{
"company_details": [
{
"company_id": "0000807863",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0000807863.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0000807863.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000807863.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000807863_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000807863_main_keyfigs.svg",
"name": "Mitek Systems INC",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_computers/2017/backtesting_correlation/regression_0000807863.svg",
"report_text": "The relative strengths and weaknesses of Mitek Systems INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Mitek Systems INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 331% points.The greatest weakness of Mitek Systems INC is the variable Other Net Income, reducing the Economic Capital Ratio by 312% points.
The company's Economic Capital Ratio, given in the ranking table, is 470%, being 246% points above the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0000807863_2018_Mitek_Systems_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "8.12",
"Liabilities": "32.3",
"Stockholders Equity": "22.3",
"ECR before LimitedLiability": "69.8",
"Liabilities, Non-Current": "5.67",
"Liabilities, Current": "21.9",
"Research and Development Exp.": "-75.2",
"Expenses": "-29.2",
"Net Income": "54.3",
"Costs of Goods Sold": "73.3",
"Other Expenses": "37.4",
"Administrative and Marketing Exp.": "-100",
"Other Revenues": "162",
"Revenues": "162",
"Assets, Current": "10.6",
"Other Assets": "-2.58",
"Goodwill": "-3.20",
"Comprehensive Net Income": "57.9",
"Other Net Income": "-262",
"Other Compr. Net Income": "3.24",
"Economic Capital Ratio": "20.7"
},
"2012": {
"Other Liabilities": "-5.72",
"Liabilities": "-30.6",
"ECR before LimitedLiability": "-141",
"Liabilities, Non-Current": "-6.64",
"Liabilities, Current": "-19.8",
"Assets, Non-Current": "4.32",
"Assets": "-42.9",
"Other Assets": "-15.3",
"Assets, Current": "-2.84",
"Goodwill": "-29.9",
"Costs of Goods Sold": "25.2",
"Expenses": "-121",
"Net Income": "-147",
"Research and Development Exp.": "-105",
"Administrative and Marketing Exp.": "-89.9",
"Other Expenses": "9.30",
"Other Revenues": "31.3",
"Revenues": "31.3",
"Other Net Income": "-134",
"Comprehensive Net Income": "-147",
"Economic Capital Ratio": "-187"
},
"2013": {
"Liabilities, Current": "-5.14",
"Liabilities": "-7.43",
"Stockholders Equity": "3.10",
"ECR before LimitedLiability": "-37.9",
"Other Liabilities": "-1.79",
"Assets, Current": "31.6",
"Assets": "-9.67",
"Goodwill": "-16.2",
"Assets, Non-Current": "-5.08",
"Other Assets": "-7.90",
"Costs of Goods Sold": "47.8",
"Expenses": "-43.1",
"Revenues": "93.0",
"Net Income": "-43.7",
"Research and Development Exp.": "-31.3",
"Other Expenses": "-10.3",
"Administrative and Marketing Exp.": "-42.5",
"Other Revenues": "93.0",
"Comprehensive Net Income": "-43.8",
"Other Net Income": "-102",
"Economic Capital Ratio": "-90.7"
},
"2014": {
"Liabilities, Current": "-1.90",
"Liabilities": "-3.89",
"Stockholders Equity": "1.26",
"ECR before LimitedLiability": "2.95",
"Other Liabilities": "-1.87",
"Assets, Current": "4.71",
"Assets": "-11.3",
"Other Assets": "-7.00",
"Goodwill": "-9.29",
"Administrative and Marketing Exp.": "-122",
"Expenses": "-23.1",
"Revenues": "134",
"Net Income": "-14.5",
"Costs of Goods Sold": "54.4",
"Other Expenses": "10.7",
"Research and Development Exp.": "-14.7",
"Other Revenues": "134",
"Comprehensive Net Income": "-13.9",
"Other Net Income": "-211",
"Other Compr. Net Income": "0.820",
"Economic Capital Ratio": "-39.8"
},
"2015": {
"Other Liabilities": "14.0",
"Liabilities": "38.3",
"Assets": "5.46",
"Stockholders Equity": "6.69",
"ECR before LimitedLiability": "140",
"Liabilities, Current": "21.2",
"Liabilities, Non-Current": "7.02",
"Goodwill": "2.99",
"Assets, Non-Current": "2.26",
"Costs of Goods Sold": "133",
"Expenses": "15.1",
"Revenues": "246",
"Net Income": "130",
"Other Expenses": "-29.2",
"Administrative and Marketing Exp.": "-44.0",
"Research and Development Exp.": "-24.9",
"Other Revenues": "246",
"Other Net Income": "-331",
"Comprehensive Net Income": "137",
"Other Compr. Net Income": "11.8",
"Economic Capital Ratio": "92.2"
},
"2016": {
"Liabilities, Non-Current": "13.7",
"Liabilities": "47.3",
"Assets": "3.31",
"Stockholders Equity": "11.6",
"ECR before LimitedLiability": "149",
"Other Liabilities": "14.6",
"Liabilities, Current": "26.3",
"Assets, Current": "-1.95",
"Goodwill": "2.22",
"Research and Development Exp.": "-41.9",
"Expenses": "18.9",
"Revenues": "258",
"Net Income": "114",
"Administrative and Marketing Exp.": "-52.7",
"Costs of Goods Sold": "113",
"Other Expenses": "10.1",
"Other Revenues": "258",
"Other Net Income": "-409",
"Comprehensive Net Income": "115",
"Other Compr. Net Income": "5.68",
"Economic Capital Ratio": "65.5"
},
"2017": {
"Liabilities, Non-Current": "19.8",
"Liabilities": "66.4",
"Assets": "-13.5",
"Stockholders Equity": "22.5",
"ECR before LimitedLiability": "307",
"Other Liabilities": "21.7",
"Liabilities, Current": "35.3",
"Assets, Current": "-29.6",
"Goodwill": "17.4",
"Other Assets": "-8.42",
"Costs of Goods Sold": "91.8",
"Expenses": "115",
"Revenues": "331",
"Net Income": "284",
"Research and Development Exp.": "-52.4",
"Administrative and Marketing Exp.": "-97.6",
"Other Expenses": "175",
"Other Revenues": "331",
"Comprehensive Net Income": "284",
"Other Net Income": "-312",
"Economic Capital Ratio": "246"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000807863_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "5,842",
"Assets, Current": "19,117",
"Assets, Non-Current": "447",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "1,773",
"Liabilities, Non-Current": "0",
"Other Assets": "288",
"Other Compr. Net Income": "0",
"Other Expenses": "1,174",
"Other Liabilities": "23",
"Other Net Income": "-379",
"Other Revenues": "10,266",
"Research and Development Exp.": "2,996"
},
"output_variables": {
"Liabilities": "1,796",
"Assets": "19,852",
"Expenses": "10,012",
"Revenues": "10,266",
"Stockholders Equity": "18,055",
"Net Income": "-125",
"Comprehensive Net Income": "-125",
"BaseVar": "98,823",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "255%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "9,046",
"Assets, Current": "14,104",
"Assets, Non-Current": "2,128",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "3,103",
"Liabilities, Non-Current": "64",
"Other Assets": "491",
"Other Compr. Net Income": "9.2",
"Other Expenses": "1,268",
"Other Liabilities": "0",
"Other Net Income": "37",
"Other Revenues": "9,093",
"Research and Development Exp.": "6,664"
},
"output_variables": {
"Liabilities": "3,166",
"Assets": "16,723",
"Expenses": "16,978",
"Revenues": "9,093",
"Stockholders Equity": "13,557",
"Net Income": "-7,848",
"Comprehensive Net Income": "-7,839",
"BaseVar": "121,203",
"ECR before LimitedLiability": "-603%",
"Economic Capital Ratio": "35%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "13,706",
"Assets, Current": "31,182",
"Assets, Non-Current": "42",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "5,818",
"Liabilities, Non-Current": "795",
"Other Assets": "1,630",
"Other Compr. Net Income": "2.5",
"Other Expenses": "1,605",
"Other Liabilities": "511",
"Other Net Income": "25",
"Other Revenues": "14,803",
"Research and Development Exp.": "6,793"
},
"output_variables": {
"Liabilities": "7,125",
"Assets": "32,853",
"Expenses": "22,104",
"Revenues": "14,803",
"Stockholders Equity": "25,729",
"Net Income": "-7,276",
"Comprehensive Net Income": "-7,273",
"BaseVar": "177,329",
"ECR before LimitedLiability": "-246%",
"Economic Capital Ratio": "140%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "16,391",
"Assets, Current": "27,696",
"Assets, Non-Current": "2,114",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "6,211",
"Liabilities, Non-Current": "638",
"Other Assets": "1,293",
"Other Compr. Net Income": "-9.6",
"Other Expenses": "2,150",
"Other Liabilities": "311",
"Other Net Income": "118",
"Other Revenues": "19,150",
"Research and Development Exp.": "6,020"
},
"output_variables": {
"Liabilities": "7,161",
"Assets": "31,103",
"Expenses": "24,560",
"Revenues": "19,150",
"Stockholders Equity": "23,942",
"Net Income": "-5,292",
"Comprehensive Net Income": "-5,302",
"BaseVar": "205,884",
"ECR before LimitedLiability": "-174%",
"Economic Capital Ratio": "162%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "14,060",
"Assets, Current": "31,409",
"Assets, Non-Current": "92",
"Costs of Goods Sold": "0",
"Goodwill": "2,873",
"Liabilities, Current": "7,404",
"Liabilities, Non-Current": "687",
"Other Assets": "4,373",
"Other Compr. Net Income": "4.6",
"Other Expenses": "3,296",
"Other Liabilities": "222",
"Other Net Income": "91",
"Other Revenues": "25,367",
"Research and Development Exp.": "5,577"
},
"output_variables": {
"Liabilities": "8,313",
"Assets": "38,746",
"Expenses": "22,933",
"Revenues": "25,367",
"Stockholders Equity": "30,433",
"Net Income": "2,526",
"Comprehensive Net Income": "2,531",
"BaseVar": "229,698",
"ECR before LimitedLiability": "156%",
"Economic Capital Ratio": "322%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "19,512",
"Assets, Current": "40,307",
"Assets, Non-Current": "1,992",
"Costs of Goods Sold": "0",
"Goodwill": "2,863",
"Liabilities, Current": "8,327",
"Liabilities, Non-Current": "314",
"Other Assets": "3,223",
"Other Compr. Net Income": "-39",
"Other Expenses": "5,570",
"Other Liabilities": "259",
"Other Net Income": "134",
"Other Revenues": "34,701",
"Research and Development Exp.": "7,794"
},
"output_variables": {
"Liabilities": "8,900",
"Assets": "48,385",
"Expenses": "32,876",
"Revenues": "34,701",
"Stockholders Equity": "39,485",
"Net Income": "1,959",
"Comprehensive Net Income": "1,920",
"BaseVar": "317,258",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "299%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "25,794",
"Assets, Current": "50,876",
"Assets, Non-Current": "3,854",
"Costs of Goods Sold": "0",
"Goodwill": "3,014",
"Liabilities, Current": "9,534",
"Liabilities, Non-Current": "692",
"Other Assets": "13,975",
"Other Compr. Net Income": "189",
"Other Expenses": "-4,524",
"Other Liabilities": "85",
"Other Net Income": "402",
"Other Revenues": "45,390",
"Research and Development Exp.": "10,430"
},
"output_variables": {
"Liabilities": "10,311",
"Assets": "71,719",
"Expenses": "31,700",
"Revenues": "45,390",
"Stockholders Equity": "61,408",
"Net Income": "14,092",
"Comprehensive Net Income": "14,281",
"BaseVar": "371,936",
"ECR before LimitedLiability": "372%",
"Economic Capital Ratio": "470%"
}
}
},
"top_rated": true,
"trend": 7.0,
"value": 4.6962985929674455,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0000807863.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0000807863.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0000807863.svg"
},
{
"company_id": "0000828146",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0000828146.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0000828146.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000828146.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000828146_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000828146_main_keyfigs.svg",
"name": "Interlink Electronics Inc",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_computers/2017/backtesting_correlation/regression_0000828146.svg",
"report_text": "The relative strengths and weaknesses of Interlink Electronics 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 Interlink Electronics Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 260% points.The greatest weakness of Interlink Electronics Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 239% points.
The company's Economic Capital Ratio, given in the ranking table, is 406%, being 182% points above the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0000828146_2018_Interlink_Electronics_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Liabilities, Non-Current": "30.0",
"Liabilities": "106",
"Assets": "-12.5",
"Stockholders Equity": "27.4",
"ECR before LimitedLiability": "414",
"Other Liabilities": "31.5",
"Liabilities, Current": "67.8",
"Assets, Current": "-139",
"Goodwill": "36.9",
"Assets, Non-Current": "22.2",
"Research and Development Exp.": "41.4",
"Expenses": "158",
"Revenues": "-237",
"Net Income": "379",
"Administrative and Marketing Exp.": "-72.8",
"Costs of Goods Sold": "80.7",
"Other Expenses": "106",
"Other Revenues": "-237",
"Other Net Income": "382",
"Comprehensive Net Income": "379",
"Economic Capital Ratio": "331"
},
"2017": {
"Liabilities, Non-Current": "18.8",
"Liabilities": "69.4",
"Assets": "-12.6",
"Stockholders Equity": "31.1",
"ECR before LimitedLiability": "243",
"Other Liabilities": "18.7",
"Liabilities, Current": "42.9",
"Assets, Non-Current": "5.89",
"Assets, Current": "-61.7",
"Goodwill": "15.5",
"Costs of Goods Sold": "104",
"Expenses": "78.3",
"Revenues": "-239",
"Net Income": "220",
"Research and Development Exp.": "22.8",
"Administrative and Marketing Exp.": "-74.7",
"Other Expenses": "31.0",
"Other Revenues": "-239",
"Comprehensive Net Income": "221",
"Other Net Income": "260",
"Economic Capital Ratio": "182"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000828146_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "3,536",
"Assets, Current": "9,385",
"Assets, Non-Current": "57",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "873",
"Liabilities, Non-Current": "0",
"Other Assets": "1,029",
"Other Compr. Net Income": "-77",
"Other Expenses": "-6.0",
"Other Liabilities": "0",
"Other Net Income": "7,046",
"Other Revenues": "0",
"Research and Development Exp.": "623"
},
"output_variables": {
"Liabilities": "873",
"Assets": "10,471",
"Expenses": "4,153",
"Revenues": "0",
"Stockholders Equity": "9,598",
"Net Income": "2,893",
"Comprehensive Net Income": "2,816",
"BaseVar": "53,708",
"ECR before LimitedLiability": "508%",
"Economic Capital Ratio": "564%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "3,888",
"Assets, Current": "10,684",
"Assets, Non-Current": "59",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "703",
"Liabilities, Non-Current": "0",
"Other Assets": "1,087",
"Other Compr. Net Income": "112",
"Other Expenses": "874",
"Other Liabilities": "0",
"Other Net Income": "6,851",
"Other Revenues": "0",
"Research and Development Exp.": "829"
},
"output_variables": {
"Liabilities": "703",
"Assets": "11,830",
"Expenses": "5,591",
"Revenues": "0",
"Stockholders Equity": "11,127",
"Net Income": "1,260",
"Comprehensive Net Income": "1,372",
"BaseVar": "59,747",
"ECR before LimitedLiability": "275%",
"Economic Capital Ratio": "406%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 4.061036098407865,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0000828146.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0000828146.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0000828146.svg"
},
{
"company_id": "0001596532",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0001596532.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0001596532.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001596532.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001596532_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001596532_main_keyfigs.svg",
"name": "Arista Networks Inc",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_computers/2017/backtesting_correlation/regression_0001596532.svg",
"report_text": "The relative strengths and weaknesses of Arista Networks Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Arista Networks Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 220% points.The greatest weakness of Arista Networks Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 130% points.
The company's Economic Capital Ratio, given in the ranking table, is 404%, being 180% points above the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0001596532_2018_Arista_Networks_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities, Current": "6.36",
"Liabilities": "7.31",
"Assets": "-10.2",
"Stockholders Equity": "12.6",
"ECR before LimitedLiability": "189",
"Other Liabilities": "-2.38",
"Liabilities, Non-Current": "3.31",
"Assets, Current": "-19.8",
"Other Assets": "-1.36",
"Goodwill": "6.06",
"Administrative and Marketing Exp.": "64.5",
"Expenses": "75.3",
"Revenues": "-155",
"Net Income": "164",
"Costs of Goods Sold": "81.5",
"Other Expenses": "19.1",
"Research and Development Exp.": "-79.8",
"Other Revenues": "-155",
"Comprehensive Net Income": "164",
"Other Net Income": "189",
"Economic Capital Ratio": "146"
},
"2015": {
"Other Liabilities": "-4.90",
"Liabilities": "4.70",
"Assets": "-9.13",
"Stockholders Equity": "11.1",
"ECR before LimitedLiability": "161",
"Liabilities, Current": "5.32",
"Liabilities, Non-Current": "4.10",
"Goodwill": "5.09",
"Assets, Current": "-17.2",
"Costs of Goods Sold": "78.3",
"Expenses": "66.6",
"Revenues": "-141",
"Net Income": "145",
"Other Expenses": "17.9",
"Administrative and Marketing Exp.": "66.8",
"Research and Development Exp.": "-84.7",
"Other Revenues": "-141",
"Other Net Income": "169",
"Comprehensive Net Income": "155",
"Other Compr. Net Income": "6.93",
"Economic Capital Ratio": "114"
},
"2016": {
"Liabilities, Non-Current": "6.75",
"Liabilities": "-4.03",
"Assets": "-16.0",
"Stockholders Equity": "14.7",
"ECR before LimitedLiability": "190",
"Other Liabilities": "-2.82",
"Liabilities, Current": "-8.38",
"Assets, Current": "-29.3",
"Goodwill": "4.62",
"Research and Development Exp.": "-75.6",
"Expenses": "91.4",
"Revenues": "-113",
"Net Income": "154",
"Administrative and Marketing Exp.": "86.0",
"Costs of Goods Sold": "52.5",
"Other Expenses": "36.2",
"Other Revenues": "-113",
"Other Net Income": "157",
"Comprehensive Net Income": "154",
"Other Compr. Net Income": "2.62",
"Economic Capital Ratio": "107"
},
"2017": {
"Assets, Non-Current": "3.05",
"Assets": "-41.9",
"Stockholders Equity": "17.8",
"ECR before LimitedLiability": "241",
"Assets, Current": "-77.6",
"Goodwill": "9.22",
"Costs of Goods Sold": "57.6",
"Expenses": "120",
"Net Income": "218",
"Research and Development Exp.": "-65.2",
"Administrative and Marketing Exp.": "79.0",
"Other Expenses": "46.3",
"Other Revenues": "-130",
"Revenues": "-130",
"Liabilities, Non-Current": "7.90",
"Other Liabilities": "-5.93",
"Liabilities, Current": "-3.85",
"Comprehensive Net Income": "218",
"Other Net Income": "220",
"Other Compr. Net Income": "-2.73",
"Economic Capital Ratio": "180"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001596532_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "117,669",
"Assets, Current": "679,479",
"Assets, Non-Current": "11,840",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "144,373",
"Liabilities, Non-Current": "22,304",
"Other Assets": "119,704",
"Other Compr. Net Income": "-370",
"Other Expenses": "34,658",
"Other Liabilities": "88,688",
"Other Net Income": "388,086",
"Other Revenues": "0",
"Research and Development Exp.": "148,909"
},
"output_variables": {
"Liabilities": "255,365",
"Assets": "811,023",
"Expenses": "301,236",
"Revenues": "0",
"Stockholders Equity": "555,658",
"Net Income": "86,850",
"Comprehensive Net Income": "86,480",
"BaseVar": "3,471,282",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "347%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "184,804",
"Assets, Current": "974,328",
"Assets, Non-Current": "20,791",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "235,011",
"Liabilities, Non-Current": "20,758",
"Other Assets": "164,771",
"Other Compr. Net Income": "-341",
"Other Expenses": "24,907",
"Other Liabilities": "115,969",
"Other Net Income": "540,261",
"Other Revenues": "0",
"Research and Development Exp.": "209,448"
},
"output_variables": {
"Liabilities": "371,738",
"Assets": "1,159,890",
"Expenses": "419,159",
"Revenues": "0",
"Stockholders Equity": "788,152",
"Net Income": "121,102",
"Comprehensive Net Income": "120,761",
"BaseVar": "4,854,396",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "344%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "206,126",
"Assets, Current": "1,526,126",
"Assets, Non-Current": "18,824",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "459,553",
"Liabilities, Non-Current": "22,456",
"Other Assets": "184,057",
"Other Compr. Net Income": "-800",
"Other Expenses": "58,036",
"Other Liabilities": "139,178",
"Other Net Income": "721,932",
"Other Revenues": "0",
"Research and Development Exp.": "273,581"
},
"output_variables": {
"Liabilities": "621,187",
"Assets": "1,729,007",
"Expenses": "537,743",
"Revenues": "0",
"Stockholders Equity": "1,107,820",
"Net Income": "184,189",
"Comprehensive Net Income": "183,389",
"BaseVar": "6,544,720",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "340%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "241,903",
"Assets, Current": "2,266,429",
"Assets, Non-Current": "18,891",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "529,905",
"Liabilities, Non-Current": "43,812",
"Other Assets": "175,540",
"Other Compr. Net Income": "-463",
"Other Expenses": "51,559",
"Other Liabilities": "225,229",
"Other Net Income": "1,066,257",
"Other Revenues": "0",
"Research and Development Exp.": "349,594"
},
"output_variables": {
"Liabilities": "798,946",
"Assets": "2,460,860",
"Expenses": "643,056",
"Revenues": "0",
"Stockholders Equity": "1,661,914",
"Net Income": "423,201",
"Comprehensive Net Income": "422,738",
"BaseVar": "8,913,549",
"ECR before LimitedLiability": "272%",
"Economic Capital Ratio": "404%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 4.038591472872067,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0001596532.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0001596532.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0001596532.svg"
},
{
"company_id": "0001048695",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0001048695.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0001048695.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001048695.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001048695_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001048695_main_keyfigs.svg",
"name": "F5 INC.",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_computers/2017/backtesting_correlation/regression_0001048695.svg",
"report_text": "The relative strengths and weaknesses of F5 INC. are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of F5 INC. compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 220% points.The greatest weakness of F5 INC. is the variable Other Revenues, reducing the Economic Capital Ratio by 193% points.
The company's Economic Capital Ratio, given in the ranking table, is 370%, being 146% points above the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0001048695_2018_F5_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Other Liabilities": "10.5",
"Liabilities": "15.2",
"Assets": "-4.37",
"Stockholders Equity": "9.13",
"ECR before LimitedLiability": "53.4",
"Liabilities, Current": "2.13",
"Liabilities, Non-Current": "3.00",
"Goodwill": "2.97",
"Other Assets": "6.44",
"Assets, Non-Current": "-18.7",
"Administrative and Marketing Exp.": "-109",
"Expenses": "11.7",
"Revenues": "-213",
"Net Income": "27.5",
"Other Expenses": "93.1",
"Costs of Goods Sold": "76.1",
"Research and Development Exp.": "-28.7",
"Other Revenues": "-213",
"Other Net Income": "187",
"Comprehensive Net Income": "27.5",
"Economic Capital Ratio": "55.9"
},
"2011": {
"Other Liabilities": "11.5",
"Liabilities": "16.1",
"ECR before LimitedLiability": "209",
"Liabilities, Non-Current": "-2.68",
"Liabilities, Current": "7.47",
"Assets, Non-Current": "-24.8",
"Assets": "4.01",
"Assets, Current": "11.8",
"Goodwill": "2.59",
"Other Assets": "7.97",
"Research and Development Exp.": "5.82",
"Expenses": "43.0",
"Net Income": "208",
"Costs of Goods Sold": "91.9",
"Other Expenses": "11.4",
"Administrative and Marketing Exp.": "-59.7",
"Other Revenues": "-211",
"Revenues": "-211",
"Comprehensive Net Income": "208",
"Other Net Income": "254",
"Economic Capital Ratio": "160"
},
"2012": {
"Other Liabilities": "8.68",
"Liabilities": "19.4",
"Stockholders Equity": "7.36",
"ECR before LimitedLiability": "208",
"Liabilities, Current": "11.4",
"Assets, Non-Current": "-28.3",
"Assets": "-1.75",
"Other Assets": "4.55",
"Assets, Current": "13.6",
"Costs of Goods Sold": "96.6",
"Expenses": "58.9",
"Revenues": "-198",
"Net Income": "199",
"Research and Development Exp.": "13.4",
"Administrative and Marketing Exp.": "-43.7",
"Other Expenses": "-1.35",
"Other Revenues": "-198",
"Other Net Income": "242",
"Comprehensive Net Income": "199",
"Other Compr. Net Income": "0.727",
"Economic Capital Ratio": "162"
},
"2013": {
"Liabilities, Current": "8.25",
"Liabilities": "15.7",
"Stockholders Equity": "4.93",
"ECR before LimitedLiability": "185",
"Other Liabilities": "9.40",
"Costs of Goods Sold": "91.1",
"Expenses": "46.5",
"Net Income": "179",
"Research and Development Exp.": "16.2",
"Other Expenses": "-45.0",
"Administrative and Marketing Exp.": "-8.44",
"Other Revenues": "-189",
"Revenues": "-189",
"Assets, Current": "12.9",
"Goodwill": "-1.98",
"Assets, Non-Current": "-23.6",
"Other Assets": "5.26",
"Comprehensive Net Income": "178",
"Other Net Income": "225",
"Other Compr. Net Income": "-1.64",
"Economic Capital Ratio": "132"
},
"2014": {
"Liabilities": "16.0",
"Stockholders Equity": "1.05",
"ECR before LimitedLiability": "211",
"Other Liabilities": "18.9",
"Liabilities, Non-Current": "-2.94",
"Assets, Current": "12.6",
"Assets": "4.85",
"Assets, Non-Current": "-14.5",
"Other Assets": "7.17",
"Goodwill": "-5.12",
"Administrative and Marketing Exp.": "-23.7",
"Expenses": "71.9",
"Revenues": "-198",
"Net Income": "190",
"Costs of Goods Sold": "100",
"Other Expenses": "-2.19",
"Research and Development Exp.": "2.32",
"Other Revenues": "-198",
"Comprehensive Net Income": "190",
"Other Net Income": "240",
"Economic Capital Ratio": "168"
},
"2015": {
"Other Liabilities": "14.7",
"Liabilities": "10.2",
"Stockholders Equity": "-5.35",
"ECR before LimitedLiability": "189",
"Liabilities, Non-Current": "-6.65",
"Goodwill": "-4.79",
"Assets": "9.65",
"Other Assets": "6.53",
"Assets, Current": "13.9",
"Assets, Non-Current": "-8.72",
"Costs of Goods Sold": "98.9",
"Expenses": "64.9",
"Revenues": "-186",
"Net Income": "186",
"Other Expenses": "-22.8",
"Research and Development Exp.": "-6.70",
"Other Revenues": "-186",
"Other Net Income": "217",
"Comprehensive Net Income": "187",
"Other Compr. Net Income": "6.94",
"Economic Capital Ratio": "142"
},
"2016": {
"Liabilities, Non-Current": "-3.58",
"Liabilities": "8.67",
"Assets": "7.94",
"Stockholders Equity": "-4.59",
"ECR before LimitedLiability": "217",
"Other Liabilities": "14.4",
"Liabilities, Current": "-2.76",
"Assets, Current": "6.81",
"Other Assets": "5.62",
"Goodwill": "-2.97",
"Research and Development Exp.": "-22.5",
"Expenses": "84.1",
"Revenues": "-168",
"Net Income": "183",
"Costs of Goods Sold": "76.5",
"Other Expenses": "27.5",
"Other Revenues": "-168",
"Other Net Income": "208",
"Comprehensive Net Income": "183",
"Other Compr. Net Income": "5.09",
"Economic Capital Ratio": "134"
},
"2017": {
"Liabilities, Non-Current": "-3.91",
"Liabilities": "3.53",
"Assets": "3.94",
"ECR before LimitedLiability": "208",
"Other Liabilities": "14.3",
"Liabilities, Current": "-7.89",
"Assets, Non-Current": "-3.76",
"Assets, Current": "2.85",
"Other Assets": "6.18",
"Costs of Goods Sold": "92.6",
"Expenses": "97.8",
"Net Income": "188",
"Research and Development Exp.": "-25.0",
"Administrative and Marketing Exp.": "-13.3",
"Other Expenses": "44.9",
"Other Revenues": "-193",
"Revenues": "-193",
"Comprehensive Net Income": "187",
"Other Net Income": "220",
"Other Compr. Net Income": "-5.44",
"Economic Capital Ratio": "146"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001048695_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Administrative and Marketing Exp.": "361,704",
"Assets, Current": "605,955",
"Assets, Non-Current": "449,321",
"Costs of Goods Sold": "0",
"Goodwill": "234,700",
"Liabilities, Current": "287,085",
"Liabilities, Non-Current": "71,409",
"Other Assets": "72,216",
"Other Compr. Net Income": "0",
"Other Expenses": "86,474",
"Other Liabilities": "0",
"Other Net Income": "717,645",
"Other Revenues": "0",
"Research and Development Exp.": "118,314"
},
"output_variables": {
"Liabilities": "358,494",
"Assets": "1,362,192",
"Expenses": "566,492",
"Revenues": "0",
"Stockholders Equity": "1,003,698",
"Net Income": "151,153",
"Comprehensive Net Income": "151,153",
"BaseVar": "6,330,767",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "360%"
}
},
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "454,258",
"Assets, Current": "763,673",
"Assets, Non-Current": "487,425",
"Costs of Goods Sold": "0",
"Goodwill": "234,691",
"Liabilities, Current": "372,307",
"Liabilities, Non-Current": "90,806",
"Other Assets": "82,760",
"Other Compr. Net Income": "0",
"Other Expenses": "119,354",
"Other Liabilities": "0",
"Other Net Income": "953,919",
"Other Revenues": "0",
"Research and Development Exp.": "138,910"
},
"output_variables": {
"Liabilities": "463,113",
"Assets": "1,568,549",
"Expenses": "712,522",
"Revenues": "0",
"Stockholders Equity": "1,105,436",
"Net Income": "241,397",
"Comprehensive Net Income": "241,397",
"BaseVar": "8,114,870",
"ECR before LimitedLiability": "257%",
"Economic Capital Ratio": "394%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "537,370",
"Assets, Current": "776,081",
"Assets, Non-Current": "691,799",
"Costs of Goods Sold": "0",
"Goodwill": "348,239",
"Liabilities, Current": "466,029",
"Liabilities, Non-Current": "115,772",
"Other Assets": "95,082",
"Other Compr. Net Income": "0",
"Other Expenses": "157,028",
"Other Liabilities": "0",
"Other Net Income": "1,146,990",
"Other Revenues": "0",
"Research and Development Exp.": "177,406"
},
"output_variables": {
"Liabilities": "581,801",
"Assets": "1,911,201",
"Expenses": "871,804",
"Revenues": "0",
"Stockholders Equity": "1,329,400",
"Net Income": "275,186",
"Comprehensive Net Income": "275,186",
"BaseVar": "9,846,563",
"ECR before LimitedLiability": "241%",
"Economic Capital Ratio": "383%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "585,442",
"Assets, Current": "816,371",
"Assets, Non-Current": "804,545",
"Costs of Goods Sold": "0",
"Goodwill": "523,727",
"Liabilities, Current": "551,350",
"Liabilities, Non-Current": "140,492",
"Other Assets": "85,911",
"Other Compr. Net Income": "-3,585",
"Other Expenses": "163,171",
"Other Liabilities": "0",
"Other Net Income": "1,235,541",
"Other Revenues": "0",
"Research and Development Exp.": "209,614"
},
"output_variables": {
"Liabilities": "691,842",
"Assets": "2,230,554",
"Expenses": "958,227",
"Revenues": "0",
"Stockholders Equity": "1,538,712",
"Net Income": "277,314",
"Comprehensive Net Income": "273,729",
"BaseVar": "10,821,922",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "363%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "664,738",
"Assets, Current": "998,848",
"Assets, Non-Current": "557,920",
"Costs of Goods Sold": "0",
"Goodwill": "556,957",
"Liabilities, Current": "636,981",
"Liabilities, Non-Current": "178,659",
"Other Assets": "71,225",
"Other Compr. Net Income": "-2,170",
"Other Expenses": "186,159",
"Other Liabilities": "0",
"Other Net Income": "1,425,872",
"Other Revenues": "0",
"Research and Development Exp.": "263,792"
},
"output_variables": {
"Liabilities": "815,640",
"Assets": "2,184,950",
"Expenses": "1,114,689",
"Revenues": "0",
"Stockholders Equity": "1,369,310",
"Net Income": "311,183",
"Comprehensive Net Income": "309,013",
"BaseVar": "12,332,329",
"ECR before LimitedLiability": "221%",
"Economic Capital Ratio": "369%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "738,080",
"Assets, Current": "1,188,140",
"Assets, Non-Current": "465,784",
"Costs of Goods Sold": "0",
"Goodwill": "555,965",
"Liabilities, Current": "755,123",
"Liabilities, Non-Current": "240,439",
"Other Assets": "102,401",
"Other Compr. Net Income": "-5,704",
"Other Expenses": "196,330",
"Other Liabilities": "0",
"Other Net Income": "1,596,007",
"Other Revenues": "0",
"Research and Development Exp.": "296,583"
},
"output_variables": {
"Liabilities": "995,562",
"Assets": "2,312,290",
"Expenses": "1,230,993",
"Revenues": "0",
"Stockholders Equity": "1,316,728",
"Net Income": "365,014",
"Comprehensive Net Income": "359,310",
"BaseVar": "13,721,245",
"ECR before LimitedLiability": "225%",
"Economic Capital Ratio": "372%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "767,174",
"Assets, Current": "1,288,801",
"Assets, Non-Current": "336,265",
"Costs of Goods Sold": "0",
"Goodwill": "555,965",
"Liabilities, Current": "844,238",
"Liabilities, Non-Current": "276,823",
"Other Assets": "125,292",
"Other Compr. Net Income": "2,094",
"Other Expenses": "193,087",
"Other Liabilities": "0",
"Other Net Income": "1,660,343",
"Other Revenues": "0",
"Research and Development Exp.": "334,227"
},
"output_variables": {
"Liabilities": "1,121,061",
"Assets": "2,306,323",
"Expenses": "1,294,488",
"Revenues": "0",
"Stockholders Equity": "1,185,262",
"Net Income": "365,855",
"Comprehensive Net Income": "367,949",
"BaseVar": "14,310,192",
"ECR before LimitedLiability": "218%",
"Economic Capital Ratio": "367%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "809,126",
"Assets, Current": "1,459,308",
"Assets, Non-Current": "338,577",
"Costs of Goods Sold": "0",
"Goodwill": "555,965",
"Liabilities, Current": "934,601",
"Liabilities, Non-Current": "316,807",
"Other Assets": "126,950",
"Other Compr. Net Income": "-4,803",
"Other Expenses": "167,865",
"Other Liabilities": "0",
"Other Net Income": "1,748,117",
"Other Revenues": "0",
"Research and Development Exp.": "350,365"
},
"output_variables": {
"Liabilities": "1,251,408",
"Assets": "2,480,800",
"Expenses": "1,327,356",
"Revenues": "0",
"Stockholders Equity": "1,229,392",
"Net Income": "420,761",
"Comprehensive Net Income": "415,958",
"BaseVar": "14,988,080",
"ECR before LimitedLiability": "223%",
"Economic Capital Ratio": "370%"
}
}
},
"top_rated": true,
"trend": -2.0,
"value": 3.704194576546466,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0001048695.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0001048695.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0001048695.svg"
},
{
"company_id": "0001017303",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0001017303.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0001017303.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001017303.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001017303_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001017303_main_keyfigs.svg",
"name": "Transact Technologies Inc",
"rank": 5,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Transact Technologies Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Transact Technologies Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 257% points.The greatest weakness of Transact Technologies Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 276% points.
