatio": 7.707766999942154
},
"2021": {
"obs_EconomicCapitalRatio": 4.788708118453269
},
"2022": {
"obs_EconomicCapitalRatio": 2.2804272928240574
},
"2023": {
"obs_EconomicCapitalRatio": 3.5223811482858136
}
},
"0001682149": {
"2018": {
"obs_EconomicCapitalRatio": 4627291.971873761
},
"2019": {
"obs_EconomicCapitalRatio": 1196178.6688940406
},
"2021": {
"obs_EconomicCapitalRatio": 29308.35559027003
},
"2022": {
"obs_EconomicCapitalRatio": 2062.57265060241
},
"2023": {
"obs_EconomicCapitalRatio": 0.30716966611706514
}
},
"0001715768": {
"2020": {
"obs_EconomicCapitalRatio": 3.8442827738955105
},
"2022": {
"obs_EconomicCapitalRatio": 9.24414351920172
}
},
"0001451809": {
"2020": {
"obs_EconomicCapitalRatio": 22.833508334652635
},
"2021": {
"obs_EconomicCapitalRatio": 15.21286635858189
},
"2022": {
"obs_EconomicCapitalRatio": 5.417801874087837
},
"2023": {
"obs_EconomicCapitalRatio": 4.750114081858141
}
},
"0001781405": {
"2020": {
"obs_EconomicCapitalRatio": 28.580643964832742
},
"2021": {
"obs_EconomicCapitalRatio": 11.062970244182283
},
"2022": {
"obs_EconomicCapitalRatio": 2.976552124322108
}
},
"0000866291": {
"2020": {
"obs_EconomicCapitalRatio": 9.867754936718052
},
"2021": {
"obs_EconomicCapitalRatio": 14.63563158274084
},
"2022": {
"obs_EconomicCapitalRatio": 10.911308012774658
}
},
"0001730168": {
"2020": {
"obs_EconomicCapitalRatio": 2.7439667237501824
},
"2021": {
"obs_EconomicCapitalRatio": 4.352505012085939
},
"2022": {
"obs_EconomicCapitalRatio": 3.735754643659816
},
"2023": {
"obs_EconomicCapitalRatio": 8.66591103591012
}
},
"0001803696": {
"2020": {
"obs_EconomicCapitalRatio": 0.4789673020840522
},
"2021": {
"obs_EconomicCapitalRatio": 0.4835823254987018
},
"2022": {
"obs_EconomicCapitalRatio": 0.9392488946290742
}
},
"0001667011": {
"2021": {
"obs_EconomicCapitalRatio": 6.89668707797898
},
"2022": {
"obs_EconomicCapitalRatio": 1.4389467974173236
},
"2023": {
"obs_EconomicCapitalRatio": 2.251901654073822
}
},
"0001819974": {
"2021": {
"obs_EconomicCapitalRatio": 2.264420886796215
},
"2022": {
"obs_EconomicCapitalRatio": 1.333355909225722
},
"2023": {
"obs_EconomicCapitalRatio": 1.5039706827718498
}
},
"0001821769": {
"2021": {
"obs_EconomicCapitalRatio": 6.822131596320053
},
"2022": {
"obs_EconomicCapitalRatio": 2.2830461948399456
},
"2023": {
"obs_EconomicCapitalRatio": 4.930172026617534
}
},
"0001828161": {
"2021": {
"obs_EconomicCapitalRatio": 3.717121636189236
},
"2022": {
"obs_EconomicCapitalRatio": 2.511363933460779
}
},
"0001831651": {
"2021": {
"obs_EconomicCapitalRatio": 6.08131855255486
},
"2022": {
"obs_EconomicCapitalRatio": 6.347163720000302
},
"2023": {
"obs_EconomicCapitalRatio": 4.700055374936539
}
},
"0001832487": {
"2022": {
"obs_EconomicCapitalRatio": 3.304924662362328
},
"2023": {
"obs_EconomicCapitalRatio": 0.9968079223629197
}
},
"0001835632": {
"2021": {
"obs_EconomicCapitalRatio": 11.288219625270546
},
"2022": {
"obs_EconomicCapitalRatio": 2.2219326100182757
},
"2023": {
"obs_EconomicCapitalRatio": 3.542430373720543
}
}
}
}