The company's Economic Capital Ratio, given in the ranking table, is 349%, being 125% points above the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0001017303_2018_Transact_Technologies_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "11.7",
"Liabilities": "34.5",
"Stockholders Equity": "10.7",
"ECR before LimitedLiability": "190",
"Liabilities, Current": "23.9",
"Research and Development Exp.": "12.7",
"Expenses": "20.9",
"Net Income": "183",
"Costs of Goods Sold": "103",
"Other Expenses": "28.3",
"Administrative and Marketing Exp.": "-110",
"Other Revenues": "-225",
"Revenues": "-225",
"Assets, Non-Current": "-14.5",
"Assets, Current": "-12.3",
"Other Assets": "17.4",
"Goodwill": "3.75",
"Comprehensive Net Income": "187",
"Other Net Income": "249",
"Other Compr. Net Income": "2.40",
"Economic Capital Ratio": "141"
},
"2012": {
"Other Liabilities": "7.73",
"Liabilities": "23.2",
"Stockholders Equity": "10.7",
"ECR before LimitedLiability": "155",
"Liabilities, Non-Current": "3.86",
"Liabilities, Current": "13.0",
"Costs of Goods Sold": "114",
"Expenses": "29.7",
"Net Income": "146",
"Research and Development Exp.": "15.1",
"Administrative and Marketing Exp.": "-82.2",
"Other Revenues": "-205",
"Revenues": "-205",
"Other Assets": "7.62",
"Assets, Non-Current": "-6.58",
"Assets, Current": "-7.65",
"Goodwill": "2.80",
"Other Net Income": "207",
"Comprehensive Net Income": "146",
"Other Compr. Net Income": "1.19",
"Economic Capital Ratio": "109"
},
"2013": {
"Liabilities, Current": "26.2",
"Liabilities": "42.8",
"ECR before LimitedLiability": "205",
"Other Liabilities": "12.0",
"Liabilities, Non-Current": "8.66",
"Assets, Current": "-9.99",
"Assets": "8.54",
"Goodwill": "8.43",
"Assets, Non-Current": "-12.9",
"Other Assets": "17.3",
"Costs of Goods Sold": "108",
"Expenses": "32.5",
"Net Income": "199",
"Research and Development Exp.": "22.4",
"Other Expenses": "-25.3",
"Administrative and Marketing Exp.": "-61.4",
"Other Revenues": "-238",
"Revenues": "-238",
"Comprehensive Net Income": "199",
"Other Net Income": "272",
"Economic Capital Ratio": "152"
},
"2014": {
"Liabilities": "0.686",
"Stockholders Equity": "0.275",
"ECR before LimitedLiability": "26.0",
"Other Liabilities": "0.404",
"Assets, Current": "0.210",
"Assets": "-0.760",
"Assets, Non-Current": "1.39",
"Other Assets": "-0.959",
"Goodwill": "-0.422",
"Administrative and Marketing Exp.": "-134",
"Expenses": "-15.3",
"Revenues": "-242",
"Net Income": "6.58",
"Costs of Goods Sold": "26.8",
"Other Expenses": "-1.05",
"Research and Development Exp.": "1.30",
"Other Revenues": "-242",
"Comprehensive Net Income": "7.03",
"Other Net Income": "122",
"Other Compr. Net Income": "0.177",
"Economic Capital Ratio": "-16.8"
},
"2015": {
"Other Liabilities": "18.4",
"Liabilities": "50.9",
"Assets": "15.6",
"ECR before LimitedLiability": "171",
"Liabilities, Current": "29.5",
"Liabilities, Non-Current": "9.48",
"Other Assets": "13.8",
"Assets, Current": "5.95",
"Assets, Non-Current": "-9.41",
"Costs of Goods Sold": "144",
"Expenses": "17.6",
"Net Income": "168",
"Other Expenses": "-29.7",
"Administrative and Marketing Exp.": "-97.4",
"Research and Development Exp.": "26.7",
"Other Revenues": "-256",
"Revenues": "-256",
"Other Net Income": "247",
"Comprehensive Net Income": "168",
"Other Compr. Net Income": "12.3",
"Economic Capital Ratio": "123"
},
"2016": {
"Liabilities, Non-Current": "14.2",
"Liabilities": "47.1",
"Assets": "11.4",
"Stockholders Equity": "6.52",
"ECR before LimitedLiability": "214",
"Other Liabilities": "17.5",
"Liabilities, Current": "21.3",
"Other Assets": "14.3",
"Goodwill": "5.85",
"Assets, Non-Current": "-11.5",
"Research and Development Exp.": "-15.9",
"Expenses": "57.8",
"Revenues": "-212",
"Net Income": "179",
"Administrative and Marketing Exp.": "-84.7",
"Costs of Goods Sold": "97.5",
"Other Expenses": "76.0",
"Other Revenues": "-212",
"Other Net Income": "232",
"Comprehensive Net Income": "180",
"Economic Capital Ratio": "131"
},
"2017": {
"Liabilities, Non-Current": "15.9",
"Liabilities": "51.2",
"Assets": "10.4",
"Stockholders Equity": "8.56",
"ECR before LimitedLiability": "187",
"Other Liabilities": "18.4",
"Liabilities, Current": "24.1",
"Assets, Non-Current": "-8.55",
"Goodwill": "6.36",
"Other Assets": "12.6",
"Costs of Goods Sold": "141",
"Expenses": "52.9",
"Revenues": "-276",
"Net Income": "167",
"Administrative and Marketing Exp.": "-98.2",
"Other Expenses": "35.9",
"Other Revenues": "-276",
"Comprehensive Net Income": "166",
"Other Net Income": "257",
"Other Compr. Net Income": "-5.36",
"Economic Capital Ratio": "125"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001017303_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "14,035",
"Assets, Current": "33,054",
"Assets, Non-Current": "9,686",
"Costs of Goods Sold": "0",
"Goodwill": "5,379",
"Liabilities, Current": "5,832",
"Liabilities, Non-Current": "1,595",
"Other Assets": "-5,379",
"Other Compr. Net Income": "0",
"Other Expenses": "2,516",
"Other Liabilities": "0",
"Other Net Income": "24,626",
"Other Revenues": "19",
"Research and Development Exp.": "3,418"
},
"output_variables": {
"Liabilities": "7,427",
"Assets": "42,740",
"Expenses": "19,969",
"Revenues": "19",
"Stockholders Equity": "35,313",
"Net Income": "4,676",
"Comprehensive Net Income": "4,676",
"BaseVar": "215,139",
"ECR before LimitedLiability": "229%",
"Economic Capital Ratio": "375%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "14,470",
"Assets, Current": "35,699",
"Assets, Non-Current": "9,529",
"Costs of Goods Sold": "0",
"Goodwill": "4,949",
"Liabilities, Current": "10,207",
"Liabilities, Non-Current": "1,652",
"Other Assets": "-4,949",
"Other Compr. Net Income": "16",
"Other Expenses": "3,635",
"Other Liabilities": "0",
"Other Net Income": "25,982",
"Other Revenues": "-17",
"Research and Development Exp.": "4,239"
},
"output_variables": {
"Liabilities": "11,859",
"Assets": "45,228",
"Expenses": "22,344",
"Revenues": "-17",
"Stockholders Equity": "33,369",
"Net Income": "3,621",
"Comprehensive Net Income": "3,637",
"BaseVar": "234,553",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "330%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "13,934",
"Assets, Current": "32,221",
"Assets, Non-Current": "8,187",
"Costs of Goods Sold": "0",
"Goodwill": "4,477",
"Liabilities, Current": "7,350",
"Liabilities, Non-Current": "537",
"Other Assets": "-4,477",
"Other Compr. Net Income": "-8.0",
"Other Expenses": "2,072",
"Other Liabilities": "0",
"Other Net Income": "25,092",
"Other Revenues": "-86",
"Research and Development Exp.": "4,065"
},
"output_variables": {
"Liabilities": "7,887",
"Assets": "40,408",
"Expenses": "20,071",
"Revenues": "-86",
"Stockholders Equity": "32,521",
"Net Income": "4,935",
"Comprehensive Net Income": "4,927",
"BaseVar": "216,942",
"ECR before LimitedLiability": "241%",
"Economic Capital Ratio": "383%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "15,676",
"Assets, Current": "27,997",
"Assets, Non-Current": "7,494",
"Costs of Goods Sold": "0",
"Goodwill": "3,962",
"Liabilities, Current": "9,636",
"Liabilities, Non-Current": "461",
"Other Assets": "-3,962",
"Other Compr. Net Income": "-9.0",
"Other Expenses": "4,072",
"Other Liabilities": "0",
"Other Net Income": "21,711",
"Other Revenues": "-82",
"Research and Development Exp.": "4,302"
},
"output_variables": {
"Liabilities": "10,097",
"Assets": "35,491",
"Expenses": "24,050",
"Revenues": "-82",
"Stockholders Equity": "25,394",
"Net Income": "-2,421",
"Comprehensive Net Income": "-2,430",
"BaseVar": "218,124",
"ECR before LimitedLiability": "-35%",
"Economic Capital Ratio": "185%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "15,173",
"Assets, Current": "25,312",
"Assets, Non-Current": "7,257",
"Costs of Goods Sold": "0",
"Goodwill": "3,509",
"Liabilities, Current": "6,329",
"Liabilities, Non-Current": "512",
"Other Assets": "-3,509",
"Other Compr. Net Income": "-8.0",
"Other Expenses": "3,088",
"Other Liabilities": "0",
"Other Net Income": "24,978",
"Other Revenues": "-26",
"Research and Development Exp.": "3,599"
},
"output_variables": {
"Liabilities": "6,841",
"Assets": "32,569",
"Expenses": "21,860",
"Revenues": "-26",
"Stockholders Equity": "25,728",
"Net Income": "3,092",
"Comprehensive Net Income": "3,084",
"BaseVar": "219,380",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "353%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "14,174",
"Assets, Current": "23,167",
"Assets, Non-Current": "8,875",
"Costs of Goods Sold": "0",
"Goodwill": "3,166",
"Liabilities, Current": "7,424",
"Liabilities, Non-Current": "509",
"Other Assets": "-3,166",
"Other Compr. Net Income": "-29",
"Other Expenses": "1,553",
"Other Liabilities": "0",
"Other Net Income": "23,769",
"Other Revenues": "0",
"Research and Development Exp.": "4,425"
},
"output_variables": {
"Liabilities": "7,933",
"Assets": "32,042",
"Expenses": "20,152",
"Revenues": "0",
"Stockholders Equity": "24,109",
"Net Income": "3,617",
"Comprehensive Net Income": "3,588",
"BaseVar": "207,214",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "364%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "15,545",
"Assets, Current": "26,361",
"Assets, Non-Current": "7,589",
"Costs of Goods Sold": "0",
"Goodwill": "3,079",
"Liabilities, Current": "7,349",
"Liabilities, Non-Current": "587",
"Other Assets": "-3,079",
"Other Compr. Net Income": "10",
"Other Expenses": "3,561",
"Other Liabilities": "0",
"Other Net Income": "26,620",
"Other Revenues": "0",
"Research and Development Exp.": "4,303"
},
"output_variables": {
"Liabilities": "7,936",
"Assets": "33,950",
"Expenses": "23,409",
"Revenues": "0",
"Stockholders Equity": "26,014",
"Net Income": "3,211",
"Comprehensive Net Income": "3,221",
"BaseVar": "234,109",
"ECR before LimitedLiability": "193%",
"Economic Capital Ratio": "349%"
}
}
},
"top_rated": true,
"trend": -2.0,
"value": 3.493797077431431,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0001017303.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0001017303.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0001017303.svg"
},
{
"company_id": "0000320193",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0000320193.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0000320193.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000320193.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000320193_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000320193_main_keyfigs.svg",
"name": "Apple Inc",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_computers/2017/backtesting_correlation/regression_0000320193.svg",
"report_text": "The relative strengths and weaknesses of Apple Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Apple Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 136% points.The greatest weakness of Apple Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 72% points.
The company's Economic Capital Ratio, given in the ranking table, is 321%, being 97% points above the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0000320193_2018_Apple_Inc.pdf",
"shrinked_graph_json": {
"2009": {
"Other Liabilities": "-1.17",
"Liabilities": "-30.6",
"Stockholders Equity": "10.3",
"ECR before LimitedLiability": "58.2",
"Liabilities, Current": "-29.7",
"Assets, Current": "-15.4",
"Assets": "-15.9",
"Other Assets": "-3.98",
"Assets, Non-Current": "-1.04",
"Goodwill": "3.99",
"Administrative and Marketing Exp.": "-4.67",
"Expenses": "68.8",
"Revenues": "-120",
"Net Income": "70.5",
"Research and Development Exp.": "7.23",
"Other Expenses": "16.5",
"Costs of Goods Sold": "47.6",
"Other Revenues": "-120",
"Comprehensive Net Income": "70.5",
"Other Net Income": "137",
"Economic Capital Ratio": "60.5"
},
"2010": {
"Other Liabilities": "4.21",
"Liabilities": "-30.6",
"Assets": "-55.5",
"Stockholders Equity": "14.1",
"ECR before LimitedLiability": "102",
"Liabilities, Current": "-28.7",
"Liabilities, Non-Current": "-5.89",
"Goodwill": "9.76",
"Other Assets": "-33.3",
"Assets, Current": "-29.9",
"Administrative and Marketing Exp.": "12.2",
"Expenses": "90.0",
"Revenues": "-117",
"Net Income": "124",
"Other Expenses": "27.2",
"Costs of Goods Sold": "38.1",
"Research and Development Exp.": "8.60",
"Other Revenues": "-117",
"Other Net Income": "164",
"Comprehensive Net Income": "124",
"Economic Capital Ratio": "105"
},
"2011": {
"Other Liabilities": "4.67",
"Liabilities": "-28.1",
"Assets": "-65.5",
"Stockholders Equity": "13.7",
"ECR before LimitedLiability": "259",
"Liabilities, Non-Current": "-13.7",
"Liabilities, Current": "-18.3",
"Assets, Current": "-1.82",
"Goodwill": "7.16",
"Other Assets": "-79.9",
"Research and Development Exp.": "28.1",
"Expenses": "113",
"Revenues": "-115",
"Net Income": "242",
"Costs of Goods Sold": "46.4",
"Other Expenses": "-17.0",
"Administrative and Marketing Exp.": "51.6",
"Other Revenues": "-115",
"Comprehensive Net Income": "244",
"Other Net Income": "246",
"Economic Capital Ratio": "210"
},
"2012": {
"Other Liabilities": "3.16",
"Liabilities": "-20.1",
"Assets": "-83.2",
"Stockholders Equity": "17.2",
"ECR before LimitedLiability": "283",
"Liabilities, Non-Current": "-14.0",
"Liabilities, Current": "-8.90",
"Other Assets": "-123",
"Assets, Current": "3.97",
"Goodwill": "9.07",
"Costs of Goods Sold": "49.1",
"Expenses": "129",
"Revenues": "-115",
"Net Income": "273",
"Research and Development Exp.": "36.8",
"Administrative and Marketing Exp.": "66.0",
"Other Expenses": "-27.9",
"Other Revenues": "-115",
"Other Net Income": "252",
"Comprehensive Net Income": "273",
"Economic Capital Ratio": "237"
},
"2013": {
"Liabilities, Current": "-8.44",
"Liabilities": "-34.6",
"Assets": "-48.1",
"Stockholders Equity": "13.1",
"ECR before LimitedLiability": "214",
"Other Liabilities": "3.22",
"Liabilities, Non-Current": "-28.4",
"Goodwill": "5.85",
"Other Assets": "-60.4",
"Costs of Goods Sold": "42.2",
"Expenses": "112",
"Revenues": "-94.2",
"Net Income": "206",
"Research and Development Exp.": "33.0",
"Other Expenses": "-41.2",
"Administrative and Marketing Exp.": "75.0",
"Other Revenues": "-94.2",
"Comprehensive Net Income": "206",
"Other Net Income": "205",
"Other Compr. Net Income": "-3.92",
"Economic Capital Ratio": "161"
},
"2014": {
"Liabilities, Current": "-22.1",
"Liabilities": "-52.7",
"Assets": "-41.1",
"Stockholders Equity": "8.80",
"ECR before LimitedLiability": "217",
"Other Liabilities": "6.80",
"Liabilities, Non-Current": "-34.2",
"Other Assets": "-53.2",
"Goodwill": "2.66",
"Administrative and Marketing Exp.": "65.6",
"Expenses": "123",
"Revenues": "-83.5",
"Net Income": "190",
"Costs of Goods Sold": "40.3",
"Other Expenses": "-16.0",
"Research and Development Exp.": "25.9",
"Other Revenues": "-83.5",
"Comprehensive Net Income": "191",
"Other Net Income": "173",
"Other Compr. Net Income": "6.03",
"Economic Capital Ratio": "174"
},
"2015": {
"Other Liabilities": "4.71",
"Liabilities": "-61.2",
"Assets": "-31.0",
"Stockholders Equity": "3.89",
"ECR before LimitedLiability": "184",
"Liabilities, Current": "-17.6",
"Liabilities, Non-Current": "-44.1",
"Goodwill": "2.39",
"Other Assets": "-44.3",
"Assets, Current": "3.17",
"Costs of Goods Sold": "40.3",
"Expenses": "122",
"Revenues": "-78.5",
"Net Income": "181",
"Other Expenses": "-28.5",
"Administrative and Marketing Exp.": "83.2",
"Research and Development Exp.": "22.4",
"Other Revenues": "-78.5",
"Other Net Income": "145",
"Comprehensive Net Income": "181",
"Economic Capital Ratio": "137"
},
"2016": {
"Liabilities, Non-Current": "-46.6",
"Liabilities": "-61.2",
"Assets": "-27.9",
"Stockholders Equity": "7.24",
"ECR before LimitedLiability": "187",
"Other Liabilities": "3.92",
"Liabilities, Current": "-14.5",
"Assets, Current": "-2.08",
"Other Assets": "-28.5",
"Research and Development Exp.": "11.9",
"Expenses": "122",
"Revenues": "-64.3",
"Net Income": "151",
"Administrative and Marketing Exp.": "75.7",
"Costs of Goods Sold": "28.5",
"Other Expenses": "-1.76",
"Other Revenues": "-64.3",
"Other Net Income": "104",
"Comprehensive Net Income": "151",
"Other Compr. Net Income": "1.69",
"Economic Capital Ratio": "104"
},
"2017": {
"Liabilities, Non-Current": "-46.3",
"Liabilities": "-66.5",
"Assets": "-22.8",
"Stockholders Equity": "6.85",
"ECR before LimitedLiability": "159",
"Other Liabilities": "3.68",
"Liabilities, Current": "-18.2",
"Assets, Current": "-2.59",
"Other Assets": "-20.4",
"Costs of Goods Sold": "34.1",
"Expenses": "123",
"Revenues": "-71.6",
"Net Income": "136",
"Research and Development Exp.": "8.99",
"Administrative and Marketing Exp.": "66.9",
"Other Expenses": "4.30",
"Other Revenues": "-71.6",
"Comprehensive Net Income": "136",
"Other Net Income": "105",
"Other Compr. Net Income": "-1.52",
"Economic Capital Ratio": "97.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000320193_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Administrative and Marketing Exp.": "4,149,000",
"Assets, Current": "36,265,000",
"Assets, Non-Current": "3,651,000",
"Costs of Goods Sold": "0",
"Goodwill": "453,000",
"Liabilities, Current": "19,282,000",
"Liabilities, Non-Current": "2,252,000",
"Other Assets": "13,482,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,280,000",
"Other Liabilities": "4,485,000",
"Other Net Income": "13,466,000",
"Other Revenues": "0",
"Research and Development Exp.": "1,333,000"
},
"output_variables": {
"Liabilities": "26,019,000",
"Assets": "53,851,000",
"Expenses": "7,762,000",
"Revenues": "0",
"Stockholders Equity": "27,832,000",
"Net Income": "5,704,000",
"Comprehensive Net Income": "5,704,000",
"BaseVar": "130,366,280",
"ECR before LimitedLiability": "157%",
"Economic Capital Ratio": "322%"
}
},
"2010": {
"input_variables": {
"Administrative and Marketing Exp.": "5,517,000",
"Assets, Current": "41,678,000",
"Assets, Non-Current": "2,263,000",
"Costs of Goods Sold": "0",
"Goodwill": "1,083,000",
"Liabilities, Current": "20,722,000",
"Liabilities, Non-Current": "5,531,000",
"Other Assets": "30,159,000",
"Other Compr. Net Income": "0",
"Other Expenses": "4,527,000",
"Other Liabilities": "1,139,000",
"Other Net Income": "25,839,000",
"Other Revenues": "0",
"Research and Development Exp.": "1,782,000"
},
"output_variables": {
"Liabilities": "27,392,000",
"Assets": "75,183,000",
"Expenses": "11,826,000",
"Revenues": "0",
"Stockholders Equity": "47,791,000",
"Net Income": "14,013,000",
"Comprehensive Net Income": "14,013,000",
"BaseVar": "211,740,400",
"ECR before LimitedLiability": "279%",
"Economic Capital Ratio": "409%"
}
},
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "7,599,000",
"Assets, Current": "44,988,000",
"Assets, Non-Current": "3,556,000",
"Costs of Goods Sold": "0",
"Goodwill": "4,432,000",
"Liabilities, Current": "27,970,000",
"Liabilities, Non-Current": "10,100,000",
"Other Assets": "63,395,000",
"Other Compr. Net Income": "0",
"Other Expenses": "8,283,000",
"Other Liabilities": "1,686,000",
"Other Net Income": "44,233,000",
"Other Revenues": "0",
"Research and Development Exp.": "2,429,000"
},
"output_variables": {
"Liabilities": "39,756,000",
"Assets": "116,371,000",
"Expenses": "18,311,000",
"Revenues": "0",
"Stockholders Equity": "76,615,000",
"Net Income": "25,922,000",
"Comprehensive Net Income": "25,922,000",
"BaseVar": "344,500,940",
"ECR before LimitedLiability": "332%",
"Economic Capital Ratio": "444%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "10,040,000",
"Assets, Current": "57,653,000",
"Assets, Non-Current": "5,478,000",
"Costs of Goods Sold": "0",
"Goodwill": "5,359,000",
"Liabilities, Current": "38,542,000",
"Liabilities, Non-Current": "16,664,000",
"Other Assets": "107,574,000",
"Other Compr. Net Income": "0",
"Other Expenses": "14,030,000",
"Other Liabilities": "2,648,000",
"Other Net Income": "69,184,000",
"Other Revenues": "0",
"Research and Development Exp.": "3,381,000"
},
"output_variables": {
"Liabilities": "57,854,000",
"Assets": "176,064,000",
"Expenses": "27,451,000",
"Revenues": "0",
"Stockholders Equity": "118,210,000",
"Net Income": "41,733,000",
"Comprehensive Net Income": "41,733,000",
"BaseVar": "528,624,100",
"ECR before LimitedLiability": "355%",
"Economic Capital Ratio": "458%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "10,830,000",
"Assets, Current": "73,286,000",
"Assets, Non-Current": "5,146,000",
"Costs of Goods Sold": "0",
"Goodwill": "5,756,000",
"Liabilities, Current": "43,658,000",
"Liabilities, Non-Current": "37,168,000",
"Other Assets": "122,812,000",
"Other Compr. Net Income": "-970,000",
"Other Expenses": "13,118,000",
"Other Liabilities": "2,625,000",
"Other Net Income": "65,460,000",
"Other Revenues": "0",
"Research and Development Exp.": "4,475,000"
},
"output_variables": {
"Liabilities": "83,451,000",
"Assets": "207,000,000",
"Expenses": "28,423,000",
"Revenues": "0",
"Stockholders Equity": "123,549,000",
"Net Income": "37,037,000",
"Comprehensive Net Income": "36,067,000",
"BaseVar": "549,299,280",
"ECR before LimitedLiability": "254%",
"Economic Capital Ratio": "392%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "11,993,000",
"Assets, Current": "68,531,000",
"Assets, Non-Current": "3,764,000",
"Costs of Goods Sold": "0",
"Goodwill": "8,758,000",
"Liabilities, Current": "63,448,000",
"Liabilities, Non-Current": "53,813,000",
"Other Assets": "150,786,000",
"Other Compr. Net Income": "1,553,000",
"Other Expenses": "13,973,000",
"Other Liabilities": "3,031,000",
"Other Net Income": "71,517,000",
"Other Revenues": "0",
"Research and Development Exp.": "6,041,000"
},
"output_variables": {
"Liabilities": "120,292,000",
"Assets": "231,839,000",
"Expenses": "32,007,000",
"Revenues": "0",
"Stockholders Equity": "111,547,000",
"Net Income": "39,510,000",
"Comprehensive Net Income": "41,063,000",
"BaseVar": "623,693,520",
"ECR before LimitedLiability": "230%",
"Economic Capital Ratio": "376%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "14,329,000",
"Assets, Current": "89,378,000",
"Assets, Non-Current": "5,556,000",
"Costs of Goods Sold": "0",
"Goodwill": "9,009,000",
"Liabilities, Current": "80,610,000",
"Liabilities, Non-Current": "86,890,000",
"Other Assets": "186,536,000",
"Other Compr. Net Income": "-1,427,000",
"Other Expenses": "19,121,000",
"Other Liabilities": "3,624,000",
"Other Net Income": "94,911,000",
"Other Revenues": "0",
"Research and Development Exp.": "8,067,000"
},
"output_variables": {
"Liabilities": "171,124,000",
"Assets": "290,479,000",
"Expenses": "41,517,000",
"Revenues": "0",
"Stockholders Equity": "119,355,000",
"Net Income": "53,394,000",
"Comprehensive Net Income": "51,967,000",
"BaseVar": "818,063,800",
"ECR before LimitedLiability": "218%",
"Economic Capital Ratio": "367%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "14,194,000",
"Assets, Current": "106,869,000",
"Assets, Non-Current": "8,757,000",
"Costs of Goods Sold": "0",
"Goodwill": "8,620,000",
"Liabilities, Current": "79,006,000",
"Liabilities, Non-Current": "111,501,000",
"Other Assets": "197,440,000",
"Other Compr. Net Income": "0",
"Other Expenses": "15,685,000",
"Other Liabilities": "2,930,000",
"Other Net Income": "85,611,000",
"Other Revenues": "0",
"Research and Development Exp.": "10,045,000"
},
"output_variables": {
"Liabilities": "193,437,000",
"Assets": "321,686,000",
"Expenses": "39,924,000",
"Revenues": "0",
"Stockholders Equity": "128,249,000",
"Net Income": "45,687,000",
"Comprehensive Net Income": "45,687,000",
"BaseVar": "792,340,600",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "337%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "15,261,000",
"Assets, Current": "128,645,000",
"Assets, Non-Current": "10,162,000",
"Costs of Goods Sold": "0",
"Goodwill": "8,015,000",
"Liabilities, Current": "100,814,000",
"Liabilities, Non-Current": "137,622,000",
"Other Assets": "228,497,000",
"Other Compr. Net Income": "0",
"Other Expenses": "15,738,000",
"Other Liabilities": "2,836,000",
"Other Net Income": "90,931,000",
"Other Revenues": "0",
"Research and Development Exp.": "11,581,000"
},
"output_variables": {
"Liabilities": "241,272,000",
"Assets": "375,319,000",
"Expenses": "42,580,000",
"Revenues": "0",
"Stockholders Equity": "134,047,000",
"Net Income": "48,351,000",
"Comprehensive Net Income": "48,351,000",
"BaseVar": "877,052,360",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "321%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 3.213963287644323,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0000320193.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0000320193.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0000320193.svg"
},
{
"company_id": "0000854775",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0000854775.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0000854775.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000854775.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000854775_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000854775_main_keyfigs.svg",
"name": "DIGI International INC",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_computers/2017/backtesting_correlation/regression_0000854775.svg",
"report_text": "The relative strengths and weaknesses of DIGI International INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of DIGI International INC compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 124% points.The greatest weakness of DIGI International INC is the variable Other Revenues, reducing the Economic Capital Ratio by 121% points.
The company's Economic Capital Ratio, given in the ranking table, is 308%, being 84% points above the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0000854775_2018_DIGI_International_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "7.08",
"Liabilities": "28.5",
"Assets": "-12.1",
"Stockholders Equity": "34.2",
"ECR before LimitedLiability": "129",
"Liabilities, Non-Current": "3.44",
"Liabilities, Current": "19.8",
"Assets, Current": "-4.66",
"Goodwill": "-6.95",
"Research and Development Exp.": "87.2",
"Expenses": "12.4",
"Revenues": "-172",
"Net Income": "94.2",
"Costs of Goods Sold": "88.4",
"Other Expenses": "-79.4",
"Administrative and Marketing Exp.": "-59.0",
"Other Revenues": "-172",
"Comprehensive Net Income": "96.7",
"Other Net Income": "160",
"Other Compr. Net Income": "2.05",
"Economic Capital Ratio": "80.3"
},
"2012": {
"Other Liabilities": "4.82",
"Liabilities": "28.0",
"Assets": "-3.82",
"Stockholders Equity": "44.7",
"ECR before LimitedLiability": "109",
"Liabilities, Non-Current": "4.46",
"Liabilities, Current": "20.5",
"Assets, Current": "-1.61",
"Goodwill": "-1.49",
"Costs of Goods Sold": "93.9",
"Expenses": "34.2",
"Revenues": "-164",
"Net Income": "99.4",
"Research and Development Exp.": "99.4",
"Administrative and Marketing Exp.": "-53.8",
"Other Expenses": "-80.7",
"Other Revenues": "-164",
"Other Net Income": "129",
"Comprehensive Net Income": "86.7",
"Other Compr. Net Income": "-13.6",
"Economic Capital Ratio": "63.7"
},
"2013": {
"Liabilities, Current": "19.1",
"Liabilities": "26.8",
"Assets": "-1.56",
"Stockholders Equity": "39.9",
"ECR before LimitedLiability": "103",
"Other Liabilities": "5.88",
"Liabilities, Non-Current": "3.63",
"Assets, Current": "-0.279",
"Goodwill": "-0.935",
"Costs of Goods Sold": "89.7",
"Expenses": "17.9",
"Revenues": "-165",
"Net Income": "94.3",
"Research and Development Exp.": "95.9",
"Other Expenses": "-110",
"Administrative and Marketing Exp.": "-39.5",
"Other Revenues": "-165",
"Comprehensive Net Income": "84.5",
"Other Net Income": "130",
"Other Compr. Net Income": "-8.18",
"Economic Capital Ratio": "50.1"
},
"2014": {
"Liabilities, Current": "12.5",
"Liabilities": "24.2",
"Assets": "3.05",
"Stockholders Equity": "46.6",
"ECR before LimitedLiability": "113",
"Other Liabilities": "9.96",
"Liabilities, Non-Current": "3.75",
"Assets, Current": "0.650",
"Goodwill": "1.70",
"Administrative and Marketing Exp.": "-64.3",
"Expenses": "33.9",
"Revenues": "-151",
"Net Income": "86.2",
"Costs of Goods Sold": "86.2",
"Other Expenses": "-65.3",
"Research and Development Exp.": "86.4",
"Other Revenues": "-151",
"Comprehensive Net Income": "86.3",
"Other Net Income": "111",
"Other Compr. Net Income": "1.65",
"Economic Capital Ratio": "70.5"
},
"2015": {
"Other Liabilities": "8.07",
"Liabilities": "26.0",
"Assets": "1.44",
"Stockholders Equity": "43.1",
"ECR before LimitedLiability": "91.5",
"Liabilities, Current": "15.8",
"Liabilities, Non-Current": "4.25",
"Goodwill": "0.949",
"Assets, Current": "0.296",
"Costs of Goods Sold": "88.4",
"Expenses": "42.8",
"Revenues": "-149",
"Net Income": "64.3",
"Other Expenses": "-99.0",
"Administrative and Marketing Exp.": "-20.2",
"Research and Development Exp.": "88.5",
"Other Revenues": "-149",
"Other Net Income": "103",
"Comprehensive Net Income": "51.9",
"Other Compr. Net Income": "-10.9",
"Economic Capital Ratio": "44.1"
},
"2016": {
"Liabilities, Non-Current": "6.59",
"Liabilities": "23.8",
"Assets": "-24.2",
"Stockholders Equity": "43.8",
"ECR before LimitedLiability": "166",
"Other Liabilities": "3.18",
"Liabilities, Current": "15.4",
"Assets, Current": "-10.6",
"Goodwill": "-9.78",
"Research and Development Exp.": "71.1",
"Expenses": "76.4",
"Revenues": "-112",
"Net Income": "110",
"Administrative and Marketing Exp.": "11.0",
"Costs of Goods Sold": "53.2",
"Other Expenses": "-53.8",
"Other Revenues": "-112",
"Other Net Income": "132",
"Comprehensive Net Income": "105",
"Other Compr. Net Income": "-4.25",
"Economic Capital Ratio": "82.4"
},
"2017": {
"Liabilities, Non-Current": "6.69",
"Liabilities": "23.9",
"Assets": "-28.9",
"Stockholders Equity": "53.0",
"ECR before LimitedLiability": "146",
"Other Liabilities": "4.23",
"Liabilities, Current": "14.4",
"Assets, Current": "-8.00",
"Goodwill": "-11.4",
"Costs of Goods Sold": "61.8",
"Expenses": "71.2",
"Revenues": "-121",
"Net Income": "83.3",
"Research and Development Exp.": "62.5",
"Administrative and Marketing Exp.": "-3.87",
"Other Expenses": "-44.3",
"Other Revenues": "-121",
"Comprehensive Net Income": "88.9",
"Other Net Income": "124",
"Other Compr. Net Income": "4.64",
"Economic Capital Ratio": "84.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000854775_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "57,755",
"Assets, Current": "162,234",
"Assets, Non-Current": "545",
"Costs of Goods Sold": "0",
"Goodwill": "86,012",
"Liabilities, Current": "19,486",
"Liabilities, Non-Current": "2,880",
"Other Assets": "35,104",
"Other Compr. Net Income": "0",
"Other Expenses": "37,292",
"Other Liabilities": "813",
"Other Net Income": "106,066",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "23,179",
"Assets": "283,895",
"Expenses": "95,047",
"Revenues": "0",
"Stockholders Equity": "260,716",
"Net Income": "11,019",
"Comprehensive Net Income": "11,019",
"BaseVar": "1,010,278",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "314%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "57,430",
"Assets, Current": "173,569",
"Assets, Non-Current": "494",
"Costs of Goods Sold": "0",
"Goodwill": "86,209",
"Liabilities, Current": "18,192",
"Liabilities, Non-Current": "3,405",
"Other Assets": "32,812",
"Other Compr. Net Income": "-3,268",
"Other Expenses": "35,308",
"Other Liabilities": "630",
"Other Net Income": "100,353",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "22,227",
"Assets": "293,084",
"Expenses": "92,738",
"Revenues": "0",
"Stockholders Equity": "270,857",
"Net Income": "7,615",
"Comprehensive Net Income": "4,347",
"BaseVar": "994,145",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "285%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "61,936",
"Assets, Current": "149,304",
"Assets, Non-Current": "221",
"Costs of Goods Sold": "0",
"Goodwill": "103,569",
"Liabilities, Current": "21,290",
"Liabilities, Non-Current": "3,982",
"Other Assets": "46,859",
"Other Compr. Net Income": "-1,865",
"Other Expenses": "33,073",
"Other Liabilities": "415",
"Other Net Income": "100,814",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "25,687",
"Assets": "299,953",
"Expenses": "95,009",
"Revenues": "0",
"Stockholders Equity": "274,266",
"Net Income": "5,805",
"Comprehensive Net Income": "3,940",
"BaseVar": "1,004,971",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "281%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "60,489",
"Assets, Current": "147,681",
"Assets, Non-Current": "440",
"Costs of Goods Sold": "0",
"Goodwill": "103,398",
"Liabilities, Current": "21,754",
"Liabilities, Non-Current": "3,135",
"Other Assets": "38,940",
"Other Compr. Net Income": "0",
"Other Expenses": "28,916",
"Other Liabilities": "272",
"Other Net Income": "91,156",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "25,161",
"Assets": "290,459",
"Expenses": "89,405",
"Revenues": "0",
"Stockholders Equity": "265,298",
"Net Income": "1,751",
"Comprehensive Net Income": "1,751",
"BaseVar": "927,000",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "272%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "59,058",
"Assets, Current": "160,185",
"Assets, Non-Current": "250",
"Costs of Goods Sold": "0",
"Goodwill": "102,097",
"Liabilities, Current": "23,189",
"Liabilities, Non-Current": "2,098",
"Other Assets": "37,828",
"Other Compr. Net Income": "-4,336",
"Other Expenses": "34,613",
"Other Liabilities": "135",
"Other Net Income": "100,259",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "25,422",
"Assets": "300,360",
"Expenses": "93,671",
"Revenues": "0",
"Stockholders Equity": "274,938",
"Net Income": "6,588",
"Comprehensive Net Income": "2,252",
"BaseVar": "1,007,504",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "274%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "50,873",
"Assets, Current": "195,645",
"Assets, Non-Current": "2,155",
"Costs of Goods Sold": "0",
"Goodwill": "109,448",
"Liabilities, Current": "23,808",
"Liabilities, Non-Current": "2,266",
"Other Assets": "28,918",
"Other Compr. Net Income": "-2,078",
"Other Expenses": "34,914",
"Other Liabilities": "10,063",
"Other Net Income": "102,495",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "36,137",
"Assets": "336,166",
"Expenses": "85,787",
"Revenues": "0",
"Stockholders Equity": "300,029",
"Net Income": "16,708",
"Comprehensive Net Income": "14,630",
"BaseVar": "997,085",
"ECR before LimitedLiability": "148%",
"Economic Capital Ratio": "315%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "47,286",
"Assets, Current": "174,360",
"Assets, Non-Current": "269",
"Costs of Goods Sold": "0",
"Goodwill": "131,995",
"Liabilities, Current": "17,980",
"Liabilities, Non-Current": "1,531",
"Other Assets": "38,565",
"Other Compr. Net Income": "2,032",
"Other Expenses": "31,206",
"Other Liabilities": "6,534",
"Other Net Income": "87,858",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "26,045",
"Assets": "345,189",
"Expenses": "78,492",
"Revenues": "0",
"Stockholders Equity": "319,144",
"Net Income": "9,366",
"Comprehensive Net Income": "11,398",
"BaseVar": "902,924",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "308%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 3.0821131447888686,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0000854775.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0000854775.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0000854775.svg"
},
{
"company_id": "0000047217",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0000047217.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0000047217.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000047217.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000047217_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000047217_main_keyfigs.svg",
"name": "HP INC",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_computers/2017/backtesting_correlation/regression_0000047217.svg",
"report_text": "The relative strengths and weaknesses of HP INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of HP INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 271% points.The greatest weakness of HP INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 878% points.
The company's Economic Capital Ratio, given in the ranking table, is 275%, being 51% points above the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0000047217_2018_HP_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Other Liabilities": "14.9",
"Liabilities": "32.9",
"Assets": "8.54",
"Stockholders Equity": "-28.4",
"ECR before LimitedLiability": "-5.70",
"Liabilities, Current": "4.67",
"Liabilities, Non-Current": "16.4",
"Goodwill": "1.89",
"Other Assets": "2.51",
"Assets, Current": "5.75",
"Administrative and Marketing Exp.": "122",
"Expenses": "-94.6",
"Revenues": "257",
"Net Income": "-81.0",
"Other Expenses": "-471",
"Costs of Goods Sold": "117",
"Research and Development Exp.": "90.7",
"Other Revenues": "257",
"Other Net Income": "-506",
"Comprehensive Net Income": "-81.0",
"Economic Capital Ratio": "-3.21"
},
"2011": {
"Other Liabilities": "12.9",
"Liabilities": "29.1",
"Assets": "3.27",
"Stockholders Equity": "-29.9",
"ECR before LimitedLiability": "101",
"Liabilities, Non-Current": "8.89",
"Liabilities, Current": "10.2",
"Assets, Current": "3.05",
"Other Assets": "0.999",
"Research and Development Exp.": "103",
"Expenses": "-62.7",
"Revenues": "253",
"Net Income": "103",
"Costs of Goods Sold": "108",
"Other Expenses": "-616",
"Administrative and Marketing Exp.": "139",
"Other Revenues": "253",
"Comprehensive Net Income": "103",
"Other Net Income": "-339",
"Other Compr. Net Income": "4.22",
"Economic Capital Ratio": "52.4"
},
"2012": {
"Liabilities": "-0.969",
"Stockholders Equity": "-6.75",
"ECR before LimitedLiability": "-2.17",
"Liabilities, Current": "-0.539",
"Assets, Non-Current": "-0.977",
"Assets": "-11.5",
"Other Assets": "-3.29",
"Assets, Current": "-10.8",
"Goodwill": "-1.49",
"Costs of Goods Sold": "74.2",
"Expenses": "-50.3",
"Revenues": "169",
"Net Income": "7.17",
"Research and Development Exp.": "68.5",
"Administrative and Marketing Exp.": "127",
"Other Expenses": "-772",
"Other Revenues": "169",
"Other Net Income": "-353",
"Comprehensive Net Income": "2.55",
"Other Compr. Net Income": "-3.70",
"Economic Capital Ratio": "-47.9"
},
"2013": {
"Liabilities, Current": "18.2",
"Liabilities": "38.7",
"Assets": "5.87",
"Stockholders Equity": "-33.9",
"ECR before LimitedLiability": "113",
"Other Liabilities": "13.3",
"Liabilities, Non-Current": "12.3",
"Assets, Current": "4.91",
"Other Assets": "1.37",
"Costs of Goods Sold": "114",
"Expenses": "-53.5",
"Revenues": "264",
"Net Income": "114",
"Research and Development Exp.": "116",
"Other Expenses": "-790",
"Administrative and Marketing Exp.": "180",
"Other Revenues": "264",
"Comprehensive Net Income": "118",
"Other Net Income": "-336",
"Other Compr. Net Income": "16.2",
"Economic Capital Ratio": "60.5"
},
"2014": {
"Liabilities, Current": "7.88",
"Liabilities": "35.0",
"Assets": "-8.55",
"Stockholders Equity": "-28.4",
"ECR before LimitedLiability": "96.6",
"Other Liabilities": "20.6",
"Liabilities, Non-Current": "11.2",
"Assets, Current": "-7.54",
"Other Assets": "-2.36",
"Administrative and Marketing Exp.": "148",
"Expenses": "-5.21",
"Revenues": "240",
"Net Income": "101",
"Costs of Goods Sold": "86.7",
"Other Expenses": "-683",
"Research and Development Exp.": "86.1",
"Other Revenues": "240",
"Comprehensive Net Income": "95.6",
"Other Net Income": "-380",
"Other Compr. Net Income": "-17.0",
"Economic Capital Ratio": "53.9"
},
"2016": {
"Liabilities, Non-Current": "20.9",
"Liabilities": "49.8",
"Assets": "1.09",
"Stockholders Equity": "-52.3",
"ECR before LimitedLiability": "129",
"Other Liabilities": "22.0",
"Liabilities, Current": "16.4",
"Assets, Current": "0.801",
"Other Assets": "0.350",
"Research and Development Exp.": "110",
"Expenses": "-18.7",
"Revenues": "279",
"Net Income": "114",
"Administrative and Marketing Exp.": "240",
"Costs of Goods Sold": "-1,005",
"Other Expenses": "108",
"Other Revenues": "279",
"Other Net Income": "-730",
"Comprehensive Net Income": "115",
"Other Compr. Net Income": "4.59",
"Economic Capital Ratio": "46.3"
},
"2017": {
"Liabilities, Non-Current": "20.9",
"Liabilities": "42.3",
"Assets": "-1.02",
"Stockholders Equity": "-44.8",
"ECR before LimitedLiability": "112",
"Other Liabilities": "20.7",
"Liabilities, Current": "6.93",
"Assets, Current": "-0.707",
"Other Assets": "-0.360",
"Costs of Goods Sold": "-878",
"Expenses": "3.39",
"Revenues": "271",
"Net Income": "112",
"Research and Development Exp.": "102",
"Administrative and Marketing Exp.": "215",
"Other Expenses": "108",
"Other Revenues": "271",
"Comprehensive Net Income": "109",
"Other Net Income": "-583",
"Other Compr. Net Income": "-9.24",
"Economic Capital Ratio": "50.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000047217_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Administrative and Marketing Exp.": "12,585,000",
"Assets, Current": "54,184,000",
"Assets, Non-Current": "12,225,000",
"Costs of Goods Sold": "0",
"Goodwill": "38,483,000",
"Liabilities, Current": "49,403,000",
"Liabilities, Non-Current": "0",
"Other Assets": "19,611,000",
"Other Compr. Net Income": "0",
"Other Expenses": "101,223,000",
"Other Liabilities": "0",
"Other Net Income": "-505,000",
"Other Revenues": "126,033,000",
"Research and Development Exp.": "2,959,000"
},
"output_variables": {
"Liabilities": "49,403,000",
"Assets": "124,503,000",
"Expenses": "116,767,000",
"Revenues": "126,033,000",
"Stockholders Equity": "75,100,000",
"Net Income": "8,761,000",
"Comprehensive Net Income": "8,761,000",
"BaseVar": "1,123,432,300",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "301%"
}
},
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "13,466,000",
"Assets, Current": "51,021,000",
"Assets, Non-Current": "10,755,000",
"Costs of Goods Sold": "0",
"Goodwill": "55,449,000",
"Liabilities, Current": "50,442,000",
"Liabilities, Non-Current": "0",
"Other Assets": "12,292,000",
"Other Compr. Net Income": "0",
"Other Expenses": "102,756,000",
"Other Liabilities": "0",
"Other Net Income": "-695,000",
"Other Revenues": "127,245,000",
"Research and Development Exp.": "3,254,000"
},
"output_variables": {
"Liabilities": "50,442,000",
"Assets": "129,517,000",
"Expenses": "119,476,000",
"Revenues": "127,245,000",
"Stockholders Equity": "79,075,000",
"Net Income": "7,074,000",
"Comprehensive Net Income": "7,074,000",
"BaseVar": "1,143,971,660",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "286%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "13,500,000",
"Assets, Current": "50,637,000",
"Assets, Non-Current": "10,593,000",
"Costs of Goods Sold": "0",
"Goodwill": "35,584,000",
"Liabilities, Current": "46,666,000",
"Liabilities, Non-Current": "0",
"Other Assets": "11,954,000",
"Other Compr. Net Income": "-2,061,000",
"Other Expenses": "115,232,000",
"Other Liabilities": "0",
"Other Net Income": "-876,000",
"Other Revenues": "120,357,000",
"Research and Development Exp.": "3,399,000"
},
"output_variables": {
"Liabilities": "46,666,000",
"Assets": "108,768,000",
"Expenses": "132,131,000",
"Revenues": "120,357,000",
"Stockholders Equity": "62,102,000",
"Net Income": "-12,650,000",
"Comprehensive Net Income": "-14,711,000",
"BaseVar": "1,165,827,500",
"ECR before LimitedLiability": "-121%",
"Economic Capital Ratio": "173%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "13,267,000",
"Assets, Current": "50,364,000",
"Assets, Non-Current": "9,556,000",
"Costs of Goods Sold": "0",
"Goodwill": "34,293,000",
"Liabilities, Current": "45,521,000",
"Liabilities, Non-Current": "0",
"Other Assets": "11,463,000",
"Other Compr. Net Income": "1,781,000",
"Other Expenses": "90,162,000",
"Other Liabilities": "0",
"Other Net Income": "-621,000",
"Other Revenues": "112,298,000",
"Research and Development Exp.": "3,135,000"
},
"output_variables": {
"Liabilities": "45,521,000",
"Assets": "105,676,000",
"Expenses": "106,564,000",
"Revenues": "112,298,000",
"Stockholders Equity": "60,155,000",
"Net Income": "5,113,000",
"Comprehensive Net Income": "6,894,000",
"BaseVar": "1,018,183,140",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "292%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "13,353,000",
"Assets, Current": "50,145,000",
"Assets, Non-Current": "8,454,000",
"Costs of Goods Sold": "0",
"Goodwill": "33,267,000",
"Liabilities, Current": "43,735,000",
"Liabilities, Non-Current": "0",
"Other Assets": "11,340,000",
"Other Compr. Net Income": "-2,103,000",
"Other Expenses": "89,013,000",
"Other Liabilities": "0",
"Other Net Income": "-628,000",
"Other Revenues": "111,454,000",
"Research and Development Exp.": "3,447,000"
},
"output_variables": {
"Liabilities": "43,735,000",
"Assets": "103,206,000",
"Expenses": "105,813,000",
"Revenues": "111,454,000",
"Stockholders Equity": "59,471,000",
"Net Income": "5,013,000",
"Comprehensive Net Income": "2,910,000",
"BaseVar": "1,010,661,980",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "255%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "3,840,000",
"Assets, Current": "18,468,000",
"Assets, Non-Current": "3,184,000",
"Costs of Goods Sold": "39,240,000",
"Goodwill": "5,622,000",
"Liabilities, Current": "18,808,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,736,000",
"Other Compr. Net Income": "-217,000",
"Other Expenses": "1,495,000",
"Other Liabilities": "0",
"Other Net Income": "42,000",
"Other Revenues": "48,238,000",
"Research and Development Exp.": "1,209,000"
},
"output_variables": {
"Liabilities": "18,808,000",
"Assets": "29,010,000",
"Expenses": "45,784,000",
"Revenues": "48,238,000",
"Stockholders Equity": "10,202,000",
"Net Income": "2,496,000",
"Comprehensive Net Income": "2,279,000",
"BaseVar": "425,546,060",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "279%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "4,376,000",
"Assets, Current": "22,318,000",
"Assets, Non-Current": "3,095,000",
"Costs of Goods Sold": "42,478,000",
"Goodwill": "5,622,000",
"Liabilities, Current": "22,412,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,878,000",
"Other Compr. Net Income": "20,000",
"Other Expenses": "1,243,000",
"Other Liabilities": "0",
"Other Net Income": "-243,000",
"Other Revenues": "52,056,000",
"Research and Development Exp.": "1,190,000"
},
"output_variables": {
"Liabilities": "22,412,000",
"Assets": "32,913,000",
"Expenses": "49,287,000",
"Revenues": "52,056,000",
"Stockholders Equity": "10,501,000",
"Net Income": "2,526,000",
"Comprehensive Net Income": "2,546,000",
"BaseVar": "460,504,060",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "275%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 2.750571901243383,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0000047217.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0000047217.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0000047217.svg"
},
{
"company_id": "0000108772",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0000108772.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0000108772.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000108772.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000108772_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000108772_main_keyfigs.svg",
"name": "Xerox CORP",
"rank": 9,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Xerox CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Xerox CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 137% points.The greatest weakness of Xerox CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 251% points.
The company's Economic Capital Ratio, given in the ranking table, is 255%, being 31% points above the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0000108772_2018_Xerox_CORP.pdf",
"shrinked_graph_json": {
"2009": {
"Assets, Current": "-8.51",
"Assets": "-13.0",
"Other Liabilities": "3.16",
"Stockholders Equity": "-27.2",
"ECR before LimitedLiability": "-40.7",
"Other Assets": "1.99",
"Assets, Non-Current": "-0.938",
"Goodwill": "-6.92",
"Administrative and Marketing Exp.": "9.03",
"Expenses": "-52.3",
"Revenues": "71.2",
"Net Income": "-50.9",
"Research and Development Exp.": "39.5",
"Other Expenses": "-215",
"Costs of Goods Sold": "45.1",
"Other Revenues": "71.2",
"Liabilities, Current": "14.7",
"Liabilities, Non-Current": "-22.3",
"Comprehensive Net Income": "-50.9",
"Other Net Income": "-188",
"Economic Capital Ratio": "-38.4"
},
"2010": {
"Other Liabilities": "-2.37",
"Liabilities": "-6.55",
"Assets": "-8.61",
"Stockholders Equity": "-24.1",
"ECR before LimitedLiability": "-75.0",
"Liabilities, Current": "9.21",
"Liabilities, Non-Current": "-15.1",
"Goodwill": "2.15",
"Assets, Non-Current": "-1.64",
"Assets, Current": "-9.27",
"Administrative and Marketing Exp.": "46.3",
"Expenses": "-61.8",
"Revenues": "126",
"Net Income": "-89.2",
"Other Expenses": "-248",
"Costs of Goods Sold": "49.9",
"Research and Development Exp.": "47.3",
"Other Revenues": "126",
"Other Net Income": "-313",
"Comprehensive Net Income": "-89.2",
"Economic Capital Ratio": "-72.5"
},
"2011": {
"Liabilities": "-4.71",
"Stockholders Equity": "-28.6",
"ECR before LimitedLiability": "45.1",
"Liabilities, Non-Current": "-19.4",
"Liabilities, Current": "13.4",
"Assets, Non-Current": "3.96",
"Assets": "-10.9",
"Assets, Current": "-14.0",
"Goodwill": "4.88",
"Research and Development Exp.": "51.8",
"Expenses": "-18.1",
"Revenues": "147",
"Net Income": "48.3",
"Costs of Goods Sold": "52.1",
"Other Expenses": "-342",
"Administrative and Marketing Exp.": "56.5",
"Other Revenues": "147",
"Comprehensive Net Income": "46.0",
"Other Net Income": "-241",
"Other Compr. Net Income": "-21.2",
"Economic Capital Ratio": "-4.05"
},
"2012": {
"Assets, Non-Current": "3.16",
"Assets": "-8.20",
"Stockholders Equity": "-20.5",
"ECR before LimitedLiability": "57.2",
"Assets, Current": "-12.1",
"Goodwill": "4.58",
"Costs of Goods Sold": "55.1",
"Expenses": "5.16",
"Net Income": "54.9",
"Research and Development Exp.": "57.1",
"Administrative and Marketing Exp.": "62.8",
"Other Expenses": "-352",
"Other Revenues": "151",
"Revenues": "151",
"Other Liabilities": "-20.2",
"Liabilities, Non-Current": "-3.55",
"Liabilities, Current": "17.5",
"Other Net Income": "-242",
"Comprehensive Net Income": "52.3",
"Other Compr. Net Income": "-16.2",
"Economic Capital Ratio": "11.5"
},
"2013": {
"Liabilities, Current": "21.1",
"Liabilities": "2.41",
"Assets": "-2.12",
"Stockholders Equity": "-22.1",
"ECR before LimitedLiability": "89.3",
"Other Liabilities": "-20.8",
"Liabilities, Non-Current": "-2.45",
"Assets, Current": "-2.65",
"Goodwill": "0.765",
"Costs of Goods Sold": "84.4",
"Expenses": "-9.98",
"Revenues": "174",
"Net Income": "85.7",
"Research and Development Exp.": "88.1",
"Other Expenses": "-413",
"Administrative and Marketing Exp.": "100",
"Other Revenues": "174",
"Comprehensive Net Income": "87.0",
"Other Net Income": "-218",
"Other Compr. Net Income": "9.32",
"Economic Capital Ratio": "36.5"
},
"2016": {
"Liabilities, Non-Current": "-3.27",
"Liabilities": "-17.0",
"Assets": "-3.11",
"Stockholders Equity": "-16.1",
"ECR before LimitedLiability": "73.2",
"Other Liabilities": "-20.0",
"Liabilities, Current": "5.35",
"Assets, Current": "-7.75",
"Assets, Non-Current": "5.22",
"Research and Development Exp.": "41.7",
"Expenses": "37.8",
"Revenues": "116",
"Net Income": "40.8",
"Administrative and Marketing Exp.": "51.4",
"Costs of Goods Sold": "39.1",
"Other Expenses": "-227",
"Other Revenues": "116",
"Other Net Income": "-253",
"Comprehensive Net Income": "40.0",
"Other Compr. Net Income": "-7.58",
"Economic Capital Ratio": "-9.97"
},
"2017": {
"Liabilities": "-8.44",
"Stockholders Equity": "-12.5",
"ECR before LimitedLiability": "92.1",
"Other Liabilities": "-27.8",
"Liabilities, Current": "15.0",
"Assets, Non-Current": "1.64",
"Assets": "-1.92",
"Assets, Current": "-4.08",
"Goodwill": "0.827",
"Costs of Goods Sold": "70.9",
"Expenses": "54.9",
"Revenues": "137",
"Net Income": "69.9",
"Research and Development Exp.": "71.0",
"Administrative and Marketing Exp.": "77.2",
"Other Expenses": "-251",
"Other Revenues": "137",
"Comprehensive Net Income": "72.4",
"Other Net Income": "-246",
"Other Compr. Net Income": "28.6",
"Economic Capital Ratio": "30.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000108772_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Administrative and Marketing Exp.": "4,149,000",
"Assets, Current": "9,731,000",
"Assets, Non-Current": "1,320,000",
"Costs of Goods Sold": "0",
"Goodwill": "4,020,000",
"Liabilities, Current": "4,461,000",
"Liabilities, Non-Current": "8,848,000",
"Other Assets": "8,961,000",
"Other Compr. Net Income": "0",
"Other Expenses": "10,555,000",
"Other Liabilities": "3,532,000",
"Other Net Income": "41,000",
"Other Revenues": "15,179,000",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "16,841,000",
"Assets": "24,032,000",
"Expenses": "14,704,000",
"Revenues": "15,179,000",
"Stockholders Equity": "7,191,000",
"Net Income": "516,000",
"Comprehensive Net Income": "516,000",
"BaseVar": "147,912,740",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "223%"
}
},
"2010": {
"input_variables": {
"Administrative and Marketing Exp.": "4,594,000",
"Assets, Current": "8,639,000",
"Assets, Non-Current": "1,774,000",
"Costs of Goods Sold": "0",
"Goodwill": "12,020,000",
"Liabilities, Current": "6,417,000",
"Liabilities, Non-Current": "8,034,000",
"Other Assets": "8,167,000",
"Other Compr. Net Income": "0",
"Other Expenses": "16,480,000",
"Other Liabilities": "3,641,000",
"Other Net Income": "78,000",
"Other Revenues": "21,633,000",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "18,092,000",
"Assets": "30,600,000",
"Expenses": "21,074,000",
"Revenues": "21,633,000",
"Stockholders Equity": "12,508,000",
"Net Income": "637,000",
"Comprehensive Net Income": "637,000",
"BaseVar": "206,610,100",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "232%"
}
},
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "4,497,000",
"Assets, Current": "7,912,000",
"Assets, Non-Current": "6,147,000",
"Costs of Goods Sold": "0",
"Goodwill": "11,845,000",
"Liabilities, Current": "6,381,000",
"Liabilities, Non-Current": "7,949,000",
"Other Assets": "4,212,000",
"Other Compr. Net Income": "-761,000",
"Other Expenses": "16,950,000",
"Other Liabilities": "3,412,000",
"Other Net Income": "149,000",
"Other Revenues": "22,626,000",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "17,742,000",
"Assets": "30,116,000",
"Expenses": "21,447,000",
"Revenues": "22,626,000",
"Stockholders Equity": "12,374,000",
"Net Income": "1,328,000",
"Comprehensive Net Income": "567,000",
"BaseVar": "215,556,580",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "230%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "4,288,000",
"Assets, Current": "8,273,000",
"Assets, Non-Current": "5,662,000",
"Costs of Goods Sold": "0",
"Goodwill": "11,845,000",
"Liabilities, Current": "5,910,000",
"Liabilities, Non-Current": "3,736,000",
"Other Assets": "4,235,000",
"Other Compr. Net Income": "-539,000",
"Other Expenses": "17,031,000",
"Other Liabilities": "8,356,000",
"Other Net Income": "152,000",
"Other Revenues": "22,390,000",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "18,002,000",
"Assets": "30,015,000",
"Expenses": "21,319,000",
"Revenues": "22,390,000",
"Stockholders Equity": "12,013,000",
"Net Income": "1,223,000",
"Comprehensive Net Income": "684,000",
"BaseVar": "213,152,500",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "233%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "4,137,000",
"Assets, Current": "8,511,000",
"Assets, Non-Current": "5,139,000",
"Costs of Goods Sold": "0",
"Goodwill": "11,708,000",
"Liabilities, Current": "5,686,000",
"Liabilities, Non-Current": "2,893,000",
"Other Assets": "3,678,000",
"Other Compr. Net Income": "295,000",
"Other Expenses": "15,986,000",
"Other Liabilities": "7,689,000",
"Other Net Income": "0",
"Other Revenues": "21,435,000",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "16,268,000",
"Assets": "29,036,000",
"Expenses": "20,123,000",
"Revenues": "21,435,000",
"Stockholders Equity": "12,768,000",
"Net Income": "1,312,000",
"Comprehensive Net Income": "1,607,000",
"BaseVar": "200,945,780",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "268%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "2,695,000",
"Assets, Current": "6,992,000",
"Assets, Non-Current": "4,553,000",
"Costs of Goods Sold": "0",
"Goodwill": "4,077,000",
"Liabilities, Current": "4,654,000",
"Liabilities, Non-Current": "2,433,000",
"Other Assets": "2,523,000",
"Other Compr. Net Income": "-243,000",
"Other Expenses": "7,570,000",
"Other Liabilities": "6,003,000",
"Other Net Income": "121,000",
"Other Revenues": "10,800,000",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "13,090,000",
"Assets": "18,145,000",
"Expenses": "10,265,000",
"Revenues": "10,800,000",
"Stockholders Equity": "5,055,000",
"Net Income": "656,000",
"Comprehensive Net Income": "413,000",
"BaseVar": "106,905,040",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "223%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "2,631,000",
"Assets, Current": "5,230,000",
"Assets, Non-Current": "3,005,000",
"Costs of Goods Sold": "0",
"Goodwill": "4,198,000",
"Liabilities, Current": "2,741,000",
"Liabilities, Non-Current": "1,801,000",
"Other Assets": "3,513,000",
"Other Compr. Net Income": "577,000",
"Other Expenses": "7,545,000",
"Other Liabilities": "5,897,000",
"Other Net Income": "118,000",
"Other Revenues": "10,300,000",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "10,439,000",
"Assets": "15,946,000",
"Expenses": "10,176,000",
"Revenues": "10,300,000",
"Stockholders Equity": "5,507,000",
"Net Income": "242,000",
"Comprehensive Net Income": "819,000",
"BaseVar": "103,380,960",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "255%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 2.547755513956601,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0000108772.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0000108772.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0000108772.svg"
},
{
"company_id": "0000051143",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0000051143.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0000051143.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000051143.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000051143_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000051143_main_keyfigs.svg",
"name": "International Business Machines",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_computers/2017/backtesting_correlation/regression_0000051143.svg",
"report_text": "The relative strengths and weaknesses of International Business Machines are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of International Business Machines compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 120% points.The greatest weakness of International Business Machines is the variable Other Net Income, reducing the Economic Capital Ratio by 217% points.
The company's Economic Capital Ratio, given in the ranking table, is 252%, being 28% points above the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0000051143_2018_International_Business_Machines.pdf",
"shrinked_graph_json": {
"2009": {
"Other Liabilities": "-15.0",
"Liabilities": "10.3",
"Assets": "7.88",
"Stockholders Equity": "-35.2",
"ECR before LimitedLiability": "36.6",
"Liabilities, Current": "16.9",
"Liabilities, Non-Current": "6.41",
"Assets, Current": "4.65",
"Other Assets": "1.32",
"Goodwill": "3.38",
"Administrative and Marketing Exp.": "31.6",
"Expenses": "-36.1",
"Revenues": "158",
"Net Income": "17.5",
"Research and Development Exp.": "42.4",
"Other Expenses": "116",
"Costs of Goods Sold": "-203",
"Other Revenues": "158",
"Comprehensive Net Income": "17.5",
"Other Net Income": "-207",
"Economic Capital Ratio": "38.9"
},
"2010": {
"Other Liabilities": "-30.3",
"Liabilities": "-22.0",
"Assets": "6.78",
"Stockholders Equity": "-32.4",
"ECR before LimitedLiability": "-0.641",
"Liabilities, Current": "1.95",
"Liabilities, Non-Current": "4.61",
"Goodwill": "1.81",
"Assets, Non-Current": "1.22",
"Assets, Current": "4.61",
"Administrative and Marketing Exp.": "40.9",
"Expenses": "-20.1",
"Revenues": "194",
"Net Income": "-6.71",
"Other Expenses": "126",
"Costs of Goods Sold": "-229",
"Research and Development Exp.": "32.1",
"Other Revenues": "194",
"Other Net Income": "-316",
"Comprehensive Net Income": "-6.71",
"Economic Capital Ratio": "1.85"
},
"2011": {
"Other Liabilities": "-8.66",
"Liabilities": "-21.7",
"Assets": "2.54",
"Stockholders Equity": "-38.3",
"ECR before LimitedLiability": "102",
"Liabilities, Non-Current": "-21.3",
"Liabilities, Current": "7.66",
"Assets, Current": "2.31",
"Other Assets": "0.384",
"Research and Development Exp.": "81.7",
"Expenses": "15.1",
"Revenues": "198",
"Net Income": "107",
"Costs of Goods Sold": "-217",
"Other Expenses": "86.8",
"Administrative and Marketing Exp.": "102",
"Other Revenues": "198",
"Comprehensive Net Income": "104",
"Other Net Income": "-234",
"Other Compr. Net Income": "-17.3",
"Economic Capital Ratio": "52.8"
},
"2012": {
"Other Liabilities": "-13.0",
"Liabilities": "-19.6",
"Assets": "1.33",
"Stockholders Equity": "-30.2",
"ECR before LimitedLiability": "108",
"Liabilities, Non-Current": "-17.3",
"Liabilities, Current": "9.89",
"Assets, Non-Current": "-0.182",
"Assets, Current": "1.40",
"Costs of Goods Sold": "-196",
"Expenses": "50.0",
"Revenues": "191",
"Net Income": "110",
"Research and Development Exp.": "95.0",
"Administrative and Marketing Exp.": "99.2",
"Other Expenses": "75.9",
"Other Revenues": "191",
"Other Net Income": "-228",
"Comprehensive Net Income": "105",
"Other Compr. Net Income": "-23.3",
"Economic Capital Ratio": "62.2"
},
"2013": {
"Liabilities, Current": "13.0",
"Liabilities": "-25.1",
"Assets": "10.4",
"Stockholders Equity": "-28.6",
"ECR before LimitedLiability": "149",
"Other Liabilities": "-8.42",
"Liabilities, Non-Current": "-32.0",
"Assets, Current": "10.6",
"Assets, Non-Current": "-1.51",
"Costs of Goods Sold": "-172",
"Expenses": "38.7",
"Revenues": "198",
"Net Income": "144",
"Research and Development Exp.": "90.2",
"Other Expenses": "11.0",
"Administrative and Marketing Exp.": "142",
"Other Revenues": "198",
"Comprehensive Net Income": "148",
"Other Net Income": "-187",
"Other Compr. Net Income": "23.6",
"Economic Capital Ratio": "96.2"
},
"2014": {
"Liabilities, Current": "3.17",
"Liabilities": "-21.9",
"Assets": "-8.56",
"Stockholders Equity": "-32.7",
"ECR before LimitedLiability": "74.3",
"Other Liabilities": "-1.58",
"Liabilities, Non-Current": "-24.0",
"Assets, Current": "-9.60",
"Assets, Non-Current": "1.87",
"Administrative and Marketing Exp.": "55.9",
"Expenses": "50.4",
"Revenues": "138",
"Net Income": "69.5",
"Costs of Goods Sold": "-175",
"Other Expenses": "48.2",
"Research and Development Exp.": "49.9",
"Other Revenues": "138",
"Comprehensive Net Income": "59.4",
"Other Net Income": "-239",
"Other Compr. Net Income": "-39.9",
"Economic Capital Ratio": "31.5"
},
"2015": {
"Other Liabilities": "-6.56",
"Liabilities": "-31.0",
"Assets": "0.197",
"Stockholders Equity": "-28.1",
"ECR before LimitedLiability": "95.9",
"Liabilities, Current": "6.51",
"Liabilities, Non-Current": "-31.5",
"Goodwill": "-0.0952",
"Assets, Current": "0.269",
"Costs of Goods Sold": "-161",
"Expenses": "61.2",
"Revenues": "167",
"Net Income": "95.1",
"Other Expenses": "39.9",
"Administrative and Marketing Exp.": "96.4",
"Research and Development Exp.": "73.8",
"Other Revenues": "167",
"Other Net Income": "-246",
"Comprehensive Net Income": "94.8",
"Other Compr. Net Income": "-2.50",
"Economic Capital Ratio": "48.6"
},
"2016": {
"Liabilities, Non-Current": "-27.1",
"Liabilities": "-30.5",
"Assets": "0.256",
"Stockholders Equity": "-20.5",
"ECR before LimitedLiability": "130",
"Other Liabilities": "-6.90",
"Liabilities, Current": "3.96",
"Assets, Current": "0.448",
"Goodwill": "-0.199",
"Research and Development Exp.": "56.3",
"Expenses": "73.3",
"Revenues": "165",
"Net Income": "97.2",
"Administrative and Marketing Exp.": "96.4",
"Costs of Goods Sold": "-174",
"Other Expenses": "94.7",
"Other Revenues": "165",
"Other Net Income": "-244",
"Comprehensive Net Income": "97.8",
"Other Compr. Net Income": "5.61",
"Economic Capital Ratio": "47.2"
},
"2017": {
"Liabilities, Non-Current": "-27.3",
"Liabilities": "-29.8",
"Assets": "-1.37",
"Stockholders Equity": "-19.4",
"ECR before LimitedLiability": "89.0",
"Other Liabilities": "-4.93",
"Liabilities, Current": "2.89",
"Assets, Current": "-3.22",
"Goodwill": "1.44",
"Costs of Goods Sold": "-159",
"Expenses": "66.0",
"Revenues": "120",
"Net Income": "67.9",
"Research and Development Exp.": "56.2",
"Administrative and Marketing Exp.": "70.7",
"Other Expenses": "66.1",
"Other Revenues": "120",
"Comprehensive Net Income": "69.4",
"Other Net Income": "-217",
"Other Compr. Net Income": "14.2",
"Economic Capital Ratio": "27.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000051143_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Administrative and Marketing Exp.": "20,952,000",
"Assets, Current": "48,935,000",
"Assets, Non-Current": "5,379,000",
"Costs of Goods Sold": "51,973,000",
"Goodwill": "22,703,000",
"Liabilities, Current": "36,002,000",
"Liabilities, Non-Current": "8,819,000",
"Other Assets": "32,005,000",
"Other Compr. Net Income": "0",
"Other Expenses": "3,588,000",
"Other Liabilities": "41,446,000",
"Other Net Income": "0",
"Other Revenues": "95,758,000",
"Research and Development Exp.": "5,820,000"
},
"output_variables": {
"Liabilities": "86,267,000",
"Assets": "109,022,000",
"Expenses": "82,333,000",
"Revenues": "95,758,000",
"Stockholders Equity": "22,755,000",
"Net Income": "13,425,000",
"Comprehensive Net Income": "13,425,000",
"BaseVar": "856,312,160",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "301%"
}
},
"2010": {
"input_variables": {
"Administrative and Marketing Exp.": "21,837,000",
"Assets, Current": "48,116,000",
"Assets, Non-Current": "5,778,000",
"Costs of Goods Sold": "53,857,000",
"Goodwill": "28,624,000",
"Liabilities, Current": "40,562,000",
"Liabilities, Non-Current": "8,226,000",
"Other Assets": "30,934,000",
"Other Compr. Net Income": "0",
"Other Expenses": "3,318,000",
"Other Liabilities": "41,491,000",
"Other Net Income": "0",
"Other Revenues": "99,870,000",
"Research and Development Exp.": "6,026,000"
},
"output_variables": {
"Liabilities": "90,279,000",
"Assets": "113,452,000",
"Expenses": "85,038,000",
"Revenues": "99,870,000",
"Stockholders Equity": "23,173,000",
"Net Income": "14,832,000",
"Comprehensive Net Income": "14,832,000",
"BaseVar": "889,573,580",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "306%"
}
},
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "23,594,000",
"Assets, Current": "50,928,000",
"Assets, Non-Current": "15,671,000",
"Costs of Goods Sold": "56,778,000",
"Goodwill": "29,605,000",
"Liabilities, Current": "42,123,000",
"Liabilities, Non-Current": "31,853,000",
"Other Assets": "20,229,000",
"Other Compr. Net Income": "-3,142,000",
"Other Expenses": "4,431,000",
"Other Liabilities": "22,221,000",
"Other Net Income": "0",
"Other Revenues": "106,916,000",
"Research and Development Exp.": "6,258,000"
},
"output_variables": {
"Liabilities": "96,197,000",
"Assets": "116,433,000",
"Expenses": "91,061,000",
"Revenues": "106,916,000",
"Stockholders Equity": "20,236,000",
"Net Income": "15,855,000",
"Comprehensive Net Income": "12,713,000",
"BaseVar": "963,081,940",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "287%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "23,553,000",
"Assets, Current": "49,433,000",
"Assets, Non-Current": "17,833,000",
"Costs of Goods Sold": "54,209,000",
"Goodwill": "33,034,000",
"Liabilities, Current": "43,625,000",
"Liabilities, Non-Current": "31,695,000",
"Other Assets": "18,913,000",
"Other Compr. Net Income": "-3,873,000",
"Other Expenses": "3,839,000",
"Other Liabilities": "24,909,000",
"Other Net Income": "0",
"Other Revenues": "104,507,000",
"Research and Development Exp.": "6,302,000"
},
"output_variables": {
"Liabilities": "100,229,000",
"Assets": "119,213,000",
"Expenses": "87,903,000",
"Revenues": "104,507,000",
"Stockholders Equity": "18,984,000",
"Net Income": "16,604,000",
"Comprehensive Net Income": "12,731,000",
"BaseVar": "945,886,580",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "283%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "23,502,000",
"Assets, Current": "51,350,000",
"Assets, Non-Current": "17,394,000",
"Costs of Goods Sold": "51,246,000",
"Goodwill": "35,055,000",
"Liabilities, Current": "40,154,000",
"Liabilities, Non-Current": "42,790,000",
"Other Assets": "22,424,000",
"Other Compr. Net Income": "4,158,000",
"Other Expenses": "2,294,000",
"Other Liabilities": "20,350,000",
"Other Net Income": "0",
"Other Revenues": "99,751,000",
"Research and Development Exp.": "6,226,000"
},
"output_variables": {
"Liabilities": "103,294,000",
"Assets": "126,223,000",
"Expenses": "83,268,000",
"Revenues": "99,751,000",
"Stockholders Equity": "22,929,000",
"Net Income": "16,483,000",
"Comprehensive Net Income": "20,641,000",
"BaseVar": "912,132,520",
"ECR before LimitedLiability": "163%",
"Economic Capital Ratio": "327%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "23,180,000",
"Assets, Current": "49,422,000",
"Assets, Non-Current": "16,712,000",
"Costs of Goods Sold": "46,386,000",
"Goodwill": "33,660,000",
"Liabilities, Current": "39,600,000",
"Liabilities, Non-Current": "43,965,000",
"Other Assets": "17,738,000",
"Other Compr. Net Income": "-6,274,000",
"Other Expenses": "2,038,000",
"Other Liabilities": "21,953,000",
"Other Net Income": "-3,729,000",
"Other Revenues": "92,793,000",
"Research and Development Exp.": "5,437,000"
},
"output_variables": {
"Liabilities": "105,518,000",
"Assets": "117,532,000",
"Expenses": "77,041,000",
"Revenues": "92,793,000",
"Stockholders Equity": "12,014,000",
"Net Income": "12,023,000",
"Comprehensive Net Income": "5,749,000",
"BaseVar": "877,630,620",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "233%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "20,430,000",
"Assets, Current": "42,504,000",
"Assets, Non-Current": "15,200,000",
"Costs of Goods Sold": "41,057,000",
"Goodwill": "35,508,000",
"Liabilities, Current": "34,269,000",
"Liabilities, Non-Current": "41,527,000",
"Other Assets": "17,283,000",
"Other Compr. Net Income": "-1,731,000",
"Other Expenses": "1,644,000",
"Other Liabilities": "20,275,000",
"Other Net Income": "-174,000",
"Other Revenues": "81,741,000",
"Research and Development Exp.": "5,247,000"
},
"output_variables": {
"Liabilities": "96,071,000",
"Assets": "110,495,000",
"Expenses": "68,378,000",
"Revenues": "81,741,000",
"Stockholders Equity": "14,424,000",
"Net Income": "13,189,000",
"Comprehensive Net Income": "11,458,000",
"BaseVar": "750,905,240",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "278%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "21,069,000",
"Assets, Current": "43,888,000",
"Assets, Non-Current": "9,021,000",
"Costs of Goods Sold": "41,625,000",
"Goodwill": "36,199,000",
"Liabilities, Current": "36,275,000",
"Liabilities, Non-Current": "42,132,000",
"Other Assets": "28,362,000",
"Other Compr. Net Income": "209,000",
"Other Expenses": "-407,000",
"Other Liabilities": "20,671,000",
"Other Net Income": "-9,000",
"Other Revenues": "79,919,000",
"Research and Development Exp.": "5,751,000"
},
"output_variables": {
"Liabilities": "99,078,000",
"Assets": "117,470,000",
"Expenses": "68,038,000",
"Revenues": "79,919,000",
"Stockholders Equity": "18,392,000",
"Net Income": "11,872,000",
"Comprehensive Net Income": "12,081,000",
"BaseVar": "739,499,500",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "280%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "20,107,000",
"Assets, Current": "49,735,000",
"Assets, Non-Current": "9,550,000",
"Costs of Goods Sold": "42,913,000",
"Goodwill": "36,788,000",
"Liabilities, Current": "37,363,000",
"Liabilities, Non-Current": "49,802,000",
"Other Assets": "29,283,000",
"Other Compr. Net Income": "2,806,000",
"Other Expenses": "4,575,000",
"Other Liabilities": "20,466,000",
"Other Net Income": "-5,000",
"Other Revenues": "79,139,000",
"Research and Development Exp.": "5,787,000"
},
"output_variables": {
"Liabilities": "107,631,000",
"Assets": "125,356,000",
"Expenses": "73,382,000",
"Revenues": "79,139,000",
"Stockholders Equity": "17,725,000",
"Net Income": "5,752,000",
"Comprehensive Net Income": "8,558,000",
"BaseVar": "778,207,820",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "252%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 2.5163930459089343,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0000051143.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0000051143.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0000051143.svg"
},
{
"company_id": "0001043604",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0001043604.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0001043604.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001043604.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001043604_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001043604_main_keyfigs.svg",
"name": "Juniper Networks INC",
"rank": 11,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Juniper Networks INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Juniper Networks INC compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 71% points.The greatest weakness of Juniper Networks INC is the variable Other Revenues, reducing the Economic Capital Ratio by 118% points.
The company's Economic Capital Ratio, given in the ranking table, is 251%, being 27% points above the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0001043604_2018_Juniper_Networks_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Other Liabilities": "11.7",
"Liabilities": "19.3",
"Assets": "2.28",
"Stockholders Equity": "32.1",
"ECR before LimitedLiability": "5.70",
"Liabilities, Current": "1.42",
"Liabilities, Non-Current": "7.25",
"Assets, Current": "0.264",
"Other Assets": "-0.488",
"Goodwill": "2.43",
"Administrative and Marketing Exp.": "-35.8",
"Expenses": "-5.27",
"Revenues": "-191",
"Net Income": "-26.9",
"Research and Development Exp.": "-65.7",
"Other Expenses": "25.6",
"Costs of Goods Sold": "84.2",
"Other Revenues": "-191",
"Comprehensive Net Income": "-26.9",
"Other Net Income": "102",
"Economic Capital Ratio": "8.06"
},
"2010": {
"Other Liabilities": "6.99",
"Liabilities": "9.96",
"Assets": "-27.4",
"Stockholders Equity": "29.1",
"ECR before LimitedLiability": "30.7",
"Liabilities, Current": "-4.89",
"Liabilities, Non-Current": "7.73",
"Goodwill": "-21.8",
"Other Assets": "1.77",
"Assets, Current": "-3.98",
"Administrative and Marketing Exp.": "-28.3",
"Expenses": "31.5",
"Revenues": "-149",
"Net Income": "20.6",
"Other Expenses": "92.6",
"Costs of Goods Sold": "55.0",
"Research and Development Exp.": "-72.3",
"Other Revenues": "-149",
"Other Net Income": "152",
"Comprehensive Net Income": "20.6",
"Economic Capital Ratio": "33.2"
},
"2011": {
"Other Liabilities": "5.54",
"Liabilities": "9.72",
"Stockholders Equity": "35.0",
"ECR before LimitedLiability": "123",
"Liabilities, Non-Current": "3.77",
"Assets, Non-Current": "-1.27",
"Assets": "-17.5",
"Assets, Current": "-2.62",
"Goodwill": "-10.7",
"Research and Development Exp.": "-56.5",
"Expenses": "37.9",
"Revenues": "-130",
"Net Income": "85.6",
"Costs of Goods Sold": "65.0",
"Other Expenses": "35.1",
"Administrative and Marketing Exp.": "1.71",
"Other Revenues": "-130",
"Comprehensive Net Income": "87.4",
"Other Net Income": "131",
"Other Compr. Net Income": "1.55",
"Economic Capital Ratio": "73.8"
},
"2012": {
"Other Liabilities": "-0.810",
"Liabilities": "-6.42",
"Assets": "7.73",
"Stockholders Equity": "27.4",
"ECR before LimitedLiability": "87.5",
"Liabilities, Non-Current": "-9.58",
"Liabilities, Current": "3.64",
"Assets, Non-Current": "0.937",
"Goodwill": "4.82",
"Costs of Goods Sold": "68.5",
"Expenses": "45.3",
"Revenues": "-125",
"Net Income": "71.0",
"Research and Development Exp.": "-55.1",
"Administrative and Marketing Exp.": "4.22",
"Other Expenses": "34.7",
"Other Revenues": "-125",
"Other Net Income": "87.3",
"Comprehensive Net Income": "74.5",
"Other Compr. Net Income": "3.12",
"Economic Capital Ratio": "41.8"
},
"2013": {
"Liabilities, Current": "5.01",
"Liabilities": "-7.00",
"Stockholders Equity": "22.5",
"ECR before LimitedLiability": "114",
"Liabilities, Non-Current": "-12.5",
"Assets": "-6.68",
"Goodwill": "-4.17",
"Assets, Non-Current": "-1.41",
"Other Assets": "-0.187",
"Costs of Goods Sold": "61.7",
"Expenses": "51.7",
"Revenues": "-121",
"Net Income": "97.4",
"Research and Development Exp.": "-35.8",
"Other Expenses": "1.39",
"Administrative and Marketing Exp.": "27.7",
"Other Revenues": "-121",
"Comprehensive Net Income": "105",
"Other Net Income": "115",
"Other Compr. Net Income": "6.11",
"Economic Capital Ratio": "61.3"
},
"2014": {
"Liabilities": "-0.105",
"Stockholders Equity": "0.383",
"ECR before LimitedLiability": "26.8",
"Other Liabilities": "0.105",
"Liabilities, Non-Current": "-0.216",
"Assets, Current": "-0.241",
"Assets": "0.932",
"Assets, Non-Current": "0.498",
"Goodwill": "1.16",
"Administrative and Marketing Exp.": "5.53",
"Expenses": "0.688",
"Revenues": "-162",
"Net Income": "3.03",
"Costs of Goods Sold": "10.1",
"Other Expenses": "-83.7",
"Research and Development Exp.": "-17.1",
"Other Revenues": "-162",
"Comprehensive Net Income": "2.13",
"Other Net Income": "47.6",
"Other Compr. Net Income": "-0.209",
"Economic Capital Ratio": "-16.0"
},
"2015": {
"Other Liabilities": "1.98",
"Liabilities": "-24.7",
"Assets": "-4.69",
"Stockholders Equity": "7.76",
"ECR before LimitedLiability": "112",
"Liabilities, Current": "-1.95",
"Liabilities, Non-Current": "-24.8",
"Goodwill": "-3.48",
"Assets, Non-Current": "-1.88",
"Costs of Goods Sold": "62.6",
"Expenses": "72.1",
"Revenues": "-111",
"Net Income": "101",
"Other Expenses": "7.01",
"Administrative and Marketing Exp.": "47.0",
"Research and Development Exp.": "-41.5",
"Other Revenues": "-111",
"Other Net Income": "112",
"Comprehensive Net Income": "107",
"Other Compr. Net Income": "5.25",
"Economic Capital Ratio": "64.3"
},
"2016": {
"Liabilities, Non-Current": "-27.1",
"Liabilities": "-26.5",
"Assets": "-0.884",
"Stockholders Equity": "11.4",
"ECR before LimitedLiability": "130",
"Other Liabilities": "0.627",
"Liabilities, Current": "-0.214",
"Goodwill": "-0.441",
"Assets, Non-Current": "-0.129",
"Research and Development Exp.": "-41.5",
"Expenses": "86.4",
"Revenues": "-96.2",
"Net Income": "94.0",
"Administrative and Marketing Exp.": "47.9",
"Costs of Goods Sold": "45.4",
"Other Expenses": "34.9",
"Other Revenues": "-96.2",
"Other Net Income": "95.4",
"Comprehensive Net Income": "94.0",
"Other Compr. Net Income": "0.851",
"Economic Capital Ratio": "46.6"
},
"2017": {
"Liabilities, Non-Current": "-27.3",
"Liabilities": "-26.9",
"Stockholders Equity": "10.6",
"ECR before LimitedLiability": "88.5",
"Assets, Non-Current": "1.88",
"Assets": "10.3",
"Assets, Current": "1.46",
"Goodwill": "4.64",
"Other Assets": "0.296",
"Costs of Goods Sold": "61.2",
"Expenses": "65.7",
"Revenues": "-118",
"Net Income": "65.7",
"Research and Development Exp.": "-38.6",
"Administrative and Marketing Exp.": "49.5",
"Other Expenses": "8.20",
"Other Revenues": "-118",
"Comprehensive Net Income": "65.7",
"Other Net Income": "71.3",
"Other Compr. Net Income": "0.532",
"Economic Capital Ratio": "27.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001043604_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Administrative and Marketing Exp.": "893,497",
"Assets, Current": "2,878,959",
"Assets, Non-Current": "518,930",
"Costs of Goods Sold": "0",
"Goodwill": "3,672,436",
"Liabilities, Current": "1,375,785",
"Liabilities, Non-Current": "0",
"Other Assets": "519,938",
"Other Compr. Net Income": "0",
"Other Expenses": "409,043",
"Other Liabilities": "0",
"Other Net Income": "2,159,476",
"Other Revenues": "0",
"Research and Development Exp.": "741,708"
},
"output_variables": {
"Liabilities": "1,375,785",
"Assets": "7,590,263",
"Expenses": "2,044,248",
"Revenues": "0",
"Stockholders Equity": "6,214,478",
"Net Income": "115,228",
"Comprehensive Net Income": "115,228",
"BaseVar": "22,390,888",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "270%"
}
},
"2010": {
"input_variables": {
"Administrative and Marketing Exp.": "1,034,931",
"Assets, Current": "3,214,370",
"Assets, Non-Current": "590,644",
"Costs of Goods Sold": "0",
"Goodwill": "4,049,610",
"Liabilities, Current": "1,471,976",
"Liabilities, Non-Current": "0",
"Other Assets": "613,227",
"Other Compr. Net Income": "0",
"Other Expenses": "180,158",
"Other Liabilities": "0",
"Other Net Income": "2,752,317",
"Other Revenues": "0",
"Research and Development Exp.": "917,855"
},
"output_variables": {
"Liabilities": "1,471,976",
"Assets": "8,467,851",
"Expenses": "2,132,944",
"Revenues": "0",
"Stockholders Equity": "6,995,875",
"Net Income": "619,373",
"Comprehensive Net Income": "619,373",
"BaseVar": "25,781,125",
"ECR before LimitedLiability": "177%",
"Economic Capital Ratio": "337%"
}
},
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "1,180,192",
"Assets, Current": "4,439,661",
"Assets, Non-Current": "816,013",
"Costs of Goods Sold": "0",
"Goodwill": "4,051,258",
"Liabilities, Current": "1,466,703",
"Liabilities, Non-Current": "0",
"Other Assets": "676,888",
"Other Compr. Net Income": "0",
"Other Expenses": "189,788",
"Other Liabilities": "0",
"Other Net Income": "2,821,782",
"Other Revenues": "0",
"Research and Development Exp.": "1,026,790"
},
"output_variables": {
"Liabilities": "1,466,703",
"Assets": "9,983,820",
"Expenses": "2,396,770",
"Revenues": "0",
"Stockholders Equity": "8,517,117",
"Net Income": "425,012",
"Comprehensive Net Income": "425,012",
"BaseVar": "27,956,293",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "308%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "1,245,600",
"Assets, Current": "3,600,700",
"Assets, Non-Current": "1,126,400",
"Costs of Goods Sold": "0",
"Goodwill": "4,186,700",
"Liabilities, Current": "1,422,000",
"Liabilities, Non-Current": "1,068,300",
"Other Assets": "918,300",
"Other Compr. Net Income": "22,300",
"Other Expenses": "158,500",
"Other Liabilities": "342,300",
"Other Net Income": "2,692,200",
"Other Revenues": "0",
"Research and Development Exp.": "1,101,600"
},
"output_variables": {
"Liabilities": "2,832,600",
"Assets": "9,832,100",
"Expenses": "2,505,700",
"Revenues": "0",
"Stockholders Equity": "6,999,500",
"Net Income": "186,500",
"Comprehensive Net Income": "208,800",
"BaseVar": "28,570,402",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "263%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "1,293,200",
"Assets, Current": "3,703,900",
"Assets, Non-Current": "1,485,700",
"Costs of Goods Sold": "0",
"Goodwill": "4,164,600",
"Liabilities, Current": "1,441,400",
"Liabilities, Non-Current": "1,218,900",
"Other Assets": "971,800",
"Other Compr. Net Income": "59,900",
"Other Expenses": "124,800",
"Other Liabilities": "363,500",
"Other Net Income": "2,901,000",
"Other Revenues": "0",
"Research and Development Exp.": "1,043,200"
},
"output_variables": {
"Liabilities": "3,023,800",
"Assets": "10,326,000",
"Expenses": "2,461,200",
"Revenues": "0",
"Stockholders Equity": "7,302,200",
"Net Income": "439,800",
"Comprehensive Net Income": "499,700",
"BaseVar": "29,773,046",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "292%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "1,254,700",
"Assets, Current": "2,971,900",
"Assets, Non-Current": "1,437,000",
"Costs of Goods Sold": "0",
"Goodwill": "3,043,900",
"Liabilities, Current": "1,527,700",
"Liabilities, Non-Current": "1,661,400",
"Other Assets": "950,300",
"Other Compr. Net Income": "-78,400",
"Other Expenses": "1,265,000",
"Other Liabilities": "294,900",
"Other Net Income": "3,191,600",
"Other Revenues": "0",
"Research and Development Exp.": "1,006,200"
},
"output_variables": {
"Liabilities": "3,484,000",
"Assets": "8,403,100",
"Expenses": "3,525,900",
"Revenues": "0",
"Stockholders Equity": "4,919,100",
"Net Income": "-334,300",
"Comprehensive Net Income": "-412,700",
"BaseVar": "34,894,084",
"ECR before LimitedLiability": "-18%",
"Economic Capital Ratio": "185%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "1,172,700",
"Assets, Current": "2,912,400",
"Assets, Non-Current": "1,634,400",
"Costs of Goods Sold": "0",
"Goodwill": "3,015,200",
"Liabilities, Current": "1,801,900",
"Liabilities, Non-Current": "1,897,700",
"Other Assets": "1,057,200",
"Other Compr. Net Income": "-5,400",
"Other Expenses": "217,900",
"Other Liabilities": "345,200",
"Other Net Income": "3,018,800",
"Other Revenues": "0",
"Research and Development Exp.": "994,500"
},
"output_variables": {
"Liabilities": "4,044,800",
"Assets": "8,619,200",
"Expenses": "2,385,100",
"Revenues": "0",
"Stockholders Equity": "4,574,400",
"Net Income": "633,700",
"Comprehensive Net Income": "628,300",
"BaseVar": "29,375,618",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "294%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "1,197,800",
"Assets, Current": "3,971,900",
"Assets, Non-Current": "1,309,000",
"Costs of Goods Sold": "0",
"Goodwill": "3,211,900",
"Liabilities, Current": "1,735,900",
"Liabilities, Non-Current": "2,509,000",
"Other Assets": "1,163,700",
"Other Compr. Net Income": "-18,100",
"Other Expenses": "238,000",
"Other Liabilities": "449,100",
"Other Net Income": "3,042,200",
"Other Revenues": "0",
"Research and Development Exp.": "1,013,700"
},
"output_variables": {
"Liabilities": "4,694,000",
"Assets": "9,656,500",
"Expenses": "2,449,500",
"Revenues": "0",
"Stockholders Equity": "4,962,500",
"Net Income": "592,700",
"Comprehensive Net Income": "574,600",
"BaseVar": "30,646,998",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "280%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "1,177,700",
"Assets, Current": "4,184,500",
"Assets, Non-Current": "1,367,800",
"Costs of Goods Sold": "0",
"Goodwill": "3,224,300",
"Liabilities, Current": "1,738,200",
"Liabilities, Non-Current": "2,905,700",
"Other Assets": "1,057,200",
"Other Compr. Net Income": "31,900",
"Other Expenses": "571,200",
"Other Liabilities": "509,000",
"Other Net Income": "3,035,800",
"Other Revenues": "0",
"Research and Development Exp.": "980,700"
},
"output_variables": {
"Liabilities": "5,152,900",
"Assets": "9,833,800",
"Expenses": "2,729,600",
"Revenues": "0",
"Stockholders Equity": "4,680,900",
"Net Income": "306,200",
"Comprehensive Net Income": "338,100",
"BaseVar": "32,189,848",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "251%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 2.511780382796373,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0001043604.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0001043604.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0001043604.svg"
},
{
"company_id": "0000926326",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0000926326.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0000926326.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000926326.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000926326_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000926326_main_keyfigs.svg",
"name": "Omnicell INC",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_computers/2017/backtesting_correlation/regression_0000926326.svg",
"report_text": "The relative strengths and weaknesses of Omnicell INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Omnicell INC compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 69% points.The greatest weakness of Omnicell INC is the variable Other Revenues, reducing the Economic Capital Ratio by 127% points.
The company's Economic Capital Ratio, given in the ranking table, is 246%, being 22% points above the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0000926326_2018_Omnicell_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "3.52",
"Liabilities": "29.7",
"Assets": "0.643",
"Stockholders Equity": "-1.54",
"ECR before LimitedLiability": "96.0",
"Liabilities, Non-Current": "6.62",
"Liabilities, Current": "21.8",
"Goodwill": "0.366",
"Other Assets": "0.204",
"Research and Development Exp.": "67.5",
"Expenses": "-46.6",
"Revenues": "209",
"Net Income": "95.3",
"Costs of Goods Sold": "-185",
"Other Expenses": "95.6",
"Administrative and Marketing Exp.": "-1.84",
"Other Revenues": "209",
"Comprehensive Net Income": "95.4",
"Other Net Income": "-267",
"Other Compr. Net Income": "3.46",
"Economic Capital Ratio": "46.9"
},
"2012": {
"Other Liabilities": "-5.47",
"Liabilities": "26.1",
"Assets": "0.212",
"Stockholders Equity": "-0.693",
"ECR before LimitedLiability": "103",
"Liabilities, Non-Current": "8.24",
"Liabilities, Current": "23.5",
"Other Assets": "-0.187",
"Assets, Current": "0.303",
"Costs of Goods Sold": "-184",
"Expenses": "-14.8",
"Revenues": "209",
"Net Income": "96.2",
"Research and Development Exp.": "93.0",
"Administrative and Marketing Exp.": "25.7",
"Other Expenses": "93.0",
"Other Revenues": "209",
"Other Net Income": "-267",
"Comprehensive Net Income": "96.4",
"Other Compr. Net Income": "1.45",
"Economic Capital Ratio": "57.3"
},
"2013": {
"Liabilities, Current": "29.0",
"Liabilities": "34.8",
"Assets": "4.09",
"Stockholders Equity": "-9.77",
"ECR before LimitedLiability": "115",
"Other Liabilities": "-1.28",
"Liabilities, Non-Current": "8.80",
"Assets, Current": "3.84",
"Goodwill": "0.772",
"Other Assets": "-0.924",
"Costs of Goods Sold": "-209",
"Expenses": "-32.2",
"Revenues": "232",
"Net Income": "112",
"Research and Development Exp.": "108",
"Other Expenses": "11.0",
"Administrative and Marketing Exp.": "99.4",
"Other Revenues": "232",
"Comprehensive Net Income": "112",
"Other Net Income": "-262",
"Economic Capital Ratio": "61.9"
},
"2014": {
"Liabilities, Current": "0.347",
"Liabilities": "4.31",
"Assets": "-3.77",
"Stockholders Equity": "17.0",
"ECR before LimitedLiability": "136",
"Other Liabilities": "-0.388",
"Liabilities, Non-Current": "4.35",
"Other Assets": "-1.74",
"Goodwill": "-1.33",
"Administrative and Marketing Exp.": "-82.2",
"Expenses": "59.1",
"Revenues": "-152",
"Net Income": "111",
"Costs of Goods Sold": "85.5",
"Other Expenses": "28.3",
"Research and Development Exp.": "40.9",
"Other Revenues": "-152",
"Comprehensive Net Income": "111",
"Other Net Income": "138",
"Other Compr. Net Income": "-1.25",
"Economic Capital Ratio": "93.2"
},
"2015": {
"Liabilities": "4.64",
"Stockholders Equity": "14.5",
"ECR before LimitedLiability": "111",
"Liabilities, Current": "1.90",
"Liabilities, Non-Current": "2.99",
"Goodwill": "-1.94",
"Assets": "-2.80",
"Other Assets": "-1.76",
"Assets, Current": "0.889",
"Costs of Goods Sold": "85.9",
"Expenses": "47.5",
"Revenues": "-145",
"Net Income": "94.9",
"Other Expenses": "19.5",
"Administrative and Marketing Exp.": "-69.7",
"Research and Development Exp.": "23.0",
"Other Revenues": "-145",
"Other Net Income": "123",
"Comprehensive Net Income": "101",
"Other Compr. Net Income": "5.32",
"Economic Capital Ratio": "63.5"
},
"2016": {
"Liabilities, Non-Current": "-18.9",
"Liabilities": "-19.7",
"Stockholders Equity": "6.83",
"ECR before LimitedLiability": "58.0",
"Assets, Current": "-2.87",
"Assets": "20.9",
"Other Assets": "9.99",
"Goodwill": "14.0",
"Assets, Non-Current": "-1.32",
"Research and Development Exp.": "5.74",
"Expenses": "23.4",
"Revenues": "-118",
"Net Income": "22.7",
"Administrative and Marketing Exp.": "-72.4",
"Costs of Goods Sold": "23.2",
"Other Expenses": "24.8",
"Other Revenues": "-118",
"Other Net Income": "31.0",
"Comprehensive Net Income": "22.5",
"Other Compr. Net Income": "-4.39",
"Economic Capital Ratio": "-25.2"
},
"2017": {
"Liabilities, Non-Current": "-16.5",
"Liabilities": "-19.3",
"Assets": "11.9",
"Stockholders Equity": "13.6",
"ECR before LimitedLiability": "83.7",
"Other Liabilities": "1.01",
"Liabilities, Current": "-3.40",
"Goodwill": "6.15",
"Other Assets": "3.53",
"Costs of Goods Sold": "60.7",
"Expenses": "60.8",
"Revenues": "-127",
"Net Income": "60.8",
"Research and Development Exp.": "-6.15",
"Administrative and Marketing Exp.": "-77.2",
"Other Expenses": "62.1",
"Other Revenues": "-127",
"Comprehensive Net Income": "60.8",
"Other Net Income": "69.2",
"Other Compr. Net Income": "0.684",
"Economic Capital Ratio": "22.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000926326_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "97,520",
"Assets, Current": "281,832",
"Assets, Non-Current": "9,716",
"Costs of Goods Sold": "109,751",
"Goodwill": "28,543",
"Liabilities, Current": "58,871",
"Liabilities, Non-Current": "1,339",
"Other Assets": "41,999",
"Other Compr. Net Income": "1.0",
"Other Expenses": "5,762",
"Other Liabilities": "18,966",
"Other Net Income": "-71",
"Other Revenues": "245,535",
"Research and Development Exp.": "22,042"
},
"output_variables": {
"Liabilities": "79,176",
"Assets": "362,090",
"Expenses": "235,075",
"Revenues": "245,535",
"Stockholders Equity": "282,914",
"Net Income": "10,389",
"Comprehensive Net Income": "10,390",
"BaseVar": "2,268,338",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "281%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "119,736",
"Assets, Current": "180,756",
"Assets, Non-Current": "15,778",
"Costs of Goods Sold": "143,439",
"Goodwill": "111,407",
"Liabilities, Current": "83,077",
"Liabilities, Non-Current": "4,809",
"Other Assets": "133,878",
"Other Compr. Net Income": "130",
"Other Expenses": "10,897",
"Other Liabilities": "46,383",
"Other Net Income": "-51",
"Other Revenues": "314,027",
"Research and Development Exp.": "23,726"
},
"output_variables": {
"Liabilities": "134,269",
"Assets": "441,819",
"Expenses": "297,798",
"Revenues": "314,027",
"Stockholders Equity": "307,550",
"Net Income": "16,178",
"Comprehensive Net Income": "16,308",
"BaseVar": "2,895,190",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "279%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "138,995",
"Assets, Current": "233,778",
"Assets, Non-Current": "17,937",
"Costs of Goods Sold": "177,186",
"Goodwill": "111,343",
"Liabilities, Current": "92,404",
"Liabilities, Non-Current": "5,175",
"Other Assets": "129,443",
"Other Compr. Net Income": "40",
"Other Expenses": "11,050",
"Other Liabilities": "45,925",
"Other Net Income": "-270",
"Other Revenues": "380,585",
"Research and Development Exp.": "29,105"
},
"output_variables": {
"Liabilities": "143,504",
"Assets": "492,501",
"Expenses": "356,336",
"Revenues": "380,585",
"Stockholders Equity": "348,997",
"Net Income": "23,979",
"Comprehensive Net Income": "24,019",
"BaseVar": "3,458,607",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "293%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "156,475",
"Assets, Current": "283,384",
"Assets, Non-Current": "23,273",
"Costs of Goods Sold": "0",
"Goodwill": "122,720",
"Liabilities, Current": "112,330",
"Liabilities, Non-Current": "7,024",
"Other Assets": "130,837",
"Other Compr. Net Income": "-1,532",
"Other Expenses": "17,986",
"Other Liabilities": "50,762",
"Other Net Income": "232,781",
"Other Revenues": "0",
"Research and Development Exp.": "27,802"
},
"output_variables": {
"Liabilities": "170,116",
"Assets": "560,214",
"Expenses": "202,263",
"Revenues": "0",
"Stockholders Equity": "390,098",
"Net Income": "30,518",
"Comprehensive Net Income": "28,986",
"BaseVar": "2,224,979",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "295%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "167,581",
"Assets, Current": "264,128",
"Assets, Non-Current": "27,894",
"Costs of Goods Sold": "0",
"Goodwill": "147,906",
"Liabilities, Current": "124,630",
"Liabilities, Non-Current": "11,932",
"Other Assets": "138,819",
"Other Compr. Net Income": "-1,369",
"Other Expenses": "12,041",
"Other Liabilities": "39,797",
"Other Net Income": "245,542",
"Other Revenues": "0",
"Research and Development Exp.": "35,160"
},
"output_variables": {
"Liabilities": "176,359",
"Assets": "578,747",
"Expenses": "214,782",
"Revenues": "0",
"Stockholders Equity": "402,388",
"Net Income": "30,760",
"Comprehensive Net Income": "29,391",
"BaseVar": "2,344,365",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "293%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "249,520",
"Assets, Current": "315,408",
"Assets, Non-Current": "35,051",
"Costs of Goods Sold": "0",
"Goodwill": "327,724",
"Liabilities, Current": "180,912",
"Liabilities, Non-Current": "253,941",
"Other Assets": "256,920",
"Other Compr. Net Income": "-6,789",
"Other Expenses": "-2,551",
"Other Liabilities": "68,643",
"Other Net Income": "305,371",
"Other Revenues": "0",
"Research and Development Exp.": "57,799"
},
"output_variables": {
"Liabilities": "503,496",
"Assets": "935,103",
"Expenses": "304,768",
"Revenues": "0",
"Stockholders Equity": "431,607",
"Net Income": "603",
"Comprehensive Net Income": "-6,186",
"BaseVar": "3,347,413",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "208%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "250,312",
"Assets, Current": "367,121",
"Assets, Non-Current": "39,841",
"Costs of Goods Sold": "0",
"Goodwill": "337,751",
"Liabilities, Current": "212,536",
"Liabilities, Non-Current": "204,746",
"Other Assets": "235,591",
"Other Compr. Net Income": "3,406",
"Other Expenses": "-21,484",
"Other Liabilities": "45,823",
"Other Net Income": "315,455",
"Other Revenues": "0",
"Research and Development Exp.": "66,022"
},
"output_variables": {
"Liabilities": "463,105",
"Assets": "980,304",
"Expenses": "294,850",
"Revenues": "0",
"Stockholders Equity": "517,199",
"Net Income": "20,605",
"Comprehensive Net Income": "24,011",
"BaseVar": "3,336,113",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "246%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 2.462978735802577,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0000926326.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0000926326.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0000926326.svg"
},
{
"company_id": "0000867374",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0000867374.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0000867374.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000867374.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000867374_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000867374_main_keyfigs.svg",
"name": "Electronics FOR Imaging INC",
"rank": 13,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Electronics FOR Imaging INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Electronics FOR Imaging INC compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 60% points.The greatest weakness of Electronics FOR Imaging INC is the variable Other Revenues, reducing the Economic Capital Ratio by 146% points.
The company's Economic Capital Ratio, given in the ranking table, is 234%, being 9.8% points above the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0000867374_2018_Electronics_FOR_Imaging_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-0.643",
"Liabilities": "11.4",
"Assets": "-1.19",
"Stockholders Equity": "14.1",
"ECR before LimitedLiability": "103",
"Liabilities, Non-Current": "4.99",
"Liabilities, Current": "7.31",
"Goodwill": "-1.41",
"Other Assets": "-0.527",
"Research and Development Exp.": "-80.3",
"Expenses": "3.31",
"Revenues": "-186",
"Net Income": "92.9",
"Costs of Goods Sold": "99.9",
"Other Expenses": "60.4",
"Administrative and Marketing Exp.": "-53.3",
"Other Revenues": "-186",
"Comprehensive Net Income": "95.7",
"Other Net Income": "149",
"Other Compr. Net Income": "2.30",
"Economic Capital Ratio": "54.0"
},
"2012": {
"Other Liabilities": "-2.57",
"Liabilities": "-19.3",
"Assets": "-11.7",
"Stockholders Equity": "14.9",
"ECR before LimitedLiability": "133",
"Liabilities, Non-Current": "4.94",
"Liabilities, Current": "-22.3",
"Other Assets": "-1.32",
"Assets, Current": "-5.21",
"Goodwill": "-4.00",
"Costs of Goods Sold": "63.1",
"Expenses": "69.5",
"Revenues": "-118",
"Net Income": "123",
"Research and Development Exp.": "-41.5",
"Administrative and Marketing Exp.": "-19.7",
"Other Expenses": "74.7",
"Other Revenues": "-118",
"Other Net Income": "130",
"Comprehensive Net Income": "123",
"Economic Capital Ratio": "86.9"
},
"2013": {
"Assets, Current": "-37.6",
"Assets": "-86.3",
"Liabilities, Current": "-4.22",
"Stockholders Equity": "20.5",
"ECR before LimitedLiability": "292",
"Goodwill": "-29.1",
"Assets, Non-Current": "3.99",
"Other Assets": "-5.51",
"Costs of Goods Sold": "49.2",
"Expenses": "124",
"Revenues": "-124",
"Net Income": "282",
"Research and Development Exp.": "-53.4",
"Other Expenses": "156",
"Administrative and Marketing Exp.": "-25.9",
"Other Revenues": "-124",
"Other Liabilities": "-5.53",
"Liabilities, Non-Current": "7.81",
"Comprehensive Net Income": "280",
"Other Net Income": "273",
"Economic Capital Ratio": "239"
},
"2014": {
"Liabilities, Current": "2.55",
"Liabilities": "-12.6",
"Assets": "9.23",
"Stockholders Equity": "15.6",
"ECR before LimitedLiability": "92.3",
"Other Liabilities": "-20.6",
"Liabilities, Non-Current": "4.01",
"Assets, Current": "6.17",
"Goodwill": "2.81",
"Administrative and Marketing Exp.": "1.23",
"Expenses": "60.1",
"Revenues": "-132",
"Net Income": "66.5",
"Costs of Goods Sold": "65.3",
"Other Expenses": "19.4",
"Research and Development Exp.": "-30.7",
"Other Revenues": "-132",
"Comprehensive Net Income": "66.2",
"Other Net Income": "82.5",
"Other Compr. Net Income": "-3.50",
"Economic Capital Ratio": "49.5"
},
"2015": {
"Other Liabilities": "-24.4",
"Liabilities": "-17.0",
"Assets": "11.7",
"Stockholders Equity": "11.8",
"ECR before LimitedLiability": "58.8",
"Liabilities, Current": "2.30",
"Liabilities, Non-Current": "3.44",
"Goodwill": "7.29",
"Assets, Current": "3.75",
"Costs of Goods Sold": "55.9",
"Expenses": "54.9",
"Revenues": "-121",
"Net Income": "52.3",
"Other Expenses": "-5.20",
"Administrative and Marketing Exp.": "24.2",
"Research and Development Exp.": "-30.9",
"Other Revenues": "-121",
"Other Net Income": "62.8",
"Comprehensive Net Income": "51.2",
"Other Compr. Net Income": "-0.919",
"Economic Capital Ratio": "11.4"
},
"2016": {
"Liabilities, Non-Current": "5.53",
"Liabilities": "-14.6",
"Assets": "8.44",
"Stockholders Equity": "13.0",
"ECR before LimitedLiability": "101",
"Other Liabilities": "-24.2",
"Liabilities, Current": "2.08",
"Assets, Current": "3.31",
"Goodwill": "4.86",
"Research and Development Exp.": "-35.9",
"Expenses": "65.3",
"Revenues": "-115",
"Net Income": "65.4",
"Administrative and Marketing Exp.": "21.0",
"Costs of Goods Sold": "55.9",
"Other Expenses": "29.9",
"Other Revenues": "-115",
"Other Net Income": "71.6",
"Comprehensive Net Income": "65.4",
"Other Compr. Net Income": "-1.90",
"Economic Capital Ratio": "17.8"
},
"2017": {
"Liabilities, Non-Current": "5.89",
"Liabilities": "-12.9",
"Assets": "12.6",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "71.3",
"Other Liabilities": "-22.4",
"Liabilities, Current": "1.57",
"Assets, Current": "3.30",
"Goodwill": "8.89",
"Costs of Goods Sold": "49.0",
"Expenses": "48.4",
"Revenues": "-146",
"Net Income": "44.8",
"Research and Development Exp.": "-39.3",
"Administrative and Marketing Exp.": "15.6",
"Other Expenses": "8.85",
"Other Revenues": "-146",
"Comprehensive Net Income": "48.6",
"Other Net Income": "60.4",
"Other Compr. Net Income": "20.9",
"Economic Capital Ratio": "9.80"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000867374_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "173,243",
"Assets, Current": "376,661",
"Assets, Non-Current": "2,137",
"Costs of Goods Sold": "0",
"Goodwill": "220,315",
"Liabilities, Current": "131,837",
"Liabilities, Non-Current": "0",
"Other Assets": "140,621",
"Other Compr. Net Income": "0",
"Other Expenses": "17,461",
"Other Liabilities": "43,114",
"Other Net Income": "334,070",
"Other Revenues": "0",
"Research and Development Exp.": "115,901"
},
"output_variables": {
"Liabilities": "174,951",
"Assets": "739,734",
"Expenses": "306,605",
"Revenues": "0",
"Stockholders Equity": "564,783",
"Net Income": "27,465",
"Comprehensive Net Income": "27,465",
"BaseVar": "3,186,618",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "288%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "176,240",
"Assets, Current": "633,292",
"Assets, Non-Current": "2,810",
"Costs of Goods Sold": "0",
"Goodwill": "298,513",
"Liabilities, Current": "369,284",
"Liabilities, Non-Current": "0",
"Other Assets": "139,169",
"Other Compr. Net Income": "0",
"Other Expenses": "-23,849",
"Other Liabilities": "53,707",
"Other Net Income": "355,958",
"Other Revenues": "0",
"Research and Development Exp.": "120,298"
},
"output_variables": {
"Liabilities": "422,991",
"Assets": "1,073,784",
"Expenses": "272,689",
"Revenues": "0",
"Stockholders Equity": "650,793",
"Net Income": "83,269",
"Comprehensive Net Income": "83,269",
"BaseVar": "3,426,424",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "308%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "185,338",
"Assets, Current": "600,564",
"Assets, Non-Current": "4,766",
"Costs of Goods Sold": "0",
"Goodwill": "301,925",
"Liabilities, Current": "200,870",
"Liabilities, Non-Current": "0",
"Other Assets": "119,129",
"Other Compr. Net Income": "-1,657",
"Other Expenses": "-156,975",
"Other Liabilities": "58,064",
"Other Net Income": "393,656",
"Other Revenues": "0",
"Research and Development Exp.": "128,124"
},
"output_variables": {
"Liabilities": "258,934",
"Assets": "1,026,384",
"Expenses": "156,487",
"Revenues": "0",
"Stockholders Equity": "767,450",
"Net Income": "237,169",
"Comprehensive Net Income": "235,512",
"BaseVar": "2,993,327",
"ECR before LimitedLiability": "372%",
"Economic Capital Ratio": "470%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "214,315",
"Assets, Current": "878,707",
"Assets, Non-Current": "9,580",
"Costs of Goods Sold": "0",
"Goodwill": "308,014",
"Liabilities, Current": "193,809",
"Liabilities, Non-Current": "0",
"Other Assets": "108,259",
"Other Compr. Net Income": "-5,969",
"Other Expenses": "41,483",
"Other Liabilities": "322,062",
"Other Net Income": "424,244",
"Other Revenues": "0",
"Research and Development Exp.": "134,732"
},
"output_variables": {
"Liabilities": "515,871",
"Assets": "1,304,560",
"Expenses": "390,530",
"Revenues": "0",
"Stockholders Equity": "788,689",
"Net Income": "33,714",
"Comprehensive Net Income": "27,745",
"BaseVar": "4,406,581",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "251%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "229,136",
"Assets, Current": "828,478",
"Assets, Non-Current": "14,257",
"Costs of Goods Sold": "0",
"Goodwill": "474,345",
"Liabilities, Current": "240,327",
"Liabilities, Non-Current": "0",
"Other Assets": "138,822",
"Other Compr. Net Income": "-10,067",
"Other Expenses": "53,587",
"Other Liabilities": "391,381",
"Other Net Income": "457,627",
"Other Revenues": "0",
"Research and Development Exp.": "141,364"
},
"output_variables": {
"Liabilities": "631,708",
"Assets": "1,455,902",
"Expenses": "424,087",
"Revenues": "0",
"Stockholders Equity": "824,194",
"Net Income": "33,540",
"Comprehensive Net Income": "23,473",
"BaseVar": "4,842,792",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "241%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "254,656",
"Assets, Current": "816,266",
"Assets, Non-Current": "14,359",
"Costs of Goods Sold": "0",
"Goodwill": "482,838",
"Liabilities, Current": "263,861",
"Liabilities, Non-Current": "0",
"Other Assets": "168,033",
"Other Compr. Net Income": "-7,270",
"Other Expenses": "57,841",
"Other Liabilities": "389,803",
"Other Net Income": "509,235",
"Other Revenues": "0",
"Research and Development Exp.": "151,192"
},
"output_variables": {
"Liabilities": "653,664",
"Assets": "1,481,496",
"Expenses": "463,689",
"Revenues": "0",
"Stockholders Equity": "827,832",
"Net Income": "45,546",
"Comprehensive Net Income": "38,276",
"BaseVar": "5,243,206",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "251%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "266,650",
"Assets, Current": "739,835",
"Assets, Non-Current": "15,504",
"Costs of Goods Sold": "0",
"Goodwill": "526,286",
"Liabilities, Current": "278,167",
"Liabilities, Non-Current": "0",
"Other Assets": "176,376",
"Other Compr. Net Income": "32,713",
"Other Expenses": "101,881",
"Other Liabilities": "398,523",
"Other Net Income": "510,544",
"Other Revenues": "0",
"Research and Development Exp.": "157,358"
},
"output_variables": {
"Liabilities": "676,690",
"Assets": "1,458,001",
"Expenses": "525,889",
"Revenues": "0",
"Stockholders Equity": "781,311",
"Net Income": "-15,345",
"Comprehensive Net Income": "17,368",
"BaseVar": "5,621,907",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "234%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 2.339121012502901,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0000867374.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0000867374.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0000867374.svg"
},
{
"company_id": "0001114925",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0001114925.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0001114925.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001114925.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001114925_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001114925_main_keyfigs.svg",
"name": "Lantronix INC",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_computers/2017/backtesting_correlation/regression_0001114925.svg",
"report_text": "The relative strengths and weaknesses of Lantronix INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Lantronix INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 224% points.The greatest weakness of Lantronix INC is the variable Other Net Income, reducing the Economic Capital Ratio by 730% points.
The company's Economic Capital Ratio, given in the ranking table, is 225%, being 0.46% points above the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0001114925_2018_Lantronix_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "0.173",
"Liabilities": "0.546",
"Stockholders Equity": "-0.537",
"ECR before LimitedLiability": "6.00",
"Liabilities, Non-Current": "0.169",
"Liabilities, Current": "0.251",
"Assets, Non-Current": "-1.04",
"Assets": "-2.77",
"Other Assets": "-1.18",
"Assets, Current": "-1.90",
"Goodwill": "0.780",
"Costs of Goods Sold": "38.7",
"Expenses": "-39.1",
"Revenues": "-245",
"Net Income": "-0.210",
"Research and Development Exp.": "-23.4",
"Administrative and Marketing Exp.": "-196",
"Other Expenses": "23.3",
"Other Revenues": "-245",
"Other Net Income": "135",
"Economic Capital Ratio": "-39.7"
},
"2013": {
"Liabilities, Current": "0.362",
"Liabilities": "0.692",
"Assets": "-3.84",
"Stockholders Equity": "-1.89",
"ECR before LimitedLiability": "3.10",
"Other Liabilities": "0.221",
"Liabilities, Non-Current": "0.187",
"Assets, Current": "-3.17",
"Assets, Non-Current": "-1.09",
"Other Assets": "-1.60",
"Costs of Goods Sold": "42.8",
"Expenses": "-71.6",
"Revenues": "-277",
"Net Income": "1.58",
"Research and Development Exp.": "-9.27",
"Other Expenses": "5.92",
"Administrative and Marketing Exp.": "-185",
"Other Revenues": "-277",
"Comprehensive Net Income": "1.53",
"Other Net Income": "155",
"Economic Capital Ratio": "-49.7"
},
"2014": {
"Liabilities": "10.3",
"Stockholders Equity": "-6.71",
"ECR before LimitedLiability": "37.3",
"Other Liabilities": "10.3",
"Liabilities, Non-Current": "5.75",
"Assets, Current": "-13.0",
"Assets": "-17.5",
"Assets, Non-Current": "-3.77",
"Other Assets": "-8.01",
"Goodwill": "6.47",
"Administrative and Marketing Exp.": "-195",
"Expenses": "-34.4",
"Revenues": "-278",
"Net Income": "21.2",
"Costs of Goods Sold": "29.9",
"Other Expenses": "21.4",
"Research and Development Exp.": "-77.7",
"Other Revenues": "-278",
"Comprehensive Net Income": "21.9",
"Other Net Income": "142",
"Economic Capital Ratio": "-5.44"
},
"2015": {
"Other Liabilities": "0.257",
"Liabilities": "0.507",
"Stockholders Equity": "-1.34",
"ECR before LimitedLiability": "-1.43",
"Goodwill": "2.52",
"Assets": "-3.52",
"Other Assets": "-1.75",
"Assets, Current": "-3.07",
"Assets, Non-Current": "-1.10",
"Costs of Goods Sold": "37.5",
"Expenses": "-26.1",
"Revenues": "-222",
"Net Income": "-4.29",
"Other Expenses": "14.9",
"Administrative and Marketing Exp.": "-133",
"Research and Development Exp.": "-51.0",
"Other Revenues": "-222",
"Other Net Income": "109",
"Comprehensive Net Income": "-3.66",
"Other Compr. Net Income": "2.17",
"Economic Capital Ratio": "-48.7"
},
"2016": {
"Liabilities": "0.919",
"ECR before LimitedLiability": "34.5",
"Other Liabilities": "0.333",
"Liabilities, Current": "0.347",
"Assets, Current": "-0.833",
"Assets": "-1.11",
"Other Assets": "-0.669",
"Goodwill": "1.22",
"Assets, Non-Current": "-0.666",
"Research and Development Exp.": "-109",
"Expenses": "-12.5",
"Net Income": "0.667",
"Administrative and Marketing Exp.": "-135",
"Costs of Goods Sold": "21.6",
"Other Expenses": "31.8",
"Other Revenues": "-226",
"Revenues": "-226",
"Other Net Income": "101",
"Other Compr. Net Income": "0.571",
"Comprehensive Net Income": "1.36",
"Economic Capital Ratio": "-48.7"
},
"2017": {
"Liabilities, Non-Current": "18.5",
"Liabilities": "39.1",
"Assets": "-27.6",
"Stockholders Equity": "-35.2",
"ECR before LimitedLiability": "61.9",
"Other Liabilities": "19.2",
"Liabilities, Current": "32.7",
"Assets, Non-Current": "-5.99",
"Assets, Current": "-20.1",
"Other Assets": "-11.0",
"Costs of Goods Sold": "-445",
"Expenses": "-69.4",
"Revenues": "224",
"Net Income": "63.7",
"Research and Development Exp.": "-27.7",
"Administrative and Marketing Exp.": "60.9",
"Other Expenses": "104",
"Other Revenues": "224",
"Comprehensive Net Income": "60.1",
"Other Net Income": "-730",
"Other Compr. Net Income": "-13.2",
"Economic Capital Ratio": "0.465"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001114925_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "17,684",
"Assets, Current": "21,174",
"Assets, Non-Current": "87",
"Costs of Goods Sold": "0",
"Goodwill": "9,488",
"Liabilities, Current": "10,195",
"Liabilities, Non-Current": "518",
"Other Assets": "1,896",
"Other Compr. Net Income": "0",
"Other Expenses": "510",
"Other Liabilities": "0",
"Other Net Income": "22,064",
"Other Revenues": "0",
"Research and Development Exp.": "6,910"
},
"output_variables": {
"Liabilities": "10,713",
"Assets": "32,645",
"Expenses": "25,104",
"Revenues": "0",
"Stockholders Equity": "21,932",
"Net Income": "-3,040",
"Comprehensive Net Income": "-3,040",
"BaseVar": "222,615",
"ECR before LimitedLiability": "-69%",
"Economic Capital Ratio": "182%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "17,990",
"Assets, Current": "17,621",
"Assets, Non-Current": "87",
"Costs of Goods Sold": "0",
"Goodwill": "9,488",
"Liabilities, Current": "9,099",
"Liabilities, Non-Current": "249",
"Other Assets": "2,163",
"Other Compr. Net Income": "0",
"Other Expenses": "113",
"Other Liabilities": "54",
"Other Net Income": "22,082",
"Other Revenues": "0",
"Research and Development Exp.": "6,748"
},
"output_variables": {
"Liabilities": "9,402",
"Assets": "29,359",
"Expenses": "24,851",
"Revenues": "0",
"Stockholders Equity": "19,957",
"Net Income": "-2,769",
"Comprehensive Net Income": "-2,769",
"BaseVar": "219,315",
"ECR before LimitedLiability": "-70%",
"Economic Capital Ratio": "181%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "16,355",
"Assets, Current": "19,182",
"Assets, Non-Current": "125",
"Costs of Goods Sold": "0",
"Goodwill": "9,488",
"Liabilities, Current": "10,378",
"Liabilities, Non-Current": "131",
"Other Assets": "1,887",
"Other Compr. Net Income": "0",
"Other Expenses": "89",
"Other Liabilities": "7.0",
"Other Net Income": "22,257",
"Other Revenues": "0",
"Research and Development Exp.": "6,746"
},
"output_variables": {
"Liabilities": "10,516",
"Assets": "30,682",
"Expenses": "23,190",
"Revenues": "0",
"Stockholders Equity": "20,166",
"Net Income": "-933",
"Comprehensive Net Income": "-933",
"BaseVar": "214,203",
"ECR before LimitedLiability": "10%",
"Economic Capital Ratio": "196%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "16,041",
"Assets, Current": "17,919",
"Assets, Non-Current": "93",
"Costs of Goods Sold": "0",
"Goodwill": "9,488",
"Liabilities, Current": "10,030",
"Liabilities, Non-Current": "80",
"Other Assets": "1,471",
"Other Compr. Net Income": "0",
"Other Expenses": "75",
"Other Liabilities": "152",
"Other Net Income": "20,268",
"Other Revenues": "0",
"Research and Development Exp.": "6,923"
},
"output_variables": {
"Liabilities": "10,262",
"Assets": "28,971",
"Expenses": "23,039",
"Revenues": "0",
"Stockholders Equity": "18,709",
"Net Income": "-2,771",
"Comprehensive Net Income": "-2,771",
"BaseVar": "204,104",
"ECR before LimitedLiability": "-73%",
"Economic Capital Ratio": "181%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "14,396",
"Assets, Current": "16,659",
"Assets, Non-Current": "63",
"Costs of Goods Sold": "0",
"Goodwill": "9,488",
"Liabilities, Current": "7,598",
"Liabilities, Non-Current": "347",
"Other Assets": "1,569",
"Other Compr. Net Income": "0",
"Other Expenses": "95",
"Other Liabilities": "116",
"Other Net Income": "19,439",
"Other Revenues": "0",
"Research and Development Exp.": "6,910"
},
"output_variables": {
"Liabilities": "8,061",
"Assets": "27,779",
"Expenses": "21,401",
"Revenues": "0",
"Stockholders Equity": "19,718",
"Net Income": "-1,962",
"Comprehensive Net Income": "-1,962",
"BaseVar": "191,898",
"ECR before LimitedLiability": "-38%",
"Economic Capital Ratio": "184%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "15,803",
"Assets, Current": "19,380",
"Assets, Non-Current": "46",
"Costs of Goods Sold": "21,150",
"Goodwill": "9,488",
"Liabilities, Current": "8,989",
"Liabilities, Non-Current": "396",
"Other Assets": "1,218",
"Other Compr. Net Income": "0",
"Other Expenses": "91",
"Other Liabilities": "59",
"Other Net Income": "-3.0",
"Other Revenues": "44,730",
"Research and Development Exp.": "7,960"
},
"output_variables": {
"Liabilities": "9,444",
"Assets": "30,132",
"Expenses": "45,004",
"Revenues": "44,730",
"Stockholders Equity": "20,688",
"Net Income": "-277",
"Comprehensive Net Income": "-277",
"BaseVar": "402,068",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "225%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 2.2457526288138348,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0001114925.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0001114925.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0001114925.svg"
},
{
"company_id": "0001078271",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0001078271.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0001078271.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001078271.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001078271_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001078271_main_keyfigs.svg",
"name": "Extreme Networks INC",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_computers/2017/backtesting_correlation/regression_0001078271.svg",
"report_text": "The relative strengths and weaknesses of Extreme Networks INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Extreme Networks INC compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 124% points.The greatest weakness of Extreme Networks INC is the variable Other Revenues, reducing the Economic Capital Ratio by 248% points.
The company's Economic Capital Ratio, given in the ranking table, is 218%, being 5.8% points below the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0001078271_2018_Extreme_Networks_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Goodwill": "-1.19",
"Assets": "-10.8",
"Other Liabilities": "-0.949",
"Stockholders Equity": "-5.20",
"ECR before LimitedLiability": "-16.9",
"Other Assets": "1.01",
"Assets, Current": "-10.4",
"Assets, Non-Current": "-0.717",
"Costs of Goods Sold": "43.0",
"Expenses": "-17.9",
"Revenues": "-146",
"Net Income": "-19.3",
"Other Expenses": "-9.22",
"Administrative and Marketing Exp.": "-19.1",
"Research and Development Exp.": "-15.3",
"Other Revenues": "-146",
"Liabilities, Current": "1.49",
"Other Net Income": "88.5",
"Comprehensive Net Income": "-18.6",
"Other Compr. Net Income": "2.94",
"Economic Capital Ratio": "-64.2"
},
"2016": {
"Assets, Current": "-2.00",
"Assets": "-2.93",
"Stockholders Equity": "-1.88",
"Other Liabilities": "0.258",
"ECR before LimitedLiability": "31.6",
"Other Assets": "-1.23",
"Goodwill": "0.232",
"Assets, Non-Current": "-0.771",
"Research and Development Exp.": "-13.2",
"Expenses": "-3.05",
"Net Income": "-0.327",
"Administrative and Marketing Exp.": "-47.8",
"Costs of Goods Sold": "22.8",
"Other Expenses": "6.77",
"Other Revenues": "-181",
"Revenues": "-181",
"Liabilities, Current": "-0.376",
"Liabilities, Non-Current": "0.245",
"Other Net Income": "86.9",
"Economic Capital Ratio": "-51.5",
"Other Compr. Net Income": "0.281"
},
"2017": {
"Liabilities, Non-Current": "9.36",
"Liabilities": "11.1",
"Assets": "-8.25",
"Stockholders Equity": "-5.44",
"ECR before LimitedLiability": "55.7",
"Other Liabilities": "9.29",
"Liabilities, Current": "-8.40",
"Assets, Current": "-3.26",
"Other Assets": "-4.92",
"Costs of Goods Sold": "42.7",
"Expenses": "17.0",
"Revenues": "-248",
"Net Income": "36.6",
"Research and Development Exp.": "-80.3",
"Administrative and Marketing Exp.": "-83.7",
"Other Expenses": "33.5",
"Other Revenues": "-248",
"Comprehensive Net Income": "36.0",
"Other Net Income": "124",
"Other Compr. Net Income": "-4.87",
"Economic Capital Ratio": "-5.80"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001078271_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "211,391",
"Assets, Current": "237,994",
"Assets, Non-Current": "27,795",
"Costs of Goods Sold": "0",
"Goodwill": "70,877",
"Liabilities, Current": "235,430",
"Liabilities, Non-Current": "0",
"Other Assets": "91,994",
"Other Compr. Net Income": "-852",
"Other Expenses": "45,877",
"Other Liabilities": "0",
"Other Net Income": "279,072",
"Other Revenues": "0",
"Research and Development Exp.": "93,447"
},
"output_variables": {
"Liabilities": "235,430",
"Assets": "428,660",
"Expenses": "350,715",
"Revenues": "0",
"Stockholders Equity": "193,230",
"Net Income": "-71,643",
"Comprehensive Net Income": "-72,495",
"BaseVar": "3,018,567",
"ECR before LimitedLiability": "-157%",
"Economic Capital Ratio": "166%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "188,481",
"Assets, Current": "228,968",
"Assets, Non-Current": "25,236",
"Costs of Goods Sold": "0",
"Goodwill": "90,639",
"Liabilities, Current": "211,526",
"Liabilities, Non-Current": "0",
"Other Assets": "29,580",
"Other Compr. Net Income": "-1,583",
"Other Expenses": "36,570",
"Other Liabilities": "0",
"Other Net Income": "271,888",
"Other Revenues": "0",
"Research and Development Exp.": "78,721"
},
"output_variables": {
"Liabilities": "211,526",
"Assets": "374,423",
"Expenses": "303,772",
"Revenues": "0",
"Stockholders Equity": "162,897",
"Net Income": "-31,884",
"Comprehensive Net Income": "-33,467",
"BaseVar": "2,752,030",
"ECR before LimitedLiability": "-70%",
"Economic Capital Ratio": "182%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "200,490",
"Assets, Current": "298,842",
"Assets, Non-Current": "25,065",
"Costs of Goods Sold": "0",
"Goodwill": "105,553",
"Liabilities, Current": "213,205",
"Liabilities, Non-Current": "0",
"Other Assets": "30,240",
"Other Compr. Net Income": "572",
"Other Expenses": "39,129",
"Other Liabilities": "0",
"Other Net Income": "331,599",
"Other Revenues": "0",
"Research and Development Exp.": "93,724"
},
"output_variables": {
"Liabilities": "213,205",
"Assets": "459,700",
"Expenses": "333,343",
"Revenues": "0",
"Stockholders Equity": "246,495",
"Net Income": "-1,744",
"Comprehensive Net Income": "-1,172",
"BaseVar": "3,171,542",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "218%"
}
}
},
"top_rated": false,
"trend": 8.0,
"value": 2.183128486160996,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0001078271.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0001078271.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0001078271.svg"
},
{
"company_id": "0001262039",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0001262039.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0001262039.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001262039.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001262039_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001262039_main_keyfigs.svg",
"name": "Fortinet Inc",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_computers/2017/backtesting_correlation/regression_0001262039.svg",
"report_text": "The relative strengths and weaknesses of Fortinet Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Fortinet Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 59% points.The greatest weakness of Fortinet Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 164% points.
The company's Economic Capital Ratio, given in the ranking table, is 214%, being 11% points below the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0001262039_2018_Fortinet_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-8.47",
"Liabilities": "-27.3",
"Stockholders Equity": "-2.30",
"ECR before LimitedLiability": "115",
"Liabilities, Current": "-18.2",
"Assets, Non-Current": "-2.60",
"Assets": "-2.62",
"Assets, Current": "-3.28",
"Goodwill": "1.97",
"Research and Development Exp.": "-9.26",
"Expenses": "43.7",
"Revenues": "-146",
"Net Income": "115",
"Costs of Goods Sold": "74.8",
"Other Expenses": "28.5",
"Administrative and Marketing Exp.": "-43.7",
"Other Revenues": "-146",
"Comprehensive Net Income": "115",
"Other Net Income": "136",
"Other Compr. Net Income": "1.76",
"Economic Capital Ratio": "66.3"
},
"2012": {
"Other Liabilities": "-10.2",
"Liabilities": "-21.0",
"Assets": "-3.15",
"Stockholders Equity": "5.87",
"ECR before LimitedLiability": "116",
"Liabilities, Non-Current": "1.86",
"Liabilities, Current": "-11.9",
"Assets, Non-Current": "-3.55",
"Assets, Current": "-1.27",
"Costs of Goods Sold": "75.7",
"Expenses": "57.6",
"Revenues": "-137",
"Net Income": "107",
"Research and Development Exp.": "-2.03",
"Administrative and Marketing Exp.": "-32.7",
"Other Expenses": "20.5",
"Other Revenues": "-137",
"Other Net Income": "124",
"Comprehensive Net Income": "107",
"Other Compr. Net Income": "3.16",
"Economic Capital Ratio": "70.5"
},
"2013": {
"Liabilities, Current": "-13.2",
"Liabilities": "-20.3",
"Assets": "3.68",
"Stockholders Equity": "1.96",
"ECR before LimitedLiability": "77.2",
"Other Liabilities": "-7.82",
"Liabilities, Non-Current": "1.57",
"Assets, Current": "2.40",
"Goodwill": "-2.02",
"Assets, Non-Current": "4.74",
"Costs of Goods Sold": "69.9",
"Expenses": "37.7",
"Revenues": "-144",
"Net Income": "70.6",
"Other Expenses": "-9.35",
"Administrative and Marketing Exp.": "-23.8",
"Other Revenues": "-144",
"Comprehensive Net Income": "70.5",
"Other Net Income": "94.9",
"Other Compr. Net Income": "-1.84",
"Economic Capital Ratio": "24.4"
},
"2014": {
"Liabilities, Current": "-14.5",
"Liabilities": "-19.5",
"Stockholders Equity": "3.16",
"ECR before LimitedLiability": "74.8",
"Other Liabilities": "-4.28",
"Assets, Current": "9.09",
"Assets": "8.90",
"Assets, Non-Current": "5.48",
"Other Assets": "-1.39",
"Goodwill": "-3.30",
"Administrative and Marketing Exp.": "-56.2",
"Expenses": "47.7",
"Revenues": "-143",
"Net Income": "50.0",
"Costs of Goods Sold": "48.6",
"Other Expenses": "34.0",
"Other Revenues": "-143",
"Comprehensive Net Income": "50.0",
"Other Net Income": "73.7",
"Other Compr. Net Income": "0.534",
"Economic Capital Ratio": "32.0"
},
"2015": {
"Other Liabilities": "-6.98",
"Liabilities": "-20.2",
"Stockholders Equity": "-3.69",
"ECR before LimitedLiability": "33.4",
"Liabilities, Current": "-12.0",
"Goodwill": "-4.05",
"Assets": "7.54",
"Assets, Current": "7.06",
"Assets, Non-Current": "4.93",
"Costs of Goods Sold": "32.7",
"Expenses": "30.4",
"Revenues": "-144",
"Net Income": "30.4",
"Other Expenses": "30.4",
"Administrative and Marketing Exp.": "-71.3",
"Research and Development Exp.": "-2.96",
"Other Revenues": "-144",
"Other Net Income": "48.4",
"Comprehensive Net Income": "30.5",
"Other Compr. Net Income": "7.57",
"Economic Capital Ratio": "-13.9"
},
"2016": {
"Liabilities, Non-Current": "2.46",
"Liabilities": "-19.8",
"Assets": "6.40",
"Stockholders Equity": "-2.87",
"ECR before LimitedLiability": "74.7",
"Other Liabilities": "-9.40",
"Liabilities, Current": "-12.0",
"Assets, Current": "8.87",
"Goodwill": "-3.78",
"Research and Development Exp.": "-1.57",
"Expenses": "39.1",
"Revenues": "-134",
"Net Income": "39.7",
"Administrative and Marketing Exp.": "-80.3",
"Costs of Goods Sold": "39.6",
"Other Expenses": "40.5",
"Other Revenues": "-134",
"Other Net Income": "55.2",
"Comprehensive Net Income": "39.9",
"Other Compr. Net Income": "3.94",
"Economic Capital Ratio": "-8.44"
},
"2017": {
"Liabilities, Non-Current": "2.85",
"Liabilities": "-24.6",
"Assets": "4.31",
"Stockholders Equity": "-10.5",
"ECR before LimitedLiability": "50.9",
"Other Liabilities": "-11.9",
"Liabilities, Current": "-14.2",
"Assets, Current": "10.2",
"Goodwill": "-5.26",
"Costs of Goods Sold": "30.9",
"Expenses": "28.6",
"Revenues": "-164",
"Net Income": "30.1",
"Research and Development Exp.": "-2.06",
"Administrative and Marketing Exp.": "-78.3",
"Other Expenses": "28.7",
"Other Revenues": "-164",
"Comprehensive Net Income": "29.7",
"Other Net Income": "58.8",
"Other Compr. Net Income": "-3.91",
"Economic Capital Ratio": "-10.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001262039_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "167,497",
"Assets, Current": "523,570",
"Assets, Non-Current": "153,313",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "266,864",
"Liabilities, Non-Current": "21,624",
"Other Assets": "57,864",
"Other Compr. Net Income": "0",
"Other Expenses": "29,581",
"Other Liabilities": "87,905",
"Other Net Income": "323,147",
"Other Revenues": "0",
"Research and Development Exp.": "63,577"
},
"output_variables": {
"Liabilities": "376,393",
"Assets": "734,747",
"Expenses": "260,655",
"Revenues": "0",
"Stockholders Equity": "358,354",
"Net Income": "62,492",
"Comprehensive Net Income": "62,492",
"BaseVar": "3,042,567",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "300%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "204,666",
"Assets, Current": "569,274",
"Assets, Non-Current": "332,060",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "319,304",
"Liabilities, Non-Current": "29,342",
"Other Assets": "74,163",
"Other Compr. Net Income": "2,689",
"Other Expenses": "38,160",
"Other Liabilities": "115,917",
"Other Net Income": "390,740",
"Other Revenues": "0",
"Research and Development Exp.": "81,078"
},
"output_variables": {
"Liabilities": "464,563",
"Assets": "975,497",
"Expenses": "323,904",
"Revenues": "0",
"Stockholders Equity": "510,934",
"Net Income": "66,836",
"Comprehensive Net Income": "69,525",
"BaseVar": "3,775,869",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "292%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "259,904",
"Assets, Current": "735,546",
"Assets, Non-Current": "356,495",
"Costs of Goods Sold": "0",
"Goodwill": "9,713",
"Liabilities, Current": "413,061",
"Liabilities, Non-Current": "30,679",
"Other Assets": "66,710",
"Other Compr. Net Income": "-1,999",
"Other Expenses": "31,668",
"Other Liabilities": "138,964",
"Other Net Income": "438,505",
"Other Revenues": "0",
"Research and Development Exp.": "102,660"
},
"output_variables": {
"Liabilities": "582,704",
"Assets": "1,168,464",
"Expenses": "394,232",
"Revenues": "0",
"Stockholders Equity": "585,760",
"Net Income": "44,273",
"Comprehensive Net Income": "42,274",
"BaseVar": "4,431,559",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "255%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "357,151",
"Assets, Current": "1,046,865",
"Assets, Non-Current": "282,254",
"Costs of Goods Sold": "0",
"Goodwill": "5,656",
"Liabilities, Current": "496,456",
"Liabilities, Non-Current": "62,524",
"Other Assets": "89,999",
"Other Compr. Net Income": "-1,441",
"Other Expenses": "36,206",
"Other Liabilities": "189,828",
"Other Net Income": "541,580",
"Other Revenues": "0",
"Research and Development Exp.": "122,880"
},
"output_variables": {
"Liabilities": "748,808",
"Assets": "1,424,774",
"Expenses": "516,237",
"Revenues": "0",
"Stockholders Equity": "675,966",
"Net Income": "25,343",
"Comprehensive Net Income": "23,902",
"BaseVar": "5,599,230",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "233%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "541,885",
"Assets, Current": "1,270,543",
"Assets, Non-Current": "287,352",
"Costs of Goods Sold": "0",
"Goodwill": "22,332",
"Liabilities, Current": "678,670",
"Liabilities, Non-Current": "79,812",
"Other Assets": "210,283",
"Other Compr. Net Income": "-584",
"Other Expenses": "16,618",
"Other Liabilities": "276,651",
"Other Net Income": "724,619",
"Other Revenues": "0",
"Research and Development Exp.": "158,129"
},
"output_variables": {
"Liabilities": "1,035,133",
"Assets": "1,790,510",
"Expenses": "716,632",
"Revenues": "0",
"Stockholders Equity": "755,377",
"Net Income": "7,987",
"Comprehensive Net Income": "7,403",
"BaseVar": "7,555,039",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "216%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "707,581",
"Assets, Current": "1,538,716",
"Assets, Non-Current": "241,850",
"Costs of Goods Sold": "0",
"Goodwill": "39,381",
"Liabilities, Current": "829,440",
"Liabilities, Non-Current": "82,813",
"Other Assets": "319,994",
"Other Compr. Net Income": "168",
"Other Expenses": "14,958",
"Other Liabilities": "390,007",
"Other Net Income": "937,810",
"Other Revenues": "0",
"Research and Development Exp.": "183,084"
},
"output_variables": {
"Liabilities": "1,302,260",
"Assets": "2,139,941",
"Expenses": "905,623",
"Revenues": "0",
"Stockholders Equity": "837,681",
"Net Income": "32,187",
"Comprehensive Net Income": "32,355",
"BaseVar": "9,574,841",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "225%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "788,888",
"Assets, Current": "1,716,820",
"Assets, Non-Current": "117,961",
"Costs of Goods Sold": "0",
"Goodwill": "30,808",
"Liabilities, Current": "1,027,223",
"Liabilities, Non-Current": "98,822",
"Other Assets": "392,327",
"Other Compr. Net Income": "-82",
"Other Expenses": "92,935",
"Other Liabilities": "542,494",
"Other Net Income": "1,123,836",
"Other Revenues": "0",
"Research and Development Exp.": "210,614"
},
"output_variables": {
"Liabilities": "1,668,539",
"Assets": "2,257,916",
"Expenses": "1,092,437",
"Revenues": "0",
"Stockholders Equity": "589,377",
"Net Income": "31,399",
"Comprehensive Net Income": "31,317",
"BaseVar": "11,404,900",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "214%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 2.135196250274907,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0001262039.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0001262039.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0001262039.svg"
},
{
"company_id": "0001177845",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0001177845.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0001177845.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001177845.jpeg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001177845_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001177845_main_keyfigs.svg",
"name": "Xplore Technologies CORP",
"rank": 17,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Xplore Technologies CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Xplore Technologies CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 185% points.The greatest weakness of Xplore Technologies CORP is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 982% points.
The company's Economic Capital Ratio, given in the ranking table, is 185%, being 39% points below the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0001177845_2018_Xplore_Technologies_CORP.pdf",
"shrinked_graph_json": {
"2012": {
"Assets, Non-Current": "-0.0920",
"Assets": "-0.136",
"Other Liabilities": "0.0827",
"Stockholders Equity": "-0.136",
"ECR before LimitedLiability": "9.89",
"Other Assets": "-0.115",
"Assets, Current": "0.770",
"Goodwill": "-1.92",
"Costs of Goods Sold": "17.9",
"Expenses": "-26.7",
"Revenues": "-230",
"Net Income": "3.12",
"Research and Development Exp.": "0.506",
"Administrative and Marketing Exp.": "-229",
"Other Expenses": "12.4",
"Other Revenues": "-230",
"Liabilities, Non-Current": "0.102",
"Liabilities, Current": "-0.121",
"Other Net Income": "98.2",
"Comprehensive Net Income": "3.23",
"Economic Capital Ratio": "-35.8"
},
"2013": {
"Liabilities, Current": "9.71",
"Liabilities": "20.7",
"Stockholders Equity": "11.6",
"ECR before LimitedLiability": "84.7",
"Other Liabilities": "7.22",
"Liabilities, Non-Current": "5.29",
"Costs of Goods Sold": "79.1",
"Expenses": "-14.2",
"Net Income": "78.3",
"Research and Development Exp.": "4.51",
"Other Expenses": "25.7",
"Administrative and Marketing Exp.": "-134",
"Other Revenues": "-213",
"Revenues": "-213",
"Assets, Current": "5.56",
"Goodwill": "-2.05",
"Assets, Non-Current": "-0.619",
"Other Assets": "-1.06",
"Comprehensive Net Income": "78.3",
"Other Net Income": "157",
"Economic Capital Ratio": "31.9"
},
"2015": {
"Other Liabilities": "8.33",
"Liabilities": "17.9",
"Stockholders Equity": "26.8",
"ECR before LimitedLiability": "76.7",
"Liabilities, Current": "10.5",
"Goodwill": "-1.57",
"Assets": "3.83",
"Other Assets": "-1.14",
"Assets, Current": "11.0",
"Costs of Goods Sold": "74.3",
"Expenses": "15.5",
"Revenues": "-165",
"Net Income": "46.1",
"Other Expenses": "49.0",
"Administrative and Marketing Exp.": "-90.5",
"Research and Development Exp.": "-23.2",
"Other Revenues": "-165",
"Other Net Income": "98.8",
"Comprehensive Net Income": "56.2",
"Other Compr. Net Income": "9.20",
"Economic Capital Ratio": "29.4"
},
"2016": {
"Liabilities": "6.20",
"Stockholders Equity": "2.76",
"ECR before LimitedLiability": "68.1",
"Other Liabilities": "7.63",
"Liabilities, Current": "-1.60",
"Research and Development Exp.": "-5.36",
"Expenses": "19.8",
"Net Income": "33.3",
"Administrative and Marketing Exp.": "-156",
"Costs of Goods Sold": "35.6",
"Other Expenses": "39.6",
"Other Revenues": "-183",
"Revenues": "-183",
"Other Assets": "-5.13",
"Assets, Non-Current": "-4.18",
"Assets, Current": "2.37",
"Goodwill": "7.22",
"Other Net Income": "77.8",
"Comprehensive Net Income": "33.6",
"Other Compr. Net Income": "5.51",
"Economic Capital Ratio": "-15.1"
},
"2017": {
"Liabilities, Non-Current": "0.424",
"Liabilities": "2.17",
"Assets": "-44.8",
"Stockholders Equity": "-31.9",
"ECR before LimitedLiability": "22.5",
"Other Liabilities": "0.611",
"Liabilities, Current": "1.29",
"Assets, Current": "-30.1",
"Other Assets": "-4.84",
"Costs of Goods Sold": "-982",
"Expenses": "-89.4",
"Revenues": "185",
"Net Income": "33.2",
"Research and Development Exp.": "46.0",
"Administrative and Marketing Exp.": "120",
"Other Expenses": "100",
"Other Revenues": "185",
"Comprehensive Net Income": "28.7",
"Other Net Income": "-824",
"Other Compr. Net Income": "-0.408",
"Economic Capital Ratio": "-38.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001177845_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "7,100",
"Assets, Current": "12,660",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "6,583",
"Liabilities, Non-Current": "0",
"Other Assets": "363",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "8,102",
"Other Revenues": "0",
"Research and Development Exp.": "1,525"
},
"output_variables": {
"Liabilities": "6,583",
"Assets": "13,023",
"Expenses": "8,625",
"Revenues": "0",
"Stockholders Equity": "6,440",
"Net Income": "-523",
"Comprehensive Net Income": "-523",
"BaseVar": "81,060",
"ECR before LimitedLiability": "-13%",
"Economic Capital Ratio": "185%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "7,765",
"Assets, Current": "19,514",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "4,459",
"Liabilities, Non-Current": "230",
"Other Assets": "697",
"Other Compr. Net Income": "0",
"Other Expenses": "35",
"Other Liabilities": "0",
"Other Net Income": "10,300",
"Other Revenues": "0",
"Research and Development Exp.": "2,194"
},
"output_variables": {
"Liabilities": "4,689",
"Assets": "20,211",
"Expenses": "9,994",
"Revenues": "0",
"Stockholders Equity": "15,522",
"Net Income": "306",
"Comprehensive Net Income": "306",
"BaseVar": "98,902",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "263%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "10,455",
"Assets, Current": "34,286",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "5,008",
"Liabilities, Non-Current": "1,517",
"Other Assets": "1,030",
"Other Compr. Net Income": "0",
"Other Expenses": "39",
"Other Liabilities": "0",
"Other Net Income": "14,280",
"Other Revenues": "0",
"Research and Development Exp.": "3,537"
},
"output_variables": {
"Liabilities": "6,525",
"Assets": "35,316",
"Expenses": "14,031",
"Revenues": "0",
"Stockholders Equity": "28,791",
"Net Income": "249",
"Comprehensive Net Income": "249",
"BaseVar": "141,525",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "259%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "24,523",
"Assets, Current": "35,529",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "16,657",
"Liabilities, Current": "17,433",
"Liabilities, Non-Current": "4,568",
"Other Assets": "1,003",
"Other Compr. Net Income": "0",
"Other Expenses": "-6.0",
"Other Liabilities": "0",
"Other Net Income": "29,926",
"Other Revenues": "0",
"Research and Development Exp.": "5,771"
},
"output_variables": {
"Liabilities": "22,001",
"Assets": "53,189",
"Expenses": "30,288",
"Revenues": "0",
"Stockholders Equity": "31,188",
"Net Income": "-362",
"Comprehensive Net Income": "-362",
"BaseVar": "294,107",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "218%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "19,563",
"Assets, Current": "27,239",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "55,956",
"Goodwill": "16,584",
"Liabilities, Current": "12,753",
"Liabilities, Non-Current": "3,650",
"Other Assets": "1,862",
"Other Compr. Net Income": "0",
"Other Expenses": "129",
"Other Liabilities": "0",
"Other Net Income": "-370",
"Other Revenues": "77,928",
"Research and Development Exp.": "4,462"
},
"output_variables": {
"Liabilities": "16,403",
"Assets": "45,685",
"Expenses": "80,110",
"Revenues": "77,928",
"Stockholders Equity": "29,282",
"Net Income": "-2,552",
"Comprehensive Net Income": "-2,552",
"BaseVar": "705,862",
"ECR before LimitedLiability": "-23%",
"Economic Capital Ratio": "185%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.8517015923917246,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0001177845.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0001177845.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0001177845.svg"
},
{
"company_id": "0001580808",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0001580808.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0001580808.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001580808.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001580808_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001580808_main_keyfigs.svg",
"name": "A10 Networks Inc",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_computers/2017/backtesting_correlation/regression_0001580808.svg",
"report_text": "The relative strengths and weaknesses of A10 Networks Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of A10 Networks Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 114% points.The greatest weakness of A10 Networks Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 259% points.
The company's Economic Capital Ratio, given in the ranking table, is 185%, being 39% points below the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0001580808_2018_A10_Networks_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities": "-2.00",
"Stockholders Equity": "-5.15",
"ECR before LimitedLiability": "1.66",
"Other Liabilities": "-0.957",
"Liabilities, Non-Current": "-1.01",
"Assets, Current": "-1.13",
"Assets": "-14.9",
"Assets, Non-Current": "-2.09",
"Other Assets": "-6.66",
"Goodwill": "-9.33",
"Administrative and Marketing Exp.": "-140",
"Expenses": "-22.7",
"Revenues": "-183",
"Net Income": "-12.1",
"Costs of Goods Sold": "52.2",
"Other Expenses": "42.8",
"Research and Development Exp.": "-22.0",
"Other Revenues": "-183",
"Comprehensive Net Income": "-11.4",
"Other Net Income": "127",
"Economic Capital Ratio": "-41.1"
},
"2015": {
"Liabilities": "-1.78",
"Stockholders Equity": "-8.96",
"ECR before LimitedLiability": "-27.5",
"Liabilities, Non-Current": "-1.32",
"Goodwill": "-9.98",
"Assets": "-20.2",
"Other Assets": "-8.02",
"Assets, Current": "-7.39",
"Assets, Non-Current": "-3.72",
"Costs of Goods Sold": "53.5",
"Expenses": "-28.4",
"Revenues": "-160",
"Net Income": "-29.4",
"Other Expenses": "21.3",
"Administrative and Marketing Exp.": "-84.6",
"Research and Development Exp.": "-26.2",
"Other Revenues": "-160",
"Other Net Income": "104",
"Comprehensive Net Income": "-28.2",
"Other Compr. Net Income": "4.70",
"Economic Capital Ratio": "-74.8"
},
"2016": {
"Liabilities, Non-Current": "0.211",
"Liabilities": "0.153",
"Stockholders Equity": "-2.60",
"ECR before LimitedLiability": "30.8",
"Assets, Current": "0.393",
"Assets": "-3.78",
"Other Assets": "-1.57",
"Goodwill": "-2.48",
"Assets, Non-Current": "-1.50",
"Research and Development Exp.": "-59.3",
"Expenses": "-4.03",
"Revenues": "-186",
"Net Income": "-0.751",
"Administrative and Marketing Exp.": "-96.0",
"Costs of Goods Sold": "25.2",
"Other Expenses": "32.4",
"Other Revenues": "-186",
"Other Net Income": "94.6",
"Comprehensive Net Income": "0.144",
"Other Compr. Net Income": "0.966",
"Economic Capital Ratio": "-52.3"
},
"2017": {
"Liabilities, Non-Current": "0.270",
"Liabilities": "0.272",
"Stockholders Equity": "-0.474",
"ECR before LimitedLiability": "22.5",
"Assets, Non-Current": "-0.211",
"Assets": "-1.65",
"Assets, Current": "0.263",
"Goodwill": "-0.445",
"Other Assets": "-0.393",
"Costs of Goods Sold": "24.9",
"Expenses": "-0.396",
"Revenues": "-259",
"Net Income": "5.75",
"Research and Development Exp.": "-113",
"Administrative and Marketing Exp.": "-141",
"Other Expenses": "29.0",
"Other Revenues": "-259",
"Comprehensive Net Income": "4.72",
"Other Net Income": "114",
"Other Compr. Net Income": "-0.267",
"Economic Capital Ratio": "-39.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001580808_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "119,775",
"Assets, Current": "171,341",
"Assets, Non-Current": "4,859",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "70,685",
"Liabilities, Non-Current": "1,766",
"Other Assets": "10,780",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,330",
"Other Liabilities": "17,964",
"Other Net Income": "133,628",
"Other Revenues": "0",
"Research and Development Exp.": "49,903"
},
"output_variables": {
"Liabilities": "90,415",
"Assets": "186,980",
"Expenses": "168,348",
"Revenues": "0",
"Stockholders Equity": "96,565",
"Net Income": "-34,720",
"Comprehensive Net Income": "-34,720",
"BaseVar": "1,425,115",
"ECR before LimitedLiability": "-178%",
"Economic Capital Ratio": "160%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "131,586",
"Assets, Current": "179,250",
"Assets, Non-Current": "4,398",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "87,837",
"Liabilities, Non-Current": "1,414",
"Other Assets": "8,903",
"Other Compr. Net Income": "0",
"Other Expenses": "2,951",
"Other Liabilities": "23,232",
"Other Net Income": "149,346",
"Other Revenues": "0",
"Research and Development Exp.": "54,843"
},
"output_variables": {
"Liabilities": "112,483",
"Assets": "192,551",
"Expenses": "189,380",
"Revenues": "0",
"Stockholders Equity": "80,068",
"Net Income": "-40,034",
"Comprehensive Net Income": "-40,034",
"BaseVar": "1,595,490",
"ECR before LimitedLiability": "-197%",
"Economic Capital Ratio": "155%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "131,423",
"Assets, Current": "201,309",
"Assets, Non-Current": "3,870",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "102,710",
"Liabilities, Non-Current": "988",
"Other Assets": "16,159",
"Other Compr. Net Income": "0",
"Other Expenses": "2,846",
"Other Liabilities": "31,574",
"Other Net Income": "174,029",
"Other Revenues": "0",
"Research and Development Exp.": "60,700"
},
"output_variables": {
"Liabilities": "135,272",
"Assets": "221,338",
"Expenses": "194,969",
"Revenues": "0",
"Stockholders Equity": "86,066",
"Net Income": "-20,940",
"Comprehensive Net Income": "-20,940",
"BaseVar": "1,750,236",
"ECR before LimitedLiability": "-76%",
"Economic Capital Ratio": "181%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "129,492",
"Assets, Current": "203,802",
"Assets, Non-Current": "4,646",
"Costs of Goods Sold": "0",
"Goodwill": "6,497",
"Liabilities, Current": "92,726",
"Liabilities, Non-Current": "967",
"Other Assets": "9,913",
"Other Compr. Net Income": "-78",
"Other Expenses": "1,206",
"Other Liabilities": "32,779",
"Other Net Income": "182,938",
"Other Revenues": "0",
"Research and Development Exp.": "62,991"
},
"output_variables": {
"Liabilities": "126,472",
"Assets": "224,858",
"Expenses": "193,689",
"Revenues": "0",
"Stockholders Equity": "98,386",
"Net Income": "-10,751",
"Comprehensive Net Income": "-10,829",
"BaseVar": "1,780,428",
"ECR before LimitedLiability": "-25%",
"Economic Capital Ratio": "185%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 1.8510364570032325,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0001580808.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0001580808.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0001580808.svg"
},
{
"company_id": "0001327567",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0001327567.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0001327567.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001327567.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001327567_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001327567_main_keyfigs.svg",
"name": "Palo Alto Networks Inc",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_computers/2017/backtesting_correlation/regression_0001327567.svg",
"report_text": "The relative strengths and weaknesses of Palo Alto Networks Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Palo Alto Networks Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 40% points.The greatest weakness of Palo Alto Networks Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 159% points.
The company's Economic Capital Ratio, given in the ranking table, is 185%, being 39% points below the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0001327567_2018_Palo_Alto_Networks_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Current": "-0.0633",
"Liabilities": "0.131",
"ECR before LimitedLiability": "7.09",
"Other Liabilities": "0.105",
"Liabilities, Non-Current": "0.0962",
"Assets, Current": "1.34",
"Assets": "-0.0914",
"Goodwill": "-0.696",
"Assets, Non-Current": "-0.0854",
"Other Assets": "-0.0952",
"Costs of Goods Sold": "14.7",
"Expenses": "-35.2",
"Net Income": "1.22",
"Research and Development Exp.": "0.421",
"Other Expenses": "0.214",
"Administrative and Marketing Exp.": "-150",
"Other Revenues": "-214",
"Revenues": "-214",
"Comprehensive Net Income": "1.20",
"Other Net Income": "87.7",
"Economic Capital Ratio": "-45.7"
},
"2014": {
"Liabilities": "-0.715",
"Stockholders Equity": "7.23",
"ECR before LimitedLiability": "8.86",
"Other Liabilities": "-0.716",
"Assets, Current": "11.1",
"Assets": "19.4",
"Assets, Non-Current": "0.486",
"Other Assets": "3.22",
"Goodwill": "0.943",
"Administrative and Marketing Exp.": "-17.7",
"Expenses": "-13.4",
"Revenues": "-80.7",
"Net Income": "-17.2",
"Costs of Goods Sold": "27.3",
"Other Expenses": "-11.7",
"Research and Development Exp.": "3.82",
"Other Revenues": "-80.7",
"Comprehensive Net Income": "-17.1",
"Other Net Income": "53.2",
"Other Compr. Net Income": "0.452",
"Economic Capital Ratio": "-33.9"
},
"2015": {
"Other Liabilities": "0.169",
"Liabilities": "-0.523",
"Assets": "2.98",
"ECR before LimitedLiability": "-0.290",
"Liabilities, Current": "-0.881",
"Liabilities, Non-Current": "0.109",
"Other Assets": "3.01",
"Assets, Current": "0.139",
"Assets, Non-Current": "-0.118",
"Costs of Goods Sold": "14.1",
"Expenses": "-1.45",
"Net Income": "-3.34",
"Other Expenses": "3.20",
"Administrative and Marketing Exp.": "-49.2",
"Research and Development Exp.": "-1.31",
"Other Revenues": "-105",
"Revenues": "-105",
"Other Net Income": "25.7",
"Comprehensive Net Income": "-3.27",
"Other Compr. Net Income": "0.926",
"Economic Capital Ratio": "-47.6"
},
"2016": {
"Assets, Current": "2.30",
"Assets": "3.74",
"Stockholders Equity": "2.35",
"Other Liabilities": "0.213",
"ECR before LimitedLiability": "33.3",
"Other Assets": "2.49",
"Goodwill": "-0.491",
"Assets, Non-Current": "-0.501",
"Research and Development Exp.": "-2.05",
"Expenses": "-1.10",
"Revenues": "-124",
"Net Income": "-2.36",
"Administrative and Marketing Exp.": "-82.6",
"Costs of Goods Sold": "11.6",
"Other Expenses": "12.4",
"Other Revenues": "-124",
"Liabilities, Current": "-0.248",
"Other Net Income": "32.0",
"Comprehensive Net Income": "-2.27",
"Other Compr. Net Income": "0.492",
"Economic Capital Ratio": "-49.8"
},
"2017": {
"Assets": "2.66",
"Stockholders Equity": "1.50",
"ECR before LimitedLiability": "22.0",
"Assets, Current": "1.01",
"Goodwill": "-0.234",
"Other Assets": "1.45",
"Costs of Goods Sold": "12.3",
"Expenses": "0.519",
"Net Income": "-0.490",
"Research and Development Exp.": "-0.929",
"Administrative and Marketing Exp.": "-99.8",
"Other Expenses": "11.4",
"Other Revenues": "-159",
"Revenues": "-159",
"Liabilities, Non-Current": "0.196",
"Other Liabilities": "0.194",
"Liabilities, Current": "-0.346",
"Comprehensive Net Income": "-0.691",
"Other Net Income": "40.0",
"Other Compr. Net Income": "-0.305",
"Economic Capital Ratio": "-39.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001327567_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "242,490",
"Assets, Current": "529,699",
"Assets, Non-Current": "6,507",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "206,102",
"Liabilities, Non-Current": "0",
"Other Assets": "49,400",
"Other Compr. Net Income": "-16",
"Other Expenses": "10,590",
"Other Liabilities": "0",
"Other Net Income": "286,316",
"Other Revenues": "0",
"Research and Development Exp.": "62,482"
},
"output_variables": {
"Liabilities": "206,102",
"Assets": "585,606",
"Expenses": "315,562",
"Revenues": "0",
"Stockholders Equity": "379,504",
"Net Income": "-29,246",
"Comprehensive Net Income": "-29,262",
"BaseVar": "2,959,922",
"ECR before LimitedLiability": "-15%",
"Economic Capital Ratio": "185%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "407,912",
"Assets, Current": "958,326",
"Assets, Non-Current": "66,528",
"Costs of Goods Sold": "0",
"Goodwill": "202,988",
"Liabilities, Current": "348,171",
"Liabilities, Non-Current": "0",
"Other Assets": "250,624",
"Other Compr. Net Income": "-89",
"Other Expenses": "147,348",
"Other Liabilities": "0",
"Other Net Income": "433,621",
"Other Revenues": "0",
"Research and Development Exp.": "104,813"
},
"output_variables": {
"Liabilities": "348,171",
"Assets": "1,478,466",
"Expenses": "660,073",
"Revenues": "0",
"Stockholders Equity": "1,130,295",
"Net Income": "-226,452",
"Comprehensive Net Income": "-226,541",
"BaseVar": "5,572,834",
"ECR before LimitedLiability": "-149%",
"Economic Capital Ratio": "167%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "624,261",
"Assets, Current": "1,074,030",
"Assets, Non-Current": "73,251",
"Costs of Goods Sold": "0",
"Goodwill": "216,178",
"Liabilities, Current": "1,032,227",
"Liabilities, Non-Current": "0",
"Other Assets": "601,719",
"Other Compr. Net Income": "17",
"Other Expenses": "31,730",
"Other Liabilities": "0",
"Other Net Income": "676,837",
"Other Revenues": "0",
"Research and Development Exp.": "185,828"
},
"output_variables": {
"Liabilities": "1,032,227",
"Assets": "1,965,178",
"Expenses": "841,819",
"Revenues": "0",
"Stockholders Equity": "932,951",
"Net Income": "-164,982",
"Comprehensive Net Income": "-164,965",
"BaseVar": "7,968,249",
"ECR before LimitedLiability": "-63%",
"Economic Capital Ratio": "182%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "914,400",
"Assets, Current": "1,719,100",
"Assets, Non-Current": "64,600",
"Costs of Goods Sold": "0",
"Goodwill": "207,500",
"Liabilities, Current": "846,800",
"Liabilities, Non-Current": "0",
"Other Assets": "770,000",
"Other Compr. Net Income": "1,100",
"Other Expenses": "44,200",
"Other Liabilities": "0",
"Other Net Income": "1,016,900",
"Other Revenues": "0",
"Research and Development Exp.": "284,200"
},
"output_variables": {
"Liabilities": "846,800",
"Assets": "2,761,200",
"Expenses": "1,242,800",
"Revenues": "0",
"Stockholders Equity": "1,914,400",
"Net Income": "-225,900",
"Comprehensive Net Income": "-224,800",
"BaseVar": "11,435,008",
"ECR before LimitedLiability": "-53%",
"Economic Capital Ratio": "183%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "1,117,400",
"Assets, Current": "1,976,300",
"Assets, Non-Current": "169,100",
"Costs of Goods Sold": "0",
"Goodwill": "292,500",
"Liabilities, Current": "1,201,300",
"Liabilities, Non-Current": "0",
"Other Assets": "1,000,400",
"Other Compr. Net Income": "-4,400",
"Other Expenses": "47,000",
"Other Liabilities": "0",
"Other Net Income": "1,295,200",
"Other Revenues": "0",
"Research and Development Exp.": "347,400"
},
"output_variables": {
"Liabilities": "1,201,300",
"Assets": "3,438,300",
"Expenses": "1,511,800",
"Revenues": "0",
"Stockholders Equity": "2,237,000",
"Net Income": "-216,600",
"Comprehensive Net Income": "-221,000",
"BaseVar": "14,296,364",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "185%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 1.8468967725454057,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0001327567.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0001327567.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0001327567.svg"
},
{
"company_id": "0001370880",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0001370880.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0001370880.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001370880.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001370880_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001370880_main_keyfigs.svg",
"name": "Mandiant Inc",
"rank": 20,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Mandiant Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Mandiant Inc compared to the market average is the variable Assets, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Mandiant Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 175%, being 49% points below the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0001370880_2018_Mandiant_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Current": "-0.158",
"Liabilities": "-0.344",
"Stockholders Equity": "6.10",
"ECR before LimitedLiability": "4.31",
"Other Liabilities": "-0.236",
"Assets, Current": "0.242",
"Assets": "40.0",
"Goodwill": "38.5",
"Assets, Non-Current": "-0.231",
"Other Assets": "0.112",
"Costs of Goods Sold": "5.71",
"Expenses": "-0.295",
"Revenues": "-42.7",
"Net Income": "-32.1",
"Research and Development Exp.": "-1.22",
"Other Expenses": "10.6",
"Administrative and Marketing Exp.": "-43.6",
"Other Revenues": "-42.7",
"Comprehensive Net Income": "-32.1",
"Other Net Income": "1.59",
"Economic Capital Ratio": "-48.5"
},
"2014": {
"Liabilities, Current": "1.73",
"Liabilities": "1.98",
"Assets": "63.8",
"Stockholders Equity": "10.4",
"ECR before LimitedLiability": "-28.9",
"Other Liabilities": "1.62",
"Liabilities, Non-Current": "-1.31",
"Assets, Non-Current": "-2.58",
"Other Assets": "-3.00",
"Goodwill": "72.9",
"Administrative and Marketing Exp.": "-51.1",
"Expenses": "-35.0",
"Revenues": "-44.4",
"Net Income": "-55.7",
"Costs of Goods Sold": "24.6",
"Other Expenses": "27.5",
"Research and Development Exp.": "-21.6",
"Other Revenues": "-44.4",
"Comprehensive Net Income": "-55.7",
"Other Net Income": "5.48",
"Economic Capital Ratio": "-71.7"
},
"2015": {
"Other Liabilities": "9.18",
"Liabilities": "8.62",
"Stockholders Equity": "1.40",
"ECR before LimitedLiability": "-32.0",
"Goodwill": "24.5",
"Assets": "33.2",
"Other Assets": "-2.64",
"Assets, Current": "11.0",
"Assets, Non-Current": "-2.08",
"Costs of Goods Sold": "19.5",
"Expenses": "-18.4",
"Revenues": "-29.2",
"Net Income": "-37.9",
"Other Expenses": "5.54",
"Administrative and Marketing Exp.": "-23.3",
"Research and Development Exp.": "-15.2",
"Other Revenues": "-29.2",
"Other Net Income": "-4.66",
"Comprehensive Net Income": "-35.1",
"Other Compr. Net Income": "1.58",
"Economic Capital Ratio": "-79.3"
},
"2016": {
"Liabilities, Non-Current": "-0.666",
"Liabilities": "6.87",
"ECR before LimitedLiability": "8.09",
"Other Liabilities": "7.03",
"Assets, Current": "4.71",
"Assets": "27.2",
"Other Assets": "-2.50",
"Goodwill": "29.7",
"Assets, Non-Current": "-2.69",
"Research and Development Exp.": "-13.9",
"Expenses": "-10.6",
"Net Income": "-27.4",
"Administrative and Marketing Exp.": "-15.9",
"Costs of Goods Sold": "14.2",
"Other Expenses": "10.1",
"Other Revenues": "-23.7",
"Revenues": "-23.7",
"Other Net Income": "-2.43",
"Other Compr. Net Income": "0.867",
"Comprehensive Net Income": "-27.3",
"Economic Capital Ratio": "-75.0"
},
"2017": {
"Liabilities": "0.791",
"Stockholders Equity": "0.351",
"ECR before LimitedLiability": "12.2",
"Other Liabilities": "0.732",
"Assets, Non-Current": "-0.862",
"Assets": "17.1",
"Assets, Current": "3.31",
"Goodwill": "15.2",
"Other Assets": "-1.17",
"Costs of Goods Sold": "12.8",
"Expenses": "0.308",
"Revenues": "-31.1",
"Net Income": "-10.2",
"Research and Development Exp.": "-7.02",
"Administrative and Marketing Exp.": "-7.37",
"Other Expenses": "8.88",
"Other Revenues": "-31.1",
"Comprehensive Net Income": "-10.4",
"Other Net Income": "9.18",
"Other Compr. Net Income": "-0.574",
"Economic Capital Ratio": "-49.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001370880_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "219,969",
"Assets, Current": "315,167",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "987,704",
"Liabilities, Current": "203,965",
"Liabilities, Non-Current": "2,120",
"Other Assets": "73,442",
"Other Compr. Net Income": "0",
"Other Expenses": "-58,772",
"Other Liabilities": "122,126",
"Other Net Income": "106,598",
"Other Revenues": "0",
"Research and Development Exp.": "66,036"
},
"output_variables": {
"Liabilities": "328,211",
"Assets": "1,376,313",
"Expenses": "227,233",
"Revenues": "0",
"Stockholders Equity": "1,048,102",
"Net Income": "-120,635",
"Comprehensive Net Income": "-120,635",
"BaseVar": "2,274,382",
"ECR before LimitedLiability": "-59%",
"Economic Capital Ratio": "183%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "522,250",
"Assets, Current": "657,137",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "1,011,913",
"Liabilities, Current": "327,081",
"Liabilities, Non-Current": "7,403",
"Other Assets": "89,831",
"Other Compr. Net Income": "-441",
"Other Expenses": "-32,301",
"Other Liabilities": "173,569",
"Other Net Income": "249,346",
"Other Revenues": "0",
"Research and Development Exp.": "203,187"
},
"output_variables": {
"Liabilities": "508,053",
"Assets": "1,758,881",
"Expenses": "693,136",
"Revenues": "0",
"Stockholders Equity": "1,250,828",
"Net Income": "-443,790",
"Comprehensive Net Income": "-444,231",
"BaseVar": "5,150,319",
"ECR before LimitedLiability": "-279%",
"Economic Capital Ratio": "130%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "617,956",
"Assets, Current": "1,387,259",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "964,848",
"Liabilities, Current": "457,933",
"Liabilities, Non-Current": "11,141",
"Other Assets": "89,366",
"Other Compr. Net Income": "-1,784",
"Other Expenses": "31,206",
"Other Liabilities": "928,027",
"Other Net Income": "389,414",
"Other Revenues": "0",
"Research and Development Exp.": "279,467"
},
"output_variables": {
"Liabilities": "1,397,101",
"Assets": "2,441,473",
"Expenses": "928,629",
"Revenues": "0",
"Stockholders Equity": "1,044,372",
"Net Income": "-539,215",
"Comprehensive Net Income": "-540,999",
"BaseVar": "7,541,750",
"ECR before LimitedLiability": "-213%",
"Economic Capital Ratio": "151%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "579,338",
"Assets, Current": "1,087,911",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "1,222,292",
"Liabilities, Current": "536,388",
"Liabilities, Non-Current": "7,087",
"Other Assets": "72,762",
"Other Compr. Net Income": "483",
"Other Expenses": "66,778",
"Other Liabilities": "998,378",
"Other Net Income": "445,581",
"Other Revenues": "0",
"Research and Development Exp.": "279,594"
},
"output_variables": {
"Liabilities": "1,541,853",
"Assets": "2,382,965",
"Expenses": "925,710",
"Revenues": "0",
"Stockholders Equity": "841,112",
"Net Income": "-480,129",
"Comprehensive Net Income": "-479,646",
"BaseVar": "7,806,166",
"ECR before LimitedLiability": "-187%",
"Economic Capital Ratio": "158%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "497,532",
"Assets, Current": "1,077,138",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "1,172,049",
"Liabilities, Current": "557,905",
"Liabilities, Non-Current": "22,102",
"Other Assets": "82,894",
"Other Compr. Net Income": "-1,139",
"Other Expenses": "54,398",
"Other Liabilities": "1,007,258",
"Other Net Income": "491,512",
"Other Revenues": "0",
"Research and Development Exp.": "243,273"
},
"output_variables": {
"Liabilities": "1,587,265",
"Assets": "2,332,081",
"Expenses": "795,203",
"Revenues": "0",
"Stockholders Equity": "744,816",
"Net Income": "-303,691",
"Comprehensive Net Income": "-304,830",
"BaseVar": "7,445,931",
"ECR before LimitedLiability": "-114%",
"Economic Capital Ratio": "175%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 1.7489013986875135,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0001370880.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0001370880.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0001370880.svg"
},
{
"company_id": "0001036044",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0001036044.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0001036044.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001036044.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001036044_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001036044_main_keyfigs.svg",
"name": "Identiv Inc",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_computers/2017/backtesting_correlation/regression_0001036044.svg",
"report_text": "The relative strengths and weaknesses of Identiv Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Identiv Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 167% points.The greatest weakness of Identiv Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 480% points.
The company's Economic Capital Ratio, given in the ranking table, is 171%, being 53% points below the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0001036044_2018_Identiv_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "0.587",
"Stockholders Equity": "-0.857",
"ECR before LimitedLiability": "-0.413",
"Liabilities, Current": "0.582",
"Assets, Non-Current": "-0.467",
"Assets": "-1.22",
"Assets, Current": "-5.56",
"Goodwill": "7.05",
"Other Assets": "-0.800",
"Research and Development Exp.": "15.2",
"Expenses": "-76.9",
"Revenues": "139",
"Net Income": "-0.532",
"Costs of Goods Sold": "-257",
"Other Expenses": "31.8",
"Administrative and Marketing Exp.": "-1.07",
"Other Revenues": "139",
"Comprehensive Net Income": "-0.307",
"Other Net Income": "-281",
"Other Compr. Net Income": "0.292",
"Economic Capital Ratio": "-49.5"
},
"2012": {
"Liabilities": "-22.1",
"Stockholders Equity": "-12.6",
"ECR before LimitedLiability": "-119",
"Liabilities, Current": "-18.7",
"Assets, Non-Current": "-11.9",
"Assets": "-78.8",
"Other Assets": "-15.7",
"Assets, Current": "-73.7",
"Goodwill": "17.4",
"Costs of Goods Sold": "-113",
"Expenses": "-110",
"Revenues": "54.4",
"Net Income": "-121",
"Research and Development Exp.": "32.4",
"Administrative and Marketing Exp.": "20.5",
"Other Expenses": "-75.1",
"Other Revenues": "54.4",
"Other Net Income": "-166",
"Comprehensive Net Income": "-115",
"Other Compr. Net Income": "8.08",
"Economic Capital Ratio": "-165"
},
"2013": {
"Liabilities, Current": "-26.9",
"Liabilities": "-35.4",
"Stockholders Equity": "-18.5",
"ECR before LimitedLiability": "-146",
"Liabilities, Non-Current": "-5.42",
"Assets, Current": "-91.8",
"Assets": "-117",
"Goodwill": "-23.8",
"Assets, Non-Current": "-12.7",
"Other Assets": "-25.0",
"Costs of Goods Sold": "-138",
"Expenses": "-79.8",
"Revenues": "32.0",
"Net Income": "-129",
"Research and Development Exp.": "25.9",
"Other Expenses": "-67.9",
"Administrative and Marketing Exp.": "23.7",
"Other Revenues": "32.0",
"Comprehensive Net Income": "-125",
"Other Net Income": "-352",
"Economic Capital Ratio": "-199"
},
"2014": {
"Liabilities, Current": "-4.20",
"Liabilities": "-5.30",
"Stockholders Equity": "-9.20",
"ECR before LimitedLiability": "-3.76",
"Assets, Current": "-18.0",
"Assets": "-24.4",
"Assets, Non-Current": "-3.95",
"Other Assets": "-9.99",
"Goodwill": "-5.15",
"Administrative and Marketing Exp.": "32.1",
"Expenses": "-23.9",
"Revenues": "147",
"Net Income": "-9.01",
"Costs of Goods Sold": "-226",
"Other Expenses": "23.2",
"Research and Development Exp.": "50.0",
"Other Revenues": "147",
"Comprehensive Net Income": "-5.87",
"Other Net Income": "-308",
"Other Compr. Net Income": "3.55",
"Economic Capital Ratio": "-46.5"
},
"2015": {
"Other Liabilities": "4.77",
"Liabilities": "-19.1",
"Stockholders Equity": "-11.8",
"ECR before LimitedLiability": "-162",
"Liabilities, Current": "-22.2",
"Goodwill": "-25.8",
"Assets": "-102",
"Other Assets": "-9.94",
"Assets, Current": "-69.6",
"Assets, Non-Current": "-8.97",
"Costs of Goods Sold": "-119",
"Expenses": "-105",
"Revenues": "20.8",
"Net Income": "-161",
"Other Expenses": "-8.91",
"Research and Development Exp.": "10.6",
"Other Revenues": "20.8",
"Other Net Income": "-276",
"Comprehensive Net Income": "-156",
"Other Compr. Net Income": "4.30",
"Economic Capital Ratio": "-209"
},
"2016": {
"Liabilities, Non-Current": "-3.84",
"Liabilities": "-10.4",
"Stockholders Equity": "-22.4",
"ECR before LimitedLiability": "-27.7",
"Liabilities, Current": "-7.57",
"Assets, Current": "-37.1",
"Assets": "-52.5",
"Other Assets": "-11.0",
"Goodwill": "-24.2",
"Assets, Non-Current": "-15.0",
"Research and Development Exp.": "32.1",
"Expenses": "-42.7",
"Revenues": "121",
"Net Income": "-47.1",
"Administrative and Marketing Exp.": "43.1",
"Costs of Goods Sold": "-255",
"Other Expenses": "55.2",
"Other Revenues": "121",
"Other Net Income": "-444",
"Comprehensive Net Income": "-45.4",
"Economic Capital Ratio": "-111"
},
"2017": {
"Liabilities": "-1.53",
"Stockholders Equity": "-6.80",
"ECR before LimitedLiability": "8.59",
"Liabilities, Current": "-0.784",
"Assets, Non-Current": "-3.44",
"Assets": "-13.1",
"Assets, Current": "-7.78",
"Goodwill": "-7.92",
"Other Assets": "-4.98",
"Costs of Goods Sold": "-360",
"Expenses": "-5.43",
"Revenues": "167",
"Net Income": "-1.65",
"Research and Development Exp.": "25.6",
"Administrative and Marketing Exp.": "61.5",
"Other Expenses": "81.3",
"Other Revenues": "167",
"Comprehensive Net Income": "-1.01",
"Other Net Income": "-480",
"Other Compr. Net Income": "0.677",
"Economic Capital Ratio": "-52.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001036044_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "46,003",
"Assets, Current": "42,506",
"Assets, Non-Current": "501",
"Costs of Goods Sold": "59,906",
"Goodwill": "94,405",
"Liabilities, Current": "25,762",
"Liabilities, Non-Current": "6,292",
"Other Assets": "6,699",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,441",
"Other Liabilities": "14,586",
"Other Net Income": "-1,185",
"Other Revenues": "102,708",
"Research and Development Exp.": "7,025"
},
"output_variables": {
"Liabilities": "46,640",
"Assets": "144,111",
"Expenses": "111,493",
"Revenues": "102,708",
"Stockholders Equity": "97,471",
"Net Income": "-9,970",
"Comprehensive Net Income": "-9,970",
"BaseVar": "1,012,920",
"ECR before LimitedLiability": "-38%",
"Economic Capital Ratio": "184%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "42,206",
"Assets, Current": "37,190",
"Assets, Non-Current": "1,671",
"Costs of Goods Sold": "56,163",
"Goodwill": "57,152",
"Liabilities, Current": "37,318",
"Liabilities, Non-Current": "11,700",
"Other Assets": "8,892",
"Other Compr. Net Income": "2,834",
"Other Expenses": "39,713",
"Other Liabilities": "6,297",
"Other Net Income": "-1,420",
"Other Revenues": "94,599",
"Research and Development Exp.": "8,665"
},
"output_variables": {
"Liabilities": "55,315",
"Assets": "104,905",
"Expenses": "146,747",
"Revenues": "94,599",
"Stockholders Equity": "49,590",
"Net Income": "-53,568",
"Comprehensive Net Income": "-50,734",
"BaseVar": "1,126,366",
"ECR before LimitedLiability": "-509%",
"Economic Capital Ratio": "56%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "33,158",
"Assets, Current": "32,829",
"Assets, Non-Current": "867",
"Costs of Goods Sold": "41,970",
"Goodwill": "19,175",
"Liabilities, Current": "24,378",
"Liabilities, Non-Current": "3,989",
"Other Assets": "5,888",
"Other Compr. Net Income": "781",
"Other Expenses": "17,567",
"Other Liabilities": "5,648",
"Other Net Income": "-12,436",
"Other Revenues": "75,610",
"Research and Development Exp.": "6,277"
},
"output_variables": {
"Liabilities": "34,015",
"Assets": "58,759",
"Expenses": "98,972",
"Revenues": "75,610",
"Stockholders Equity": "24,744",
"Net Income": "-35,798",
"Comprehensive Net Income": "-35,017",
"BaseVar": "846,411",
"ECR before LimitedLiability": "-616%",
"Economic Capital Ratio": "32%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "33,386",
"Assets, Current": "61,615",
"Assets, Non-Current": "1,371",
"Costs of Goods Sold": "47,793",
"Goodwill": "17,583",
"Liabilities, Current": "19,635",
"Liabilities, Non-Current": "14,568",
"Other Assets": "5,311",
"Other Compr. Net Income": "581",
"Other Expenses": "6,703",
"Other Liabilities": "5,545",
"Other Net Income": "-4,368",
"Other Revenues": "81,249",
"Research and Development Exp.": "6,902"
},
"output_variables": {
"Liabilities": "39,748",
"Assets": "85,880",
"Expenses": "94,784",
"Revenues": "81,249",
"Stockholders Equity": "46,132",
"Net Income": "-17,903",
"Comprehensive Net Income": "-17,322",
"BaseVar": "833,797",
"ECR before LimitedLiability": "-198%",
"Economic Capital Ratio": "155%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "39,840",
"Assets, Current": "41,274",
"Assets, Non-Current": "1,129",
"Costs of Goods Sold": "37,645",
"Goodwill": "0",
"Liabilities, Current": "16,216",
"Liabilities, Non-Current": "5,386",
"Other Assets": "11,493",
"Other Compr. Net Income": "606",
"Other Expenses": "10,259",
"Other Liabilities": "18,104",
"Other Net Income": "-3,119",
"Other Revenues": "60,794",
"Research and Development Exp.": "9,151"
},
"output_variables": {
"Liabilities": "39,706",
"Assets": "53,896",
"Expenses": "96,895",
"Revenues": "60,794",
"Stockholders Equity": "14,190",
"Net Income": "-39,220",
"Comprehensive Net Income": "-38,614",
"BaseVar": "734,425",
"ECR before LimitedLiability": "-688%",
"Economic Capital Ratio": "21%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "25,341",
"Assets, Current": "31,652",
"Assets, Non-Current": "712",
"Costs of Goods Sold": "32,439",
"Goodwill": "0",
"Liabilities, Current": "22,566",
"Liabilities, Non-Current": "4,322",
"Other Assets": "8,236",
"Other Compr. Net Income": "-168",
"Other Expenses": "3,220",
"Other Liabilities": "9,779",
"Other Net Income": "-2,351",
"Other Revenues": "56,168",
"Research and Development Exp.": "6,520"
},
"output_variables": {
"Liabilities": "36,667",
"Assets": "40,600",
"Expenses": "67,520",
"Revenues": "56,168",
"Stockholders Equity": "3,933",
"Net Income": "-13,703",
"Comprehensive Net Income": "-13,871",
"BaseVar": "576,275",
"ECR before LimitedLiability": "-301%",
"Economic Capital Ratio": "122%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "20,693",
"Assets, Current": "44,239",
"Assets, Non-Current": "715",
"Costs of Goods Sold": "38,059",
"Goodwill": "0",
"Liabilities, Current": "21,205",
"Liabilities, Non-Current": "3,383",
"Other Assets": "6,408",
"Other Compr. Net Income": "636",
"Other Expenses": "-263",
"Other Liabilities": "2,921",
"Other Net Income": "-3,736",
"Other Revenues": "60,219",
"Research and Development Exp.": "6,146"
},
"output_variables": {
"Liabilities": "27,509",
"Assets": "51,362",
"Expenses": "64,635",
"Revenues": "60,219",
"Stockholders Equity": "23,853",
"Net Income": "-8,152",
"Comprehensive Net Income": "-7,516",
"BaseVar": "589,938",
"ECR before LimitedLiability": "-132%",
"Economic Capital Ratio": "171%"
}
}
},
"top_rated": false,
"trend": 7.0,
"value": 1.7123479739739629,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0001036044.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0001036044.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0001036044.svg"
},
{
"company_id": "0001447599",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0001447599.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0001447599.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001447599.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001447599_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001447599_main_keyfigs.svg",
"name": "Fitbit INC",
"rank": 22,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Fitbit INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Fitbit INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 157% points.The greatest weakness of Fitbit INC is the variable Other Net Income, reducing the Economic Capital Ratio by 359% points.
The company's Economic Capital Ratio, given in the ranking table, is 163%, being 61% points below the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0001447599_2018_Fitbit_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Other Liabilities": "24.9",
"Liabilities": "63.9",
"Assets": "31.3",
"Stockholders Equity": "-29.6",
"ECR before LimitedLiability": "167",
"Liabilities, Current": "36.0",
"Liabilities, Non-Current": "13.8",
"Goodwill": "11.5",
"Assets, Current": "18.7",
"Costs of Goods Sold": "-406",
"Expenses": "14.9",
"Revenues": "342",
"Net Income": "166",
"Other Expenses": "30.8",
"Administrative and Marketing Exp.": "192",
"Research and Development Exp.": "118",
"Other Revenues": "342",
"Other Net Income": "-649",
"Comprehensive Net Income": "168",
"Other Compr. Net Income": "18.2",
"Economic Capital Ratio": "120"
},
"2016": {
"Liabilities": "1.25",
"Stockholders Equity": "-8.98",
"ECR before LimitedLiability": "35.0",
"Liabilities, Current": "0.506",
"Assets, Current": "-0.754",
"Assets": "-25.8",
"Other Assets": "-0.498",
"Goodwill": "-0.699",
"Assets, Non-Current": "-0.579",
"Research and Development Exp.": "3.23",
"Expenses": "-49.3",
"Revenues": "182",
"Net Income": "9.36",
"Administrative and Marketing Exp.": "71.2",
"Costs of Goods Sold": "-481",
"Other Expenses": "55.9",
"Other Revenues": "182",
"Other Net Income": "-579",
"Comprehensive Net Income": "11.3",
"Other Compr. Net Income": "0.611",
"Economic Capital Ratio": "-48.2"
},
"2017": {
"Liabilities, Non-Current": "-1.42",
"Liabilities": "-3.50",
"Stockholders Equity": "-6.34",
"Economic Capital Ratio": "-60.7",
"Other Liabilities": "-1.65",
"Assets, Non-Current": "-4.55",
"Assets": "-17.8",
"Assets, Current": "-7.57",
"Goodwill": "-9.47",
"Other Assets": "-7.77",
"Costs of Goods Sold": "-257",
"Expenses": "-20.3",
"Net Income": "-10.3",
"Research and Development Exp.": "-8.54",
"Administrative and Marketing Exp.": "64.4",
"Other Expenses": "56.1",
"Other Revenues": "157",
"Revenues": "157",
"Comprehensive Net Income": "-12.0",
"Other Compr. Net Income": "-2.22",
"Other Net Income": "-359"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001447599_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "410,534",
"Assets, Current": "1,355,414",
"Assets, Non-Current": "1,758",
"Costs of Goods Sold": "956,935",
"Goodwill": "34,373",
"Liabilities, Current": "508,257",
"Liabilities, Non-Current": "29,358",
"Other Assets": "127,521",
"Other Compr. Net Income": "654",
"Other Expenses": "104,568",
"Other Liabilities": "0",
"Other Net Income": "-60,249",
"Other Revenues": "1,857,998",
"Research and Development Exp.": "150,035"
},
"output_variables": {
"Liabilities": "537,615",
"Assets": "1,519,066",
"Expenses": "1,622,072",
"Revenues": "1,857,998",
"Stockholders Equity": "981,451",
"Net Income": "175,677",
"Comprehensive Net Income": "176,331",
"BaseVar": "16,112,885",
"ECR before LimitedLiability": "194%",
"Economic Capital Ratio": "350%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "638,158",
"Assets, Current": "1,480,571",
"Assets, Non-Current": "10,448",
"Costs of Goods Sold": "1,323,577",
"Goodwill": "78,557",
"Liabilities, Current": "761,932",
"Liabilities, Non-Current": "59,762",
"Other Assets": "250,650",
"Other Compr. Net Income": "-1,669",
"Other Expenses": "-6,518",
"Other Liabilities": "0",
"Other Net Income": "3,170",
"Other Revenues": "2,169,461",
"Research and Development Exp.": "320,191"
},
"output_variables": {
"Liabilities": "821,694",
"Assets": "1,820,226",
"Expenses": "2,275,408",
"Revenues": "2,169,461",
"Stockholders Equity": "998,532",
"Net Income": "-102,777",
"Comprehensive Net Income": "-104,446",
"BaseVar": "20,276,716",
"ECR before LimitedLiability": "-30%",
"Economic Capital Ratio": "185%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "548,976",
"Assets, Current": "1,384,365",
"Assets, Non-Current": "15,420",
"Costs of Goods Sold": "924,618",
"Goodwill": "73,392",
"Liabilities, Current": "701,300",
"Liabilities, Non-Current": "49,884",
"Other Assets": "108,898",
"Other Compr. Net Income": "969",
"Other Expenses": "82,548",
"Other Liabilities": "6,928",
"Other Net Income": "6,443",
"Other Revenues": "1,615,519",
"Research and Development Exp.": "343,012"
},
"output_variables": {
"Liabilities": "758,112",
"Assets": "1,582,075",
"Expenses": "1,899,154",
"Revenues": "1,615,519",
"Stockholders Equity": "823,963",
"Net Income": "-277,192",
"Comprehensive Net Income": "-276,223",
"BaseVar": "16,174,176",
"ECR before LimitedLiability": "-166%",
"Economic Capital Ratio": "163%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 1.6345257826586264,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0001447599.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0001447599.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0001447599.svg"
},
{
"company_id": "0000949158",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0000949158.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0000949158.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000949158.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000949158_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000949158_main_keyfigs.svg",
"name": "CRAY INC",
"rank": 23,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of CRAY INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of CRAY INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 120% points.The greatest weakness of CRAY INC is the variable Other Net Income, reducing the Economic Capital Ratio by 224% points.
The company's Economic Capital Ratio, given in the ranking table, is 146%, being 78% points below the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0000949158_2018_CRAY_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "5.20",
"Liabilities": "17.2",
"Assets": "0.671",
"Stockholders Equity": "-22.2",
"ECR before LimitedLiability": "94.9",
"Liabilities, Non-Current": "6.42",
"Liabilities, Current": "6.59",
"Goodwill": "0.385",
"Other Assets": "0.190",
"Research and Development Exp.": "-34.0",
"Expenses": "-42.1",
"Revenues": "220",
"Net Income": "95.3",
"Costs of Goods Sold": "-306",
"Other Expenses": "104",
"Administrative and Marketing Exp.": "104",
"Other Revenues": "220",
"Comprehensive Net Income": "95.6",
"Other Net Income": "-283",
"Other Compr. Net Income": "3.62",
"Economic Capital Ratio": "45.8"
},
"2012": {
"Liabilities": "81.7",
"Stockholders Equity": "-14.3",
"ECR before LimitedLiability": "348",
"Liabilities, Non-Current": "25.6",
"Liabilities, Current": "59.7",
"Assets, Non-Current": "8.28",
"Assets": "77.2",
"Other Assets": "19.9",
"Assets, Current": "33.6",
"Goodwill": "39.7",
"Costs of Goods Sold": "-393",
"Expenses": "79.9",
"Revenues": "351",
"Net Income": "347",
"Research and Development Exp.": "48.5",
"Administrative and Marketing Exp.": "249",
"Other Expenses": "104",
"Other Revenues": "351",
"Other Net Income": "-108",
"Comprehensive Net Income": "346",
"Economic Capital Ratio": "302"
},
"2013": {
"Liabilities, Current": "22.3",
"Liabilities": "30.4",
"Assets": "0.633",
"Stockholders Equity": "-21.0",
"ECR before LimitedLiability": "101",
"Other Liabilities": "1.36",
"Liabilities, Non-Current": "8.88",
"Assets, Current": "0.221",
"Goodwill": "0.352",
"Costs of Goods Sold": "-371",
"Expenses": "-35.3",
"Revenues": "232",
"Net Income": "102",
"Research and Development Exp.": "39.2",
"Other Expenses": "60.7",
"Administrative and Marketing Exp.": "142",
"Other Revenues": "232",
"Comprehensive Net Income": "101",
"Other Net Income": "-282",
"Other Compr. Net Income": "-7.63",
"Economic Capital Ratio": "48.1"
},
"2014": {
"Liabilities, Current": "24.1",
"Liabilities": "45.6",
"Assets": "17.4",
"Stockholders Equity": "-6.78",
"ECR before LimitedLiability": "188",
"Other Liabilities": "14.6",
"Liabilities, Non-Current": "12.5",
"Assets, Current": "7.18",
"Goodwill": "9.13",
"Administrative and Marketing Exp.": "177",
"Expenses": "27.2",
"Revenues": "295",
"Net Income": "173",
"Costs of Goods Sold": "-426",
"Other Expenses": "165",
"Research and Development Exp.": "21.8",
"Other Revenues": "295",
"Comprehensive Net Income": "176",
"Other Net Income": "-313",
"Other Compr. Net Income": "11.2",
"Economic Capital Ratio": "146"
},
"2015": {
"Other Liabilities": "13.5",
"Liabilities": "50.5",
"Assets": "3.15",
"Stockholders Equity": "-22.9",
"ECR before LimitedLiability": "103",
"Liabilities, Current": "33.0",
"Liabilities, Non-Current": "12.1",
"Goodwill": "1.22",
"Assets, Current": "1.86",
"Costs of Goods Sold": "-553",
"Expenses": "-47.7",
"Revenues": "275",
"Net Income": "100",
"Other Expenses": "80.5",
"Administrative and Marketing Exp.": "194",
"Research and Development Exp.": "59.1",
"Other Revenues": "275",
"Other Net Income": "-531",
"Comprehensive Net Income": "102",
"Other Compr. Net Income": "20.8",
"Economic Capital Ratio": "55.2"
},
"2016": {
"Liabilities, Non-Current": "12.9",
"Liabilities": "40.8",
"Assets": "-7.86",
"Stockholders Equity": "-4.51",
"ECR before LimitedLiability": "101",
"Other Liabilities": "10.5",
"Liabilities, Current": "24.1",
"Assets, Current": "-2.69",
"Goodwill": "-4.13",
"Assets, Non-Current": "-2.43",
"Research and Development Exp.": "-5.45",
"Expenses": "-7.82",
"Revenues": "235",
"Net Income": "69.6",
"Administrative and Marketing Exp.": "141",
"Costs of Goods Sold": "-456",
"Other Expenses": "80.8",
"Other Revenues": "235",
"Other Net Income": "-487",
"Comprehensive Net Income": "69.6",
"Economic Capital Ratio": "17.6"
},
"2017": {
"Liabilities, Non-Current": "-2.64",
"Liabilities": "-6.51",
"ECR before LimitedLiability": "-16.8",
"Other Liabilities": "-1.61",
"Liabilities, Current": "-3.18",
"Assets, Non-Current": "-4.30",
"Assets": "-15.9",
"Assets, Current": "6.33",
"Goodwill": "-12.2",
"Other Assets": "-6.46",
"Costs of Goods Sold": "-166",
"Expenses": "-30.9",
"Net Income": "-34.9",
"Research and Development Exp.": "-11.1",
"Administrative and Marketing Exp.": "90.2",
"Other Revenues": "120",
"Revenues": "120",
"Comprehensive Net Income": "-36.3",
"Other Compr. Net Income": "-3.43",
"Other Net Income": "-224",
"Economic Capital Ratio": "-78.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000949158_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "41,974",
"Assets, Current": "237,381",
"Assets, Non-Current": "14,293",
"Costs of Goods Sold": "141,680",
"Goodwill": "0",
"Liabilities, Current": "99,648",
"Liabilities, Non-Current": "2,453",
"Other Assets": "31,425",
"Other Compr. Net Income": "0",
"Other Expenses": "-12,411",
"Other Liabilities": "14,184",
"Other Net Income": "-989",
"Other Revenues": "236,013",
"Research and Development Exp.": "49,452"
},
"output_variables": {
"Liabilities": "116,285",
"Assets": "283,099",
"Expenses": "220,695",
"Revenues": "236,013",
"Stockholders Equity": "166,814",
"Net Income": "14,329",
"Comprehensive Net Income": "14,329",
"BaseVar": "2,149,481",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "280%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "57,887",
"Assets, Current": "420,687",
"Assets, Non-Current": "30,390",
"Costs of Goods Sold": "269,880",
"Goodwill": "22,163",
"Liabilities, Current": "137,335",
"Liabilities, Non-Current": "3,179",
"Other Assets": "37,074",
"Other Compr. Net Income": "-1,299",
"Other Expenses": "7,491",
"Other Liabilities": "29,254",
"Other Net Income": "139,540",
"Other Revenues": "421,262",
"Research and Development Exp.": "64,303"
},
"output_variables": {
"Liabilities": "169,768",
"Assets": "510,314",
"Expenses": "399,561",
"Revenues": "421,262",
"Stockholders Equity": "340,546",
"Net Income": "161,241",
"Comprehensive Net Income": "159,942",
"BaseVar": "4,436,721",
"ECR before LimitedLiability": "451%",
"Economic Capital Ratio": "523%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "74,948",
"Assets, Current": "505,336",
"Assets, Non-Current": "12,406",
"Costs of Goods Sold": "341,423",
"Goodwill": "20,544",
"Liabilities, Current": "170,408",
"Liabilities, Non-Current": "6,894",
"Other Assets": "65,080",
"Other Compr. Net Income": "-4,328",
"Other Expenses": "-11,194",
"Other Liabilities": "50,477",
"Other Net Income": "-1,378",
"Other Revenues": "526,506",
"Research and Development Exp.": "87,728"
},
"output_variables": {
"Liabilities": "227,779",
"Assets": "603,366",
"Expenses": "492,905",
"Revenues": "526,506",
"Stockholders Equity": "375,587",
"Net Income": "32,223",
"Comprehensive Net Income": "27,895",
"BaseVar": "4,782,571",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "279%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "81,166",
"Assets, Current": "508,562",
"Assets, Non-Current": "15,631",
"Costs of Goods Sold": "377,192",
"Goodwill": "18,077",
"Liabilities, Current": "146,948",
"Liabilities, Non-Current": "3,044",
"Other Assets": "109,164",
"Other Compr. Net Income": "5,650",
"Other Expenses": "-52,626",
"Other Liabilities": "47,588",
"Other Net Income": "497",
"Other Revenues": "561,606",
"Research and Development Exp.": "94,048"
},
"output_variables": {
"Liabilities": "197,580",
"Assets": "651,434",
"Expenses": "499,780",
"Revenues": "561,606",
"Stockholders Equity": "453,854",
"Net Income": "62,323",
"Comprehensive Net Income": "67,973",
"BaseVar": "4,972,198",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "347%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "88,116",
"Assets, Current": "581,286",
"Assets, Non-Current": "16,025",
"Costs of Goods Sold": "499,006",
"Goodwill": "16,707",
"Liabilities, Current": "166,099",
"Liabilities, Non-Current": "2,260",
"Other Assets": "80,157",
"Other Compr. Net Income": "1,139",
"Other Expenses": "15,240",
"Other Liabilities": "33,306",
"Other Net Income": "1,773",
"Other Revenues": "724,689",
"Research and Development Exp.": "96,563"
},
"output_variables": {
"Liabilities": "201,665",
"Assets": "694,175",
"Expenses": "698,925",
"Revenues": "724,689",
"Stockholders Equity": "492,510",
"Net Income": "27,537",
"Comprehensive Net Income": "28,676",
"BaseVar": "6,524,921",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "285%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "98,946",
"Assets, Current": "548,280",
"Assets, Non-Current": "17,629",
"Costs of Goods Sold": "409,594",
"Goodwill": "15,819",
"Liabilities, Current": "156,135",
"Liabilities, Non-Current": "5,703",
"Other Assets": "132,844",
"Other Compr. Net Income": "-4,860",
"Other Expenses": "-694",
"Other Liabilities": "27,258",
"Other Net Income": "782",
"Other Revenues": "629,809",
"Research and Development Exp.": "112,130"
},
"output_variables": {
"Liabilities": "189,096",
"Assets": "714,572",
"Expenses": "619,976",
"Revenues": "629,809",
"Stockholders Equity": "525,476",
"Net Income": "10,615",
"Comprehensive Net Income": "5,755",
"BaseVar": "5,799,953",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "251%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "89,007",
"Assets, Current": "519,643",
"Assets, Non-Current": "15,910",
"Costs of Goods Sold": "261,805",
"Goodwill": "18,527",
"Liabilities, Current": "165,343",
"Liabilities, Non-Current": "14,495",
"Other Assets": "64,677",
"Other Compr. Net Income": "-1,867",
"Other Expenses": "89,507",
"Other Liabilities": "38,622",
"Other Net Income": "12,758",
"Other Revenues": "392,509",
"Research and Development Exp.": "98,777"
},
"output_variables": {
"Liabilities": "218,460",
"Assets": "618,757",
"Expenses": "539,096",
"Revenues": "392,509",
"Stockholders Equity": "400,297",
"Net Income": "-133,829",
"Comprehensive Net Income": "-135,696",
"BaseVar": "4,449,548",
"ECR before LimitedLiability": "-228%",
"Economic Capital Ratio": "146%"
}
}
},
"top_rated": false,
"trend": -10.0,
"value": 1.458792710801581,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0000949158.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0000949158.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0000949158.svg"
},
{
"company_id": "0001145057",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0001145057.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0001145057.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001145057.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001145057_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001145057_main_keyfigs.svg",
"name": "Forescout Technologies INC",
"rank": 24,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Forescout Technologies INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Forescout Technologies INC compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Forescout Technologies INC is the variable Administrative and Marketing Exp., reducing the Economic Capital Ratio by 88% points.
The company's Economic Capital Ratio, given in the ranking table, is 129%, being 95% points below the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0001145057_2018_Forescout_Technologies_INC.pdf",
"shrinked_graph_json": {
"2017": {
"Liabilities": "8.15",
"Stockholders Equity": "-7.87",
"ECR before LimitedLiability": "-33.3",
"Other Liabilities": "4.01",
"Liabilities, Current": "4.82",
"Assets, Non-Current": "-5.07",
"Assets": "-13.3",
"Assets, Current": "13.0",
"Goodwill": "-13.2",
"Other Assets": "-5.97",
"Costs of Goods Sold": "38.9",
"Expenses": "-33.0",
"Revenues": "-56.2",
"Net Income": "-51.5",
"Research and Development Exp.": "-11.3",
"Administrative and Marketing Exp.": "-88.1",
"Other Expenses": "41.4",
"Other Revenues": "-56.2",
"Comprehensive Net Income": "-52.2",
"Other Net Income": "57.0",
"Economic Capital Ratio": "-94.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001145057_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "202,299",
"Assets, Current": "264,136",
"Assets, Non-Current": "2,002",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "149,009",
"Liabilities, Non-Current": "24,769",
"Other Assets": "29,524",
"Other Compr. Net Income": "-112",
"Other Expenses": "2,566",
"Other Liabilities": "67,348",
"Other Net Income": "161,095",
"Other Revenues": "0",
"Research and Development Exp.": "47,435"
},
"output_variables": {
"Liabilities": "241,126",
"Assets": "295,662",
"Expenses": "252,300",
"Revenues": "0",
"Stockholders Equity": "54,536",
"Net Income": "-91,205",
"Comprehensive Net Income": "-91,317",
"BaseVar": "2,029,934",
"ECR before LimitedLiability": "-280%",
"Economic Capital Ratio": "129%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.2931623432797374,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0001145057.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0001145057.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0001145057.svg"
},
{
"company_id": "0001019034",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0001019034.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0001019034.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001019034.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001019034_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001019034_main_keyfigs.svg",
"name": "BIO KEY International INC",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_computers/2017/backtesting_correlation/regression_0001019034.svg",
"report_text": "The relative strengths and weaknesses of BIO KEY International INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of BIO KEY International INC compared to the market average is the variable Assets, Non-Current, increasing the Economic Capital Ratio by 89% points.The greatest weakness of BIO KEY International INC is the variable Other Net Income, reducing the Economic Capital Ratio by 140% points.
The company's Economic Capital Ratio, given in the ranking table, is 115%, being 109% points below the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0001019034_2018_BIO_KEY_International_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-2.50",
"Liabilities": "-4.28",
"Stockholders Equity": "-5.41",
"ECR before LimitedLiability": "-184",
"Liabilities, Non-Current": "-1.49",
"Assets, Non-Current": "-1.11",
"Assets": "-135",
"Assets, Current": "-89.7",
"Goodwill": "-13.8",
"Other Assets": "-18.5",
"Research and Development Exp.": "-5.88",
"Expenses": "-72.0",
"Net Income": "-146",
"Costs of Goods Sold": "-0.520",
"Other Expenses": "1.13",
"Administrative and Marketing Exp.": "-110",
"Other Revenues": "1.15",
"Revenues": "1.15",
"Comprehensive Net Income": "-143",
"Other Net Income": "-277",
"Economic Capital Ratio": "-233"
},
"2012": {
"Other Liabilities": "0.360",
"Liabilities": "0.489",
"Stockholders Equity": "-99.1",
"ECR before LimitedLiability": "9.08",
"Liabilities, Non-Current": "0.436",
"Assets, Non-Current": "-0.354",
"Assets": "-46.6",
"Other Assets": "-0.929",
"Assets, Current": "-30.7",
"Goodwill": "-0.940",
"Costs of Goods Sold": "4.31",
"Expenses": "-119",
"Revenues": "184",
"Net Income": "49.1",
"Research and Development Exp.": "-73.7",
"Administrative and Marketing Exp.": "-258",
"Other Expenses": "60.9",
"Other Revenues": "184",
"Other Net Income": "-556",
"Comprehensive Net Income": "49.9",
"Economic Capital Ratio": "-36.6"
},
"2013": {
"Liabilities, Current": "-2.14",
"Liabilities": "-5.26",
"Stockholders Equity": "-1.48",
"ECR before LimitedLiability": "-176",
"Other Liabilities": "-0.480",
"Liabilities, Non-Current": "-1.53",
"Assets, Current": "-15.3",
"Assets": "-56.8",
"Goodwill": "-9.91",
"Other Assets": "-8.68",
"Costs of Goods Sold": "0.997",
"Expenses": "-92.0",
"Net Income": "-168",
"Research and Development Exp.": "-13.6",
"Other Expenses": "0.828",
"Administrative and Marketing Exp.": "-52.5",
"Other Revenues": "1.92",
"Revenues": "1.92",
"Comprehensive Net Income": "-168",
"Other Net Income": "-60.5",
"Economic Capital Ratio": "-229"
},
"2014": {
"Liabilities, Current": "-11.4",
"Liabilities": "-36.8",
"ECR before LimitedLiability": "-155",
"Other Liabilities": "-11.4",
"Liabilities, Non-Current": "-4.89",
"Assets, Current": "-90.0",
"Assets": "-136",
"Stockholders Equity": "-5.69",
"Assets, Non-Current": "-1.45",
"Other Assets": "-27.7",
"Goodwill": "-22.8",
"Administrative and Marketing Exp.": "-153",
"Expenses": "-135",
"Net Income": "-85.5",
"Other Expenses": "3.35",
"Research and Development Exp.": "-30.6",
"Other Revenues": "3.47",
"Revenues": "3.47",
"Comprehensive Net Income": "-82.6",
"Other Net Income": "-183",
"Economic Capital Ratio": "-198"
},
"2015": {
"Other Liabilities": "0.185",
"Liabilities": "0.509",
"Stockholders Equity": "6.58",
"Economic Capital Ratio": "-47.3",
"Liabilities, Current": "0.235",
"Goodwill": "-0.983",
"Assets": "13.4",
"Other Assets": "-1.10",
"Assets, Current": "5.66",
"Assets, Non-Current": "9.53",
"Costs of Goods Sold": "-0.714",
"Expenses": "-2.30",
"Net Income": "-47.4",
"Other Expenses": "6.33",
"Administrative and Marketing Exp.": "-2.93",
"Research and Development Exp.": "-1.64",
"Other Revenues": "49.5",
"Revenues": "49.5",
"Other Net Income": "-189",
"Other Compr. Net Income": "0.942",
"Comprehensive Net Income": "-39.2"
},
"2016": {
"Liabilities, Non-Current": "-2.66",
"Liabilities": "-8.23",
"Stockholders Equity": "18.3",
"ECR before LimitedLiability": "-24.9",
"Other Liabilities": "-2.81",
"Liabilities, Current": "-3.59",
"Assets, Current": "-6.39",
"Assets": "77.4",
"Other Assets": "-9.63",
"Goodwill": "-9.37",
"Assets, Non-Current": "120",
"Research and Development Exp.": "-28.8",
"Expenses": "-41.6",
"Revenues": "34.0",
"Net Income": "-87.9",
"Administrative and Marketing Exp.": "-41.9",
"Other Expenses": "30.5",
"Other Revenues": "34.0",
"Other Net Income": "-60.5",
"Comprehensive Net Income": "-84.0",
"Economic Capital Ratio": "-108"
},
"2017": {
"Liabilities, Non-Current": "-5.22",
"Liabilities": "-15.4",
"Stockholders Equity": "12.0",
"ECR before LimitedLiability": "-47.4",
"Liabilities, Current": "-7.53",
"Assets, Non-Current": "89.1",
"Assets": "14.4",
"Assets, Current": "-11.3",
"Goodwill": "-16.4",
"Other Assets": "-16.6",
"Costs of Goods Sold": "-50.8",
"Expenses": "-52.6",
"Revenues": "78.8",
"Net Income": "-69.8",
"Research and Development Exp.": "-6.24",
"Administrative and Marketing Exp.": "-44.6",
"Other Expenses": "49.3",
"Other Revenues": "78.8",
"Comprehensive Net Income": "-70.1",
"Other Net Income": "-140",
"Economic Capital Ratio": "-109"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001019034_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "3,036",
"Assets, Current": "698",
"Assets, Non-Current": "269",
"Costs of Goods Sold": "810",
"Goodwill": "207",
"Liabilities, Current": "2,237",
"Liabilities, Non-Current": "1.0",
"Other Assets": "-207",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-443",
"Other Revenues": "3,509",
"Research and Development Exp.": "1,117"
},
"output_variables": {
"Liabilities": "2,238",
"Assets": "967",
"Expenses": "4,963",
"Revenues": "3,509",
"Stockholders Equity": "-1,271",
"Net Income": "-1,898",
"Comprehensive Net Income": "-1,898",
"BaseVar": "39,581",
"ECR before LimitedLiability": "-1,049%",
"Economic Capital Ratio": "1.2%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "2,289",
"Assets, Current": "908",
"Assets, Non-Current": "229",
"Costs of Goods Sold": "572",
"Goodwill": "196",
"Liabilities, Current": "2,355",
"Liabilities, Non-Current": "0",
"Other Assets": "-196",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-25",
"Other Revenues": "3,836",
"Research and Development Exp.": "947"
},
"output_variables": {
"Liabilities": "2,355",
"Assets": "1,137",
"Expenses": "3,808",
"Revenues": "3,836",
"Stockholders Equity": "-1,218",
"Net Income": "3.3",
"Comprehensive Net Income": "3.3",
"BaseVar": "34,414",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "185%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "2,777",
"Assets, Current": "2,393",
"Assets, Non-Current": "309",
"Costs of Goods Sold": "387",
"Goodwill": "175",
"Liabilities, Current": "1,407",
"Liabilities, Non-Current": "0",
"Other Assets": "-175",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "243",
"Other Net Income": "-60",
"Other Revenues": "1,986",
"Research and Development Exp.": "1,344"
},
"output_variables": {
"Liabilities": "1,650",
"Assets": "2,701",
"Expenses": "4,508",
"Revenues": "1,986",
"Stockholders Equity": "1,051",
"Net Income": "-2,582",
"Comprehensive Net Income": "-2,582",
"BaseVar": "30,096",
"ECR before LimitedLiability": "-987%",
"Economic Capital Ratio": "2.1%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "3,670",
"Assets, Current": "1,794",
"Assets, Non-Current": "274",
"Costs of Goods Sold": "749",
"Goodwill": "161",
"Liabilities, Current": "1,308",
"Liabilities, Non-Current": "0",
"Other Assets": "-161",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "156",
"Other Revenues": "4,006",
"Research and Development Exp.": "1,626"
},
"output_variables": {
"Liabilities": "1,308",
"Assets": "2,067",
"Expenses": "6,045",
"Revenues": "4,006",
"Stockholders Equity": "759",
"Net Income": "-1,884",
"Comprehensive Net Income": "-1,884",
"BaseVar": "45,167",
"ECR before LimitedLiability": "-928%",
"Economic Capital Ratio": "3.5%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "4,121",
"Assets, Current": "13,196",
"Assets, Non-Current": "7,220",
"Costs of Goods Sold": "1,280",
"Goodwill": "148",
"Liabilities, Current": "2,266",
"Liabilities, Non-Current": "0",
"Other Assets": "-148",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-162",
"Other Revenues": "5,261",
"Research and Development Exp.": "1,556"
},
"output_variables": {
"Liabilities": "2,266",
"Assets": "20,416",
"Expenses": "6,957",
"Revenues": "5,261",
"Stockholders Equity": "18,150",
"Net Income": "-1,857",
"Comprehensive Net Income": "-1,857",
"BaseVar": "64,079",
"ECR before LimitedLiability": "-60%",
"Economic Capital Ratio": "183%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "4,439",
"Assets, Current": "4,910",
"Assets, Non-Current": "12,379",
"Costs of Goods Sold": "730",
"Goodwill": "134",
"Liabilities, Current": "1,836",
"Liabilities, Non-Current": "0",
"Other Assets": "-134",
"Other Compr. Net Income": "0",
"Other Expenses": "-12",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,976",
"Research and Development Exp.": "2,009"
},
"output_variables": {
"Liabilities": "1,836",
"Assets": "17,289",
"Expenses": "7,165",
"Revenues": "2,976",
"Stockholders Equity": "15,453",
"Net Income": "-4,190",
"Comprehensive Net Income": "-4,190",
"BaseVar": "52,765",
"ECR before LimitedLiability": "-292%",
"Economic Capital Ratio": "125%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "5,676",
"Assets, Current": "7,014",
"Assets, Non-Current": "9,065",
"Costs of Goods Sold": "3,242",
"Goodwill": "181",
"Liabilities, Current": "2,326",
"Liabilities, Non-Current": "0",
"Other Assets": "-181",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0.027",
"Other Revenues": "6,303",
"Research and Development Exp.": "1,660"
},
"output_variables": {
"Liabilities": "2,326",
"Assets": "16,079",
"Expenses": "10,578",
"Revenues": "6,303",
"Stockholders Equity": "13,753",
"Net Income": "-4,275",
"Comprehensive Net Income": "-4,275",
"BaseVar": "81,117",
"ECR before LimitedLiability": "-321%",
"Economic Capital Ratio": "115%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 1.152821758771185,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0001019034.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0001019034.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0001019034.svg"
},
{
"company_id": "0000873044",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0000873044.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0000873044.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000873044.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000873044_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000873044_main_keyfigs.svg",
"name": "Radisys CORP",
"rank": 26,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Radisys CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Radisys CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 22% points.The greatest weakness of Radisys CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 680% points.
The company's Economic Capital Ratio, given in the ranking table, is 22%, being 202% points below the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0000873044_2018_Radisys_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "0.199",
"Liabilities": "0.601",
"Stockholders Equity": "-41.7",
"ECR before LimitedLiability": "0.691",
"Liabilities, Current": "0.528",
"Assets, Non-Current": "-0.108",
"Assets": "-36.4",
"Assets, Current": "-28.0",
"Other Assets": "-3.24",
"Research and Development Exp.": "3.17",
"Expenses": "-146",
"Revenues": "174",
"Net Income": "4.17",
"Costs of Goods Sold": "-500",
"Other Expenses": "14.5",
"Administrative and Marketing Exp.": "74.4",
"Other Revenues": "174",
"Comprehensive Net Income": "4.90",
"Other Net Income": "-386",
"Other Compr. Net Income": "0.153",
"Economic Capital Ratio": "-48.4"
},
"2012": {
"Other Liabilities": "-1.63",
"Liabilities": "-5.63",
"Stockholders Equity": "-12.5",
"ECR before LimitedLiability": "-16.6",
"Liabilities, Current": "-4.29",
"Assets, Non-Current": "-5.38",
"Assets": "-24.4",
"Other Assets": "-6.41",
"Assets, Current": "-21.8",
"Goodwill": "-5.71",
"Costs of Goods Sold": "-394",
"Expenses": "-82.5",
"Revenues": "157",
"Net Income": "-7.42",
"Research and Development Exp.": "15.9",
"Administrative and Marketing Exp.": "121",
"Other Expenses": "-6.28",
"Other Revenues": "157",
"Other Net Income": "-356",
"Comprehensive Net Income": "-7.27",
"Economic Capital Ratio": "-62.3"
},
"2014": {
"Liabilities": "-3.69",
"Stockholders Equity": "-11.2",
"ECR before LimitedLiability": "5.37",
"Other Liabilities": "-2.28",
"Liabilities, Non-Current": "-1.12",
"Assets, Current": "-17.3",
"Assets": "-20.0",
"Assets, Non-Current": "-3.44",
"Other Assets": "-8.85",
"Goodwill": "-3.87",
"Administrative and Marketing Exp.": "121",
"Expenses": "-27.4",
"Revenues": "161",
"Net Income": "14.4",
"Costs of Goods Sold": "-406",
"Other Expenses": "12.4",
"Research and Development Exp.": "18.7",
"Other Revenues": "161",
"Comprehensive Net Income": "15.0",
"Other Net Income": "-333",
"Economic Capital Ratio": "-37.4"
},
"2015": {
"Other Liabilities": "0.298",
"Liabilities": "0.464",
"Stockholders Equity": "-4.48",
"ECR before LimitedLiability": "-1.98",
"Liabilities, Non-Current": "0.167",
"Goodwill": "-1.43",
"Assets": "-5.01",
"Other Assets": "-2.58",
"Assets, Current": "-4.45",
"Assets, Non-Current": "-1.36",
"Costs of Goods Sold": "-382",
"Expenses": "-41.6",
"Revenues": "172",
"Net Income": "-1.57",
"Other Expenses": "-2.16",
"Administrative and Marketing Exp.": "121",
"Research and Development Exp.": "12.1",
"Other Revenues": "172",
"Other Net Income": "-418",
"Economic Capital Ratio": "-49.3",
"Other Compr. Net Income": "1.70"
},
"2016": {
"Liabilities": "1.41",
"Stockholders Equity": "-7.97",
"ECR before LimitedLiability": "32.2",
"Liabilities, Current": "0.741",
"Assets, Current": "-3.55",
"Assets": "-28.2",
"Other Assets": "-2.51",
"Goodwill": "-2.47",
"Assets, Non-Current": "-2.05",
"Research and Development Exp.": "21.1",
"Expenses": "-66.2",
"Revenues": "182",
"Net Income": "18.8",
"Administrative and Marketing Exp.": "161",
"Costs of Goods Sold": "61.5",
"Other Expenses": "-862",
"Other Revenues": "182",
"Other Net Income": "-744",
"Comprehensive Net Income": "21.1",
"Other Compr. Net Income": "1.05",
"Economic Capital Ratio": "-51.0"
},
"2017": {
"Liabilities, Non-Current": "-11.4",
"Liabilities": "-42.1",
"Stockholders Equity": "-16.8",
"ECR before LimitedLiability": "-141",
"Other Liabilities": "-15.9",
"Liabilities, Current": "-16.3",
"Assets, Non-Current": "-14.4",
"Assets": "-129",
"Assets, Current": "-89.0",
"Goodwill": "-37.6",
"Other Assets": "-33.2",
"Costs of Goods Sold": "20.4",
"Expenses": "-116",
"Revenues": "21.8",
"Net Income": "-126",
"Administrative and Marketing Exp.": "21.6",
"Other Expenses": "-680",
"Other Revenues": "21.8",
"Comprehensive Net Income": "-122",
"Other Net Income": "-439",
"Economic Capital Ratio": "-202"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0000873044_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "52,722",
"Assets, Current": "147,427",
"Assets, Non-Current": "7,791",
"Costs of Goods Sold": "225,752",
"Goodwill": "111,642",
"Liabilities, Current": "76,390",
"Liabilities, Non-Current": "54,065",
"Other Assets": "27,632",
"Other Compr. Net Income": "0",
"Other Expenses": "23,120",
"Other Liabilities": "0",
"Other Net Income": "2,693",
"Other Revenues": "330,865",
"Research and Development Exp.": "44,625"
},
"output_variables": {
"Liabilities": "130,455",
"Assets": "294,492",
"Expenses": "346,219",
"Revenues": "330,865",
"Stockholders Equity": "164,037",
"Net Income": "-12,661",
"Comprehensive Net Income": "-12,661",
"BaseVar": "3,108,324",
"ECR before LimitedLiability": "-12%",
"Economic Capital Ratio": "185%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "45,200",
"Assets, Current": "125,988",
"Assets, Non-Current": "7,248",
"Costs of Goods Sold": "188,513",
"Goodwill": "70,284",
"Liabilities, Current": "84,101",
"Liabilities, Non-Current": "22,851",
"Other Assets": "28,874",
"Other Compr. Net Income": "-316",
"Other Expenses": "48,702",
"Other Liabilities": "0",
"Other Net Income": "584",
"Other Revenues": "286,096",
"Research and Development Exp.": "47,739"
},
"output_variables": {
"Liabilities": "106,952",
"Assets": "232,394",
"Expenses": "330,154",
"Revenues": "286,096",
"Stockholders Equity": "125,442",
"Net Income": "-43,474",
"Comprehensive Net Income": "-43,790",
"BaseVar": "2,798,732",
"ECR before LimitedLiability": "-183%",
"Economic Capital Ratio": "159%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "35,862",
"Assets, Current": "103,384",
"Assets, Non-Current": "3,468",
"Costs of Goods Sold": "132,730",
"Goodwill": "43,224",
"Liabilities, Current": "80,144",
"Liabilities, Non-Current": "2,800",
"Other Assets": "10,644",
"Other Compr. Net Income": "-433",
"Other Expenses": "21,226",
"Other Liabilities": "0",
"Other Net Income": "1,453",
"Other Revenues": "192,742",
"Research and Development Exp.": "31,958"
},
"output_variables": {
"Liabilities": "82,944",
"Assets": "160,720",
"Expenses": "221,776",
"Revenues": "192,742",
"Stockholders Equity": "77,776",
"Net Income": "-27,581",
"Comprehensive Net Income": "-28,014",
"BaseVar": "1,895,713",
"ECR before LimitedLiability": "-164%",
"Economic Capital Ratio": "164%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "30,628",
"Assets, Current": "126,729",
"Assets, Non-Current": "2,711",
"Costs of Goods Sold": "124,579",
"Goodwill": "30,322",
"Liabilities, Current": "98,167",
"Liabilities, Non-Current": "2,985",
"Other Assets": "7,307",
"Other Compr. Net Income": "-1,322",
"Other Expenses": "20,179",
"Other Liabilities": "0",
"Other Net Income": "1,644",
"Other Revenues": "184,593",
"Research and Development Exp.": "25,529"
},
"output_variables": {
"Liabilities": "101,152",
"Assets": "167,069",
"Expenses": "200,915",
"Revenues": "184,593",
"Stockholders Equity": "65,917",
"Net Income": "-14,678",
"Comprehensive Net Income": "-16,000",
"BaseVar": "1,789,010",
"ECR before LimitedLiability": "-77%",
"Economic Capital Ratio": "181%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "33,722",
"Assets, Current": "98,637",
"Assets, Non-Current": "4,143",
"Costs of Goods Sold": "0",
"Goodwill": "17,575",
"Liabilities, Current": "65,663",
"Liabilities, Non-Current": "5,966",
"Other Assets": "7,830",
"Other Compr. Net Income": "-660",
"Other Expenses": "167,177",
"Other Liabilities": "0",
"Other Net Income": "2,324",
"Other Revenues": "212,392",
"Research and Development Exp.": "24,068"
},
"output_variables": {
"Liabilities": "71,629",
"Assets": "128,185",
"Expenses": "224,967",
"Revenues": "212,392",
"Stockholders Equity": "56,556",
"Net Income": "-10,251",
"Comprehensive Net Income": "-10,911",
"BaseVar": "1,975,768",
"ECR before LimitedLiability": "-65%",
"Economic Capital Ratio": "182%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "32,792",
"Assets, Current": "51,816",
"Assets, Non-Current": "1,836",
"Costs of Goods Sold": "0",
"Goodwill": "6,862",
"Liabilities, Current": "52,613",
"Liabilities, Non-Current": "6,866",
"Other Assets": "5,515",
"Other Compr. Net Income": "2,072",
"Other Expenses": "129,269",
"Other Liabilities": "0",
"Other Net Income": "-895",
"Other Revenues": "133,768",
"Research and Development Exp.": "23,416"
},
"output_variables": {
"Liabilities": "59,479",
"Assets": "66,029",
"Expenses": "185,477",
"Revenues": "133,768",
"Stockholders Equity": "6,550",
"Net Income": "-52,604",
"Comprehensive Net Income": "-50,532",
"BaseVar": "1,435,377",
"ECR before LimitedLiability": "-681%",
"Economic Capital Ratio": "22%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 0.21810793033561993,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0000873044.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0000873044.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0000873044.svg"
},
{
"company_id": "0001528760",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0001528760.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0001528760.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001528760_main_keyfigs.svg",
"name": "Exeo Entertainment Inc",
"rank": 27,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Exeo Entertainment Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Exeo Entertainment Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 0.00019% points.The greatest weakness of Exeo Entertainment Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 167% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.00019%, being 224% points below the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0001528760_2018_Exeo_Entertainment_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities, Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-159",
"Other Liabilities": "0",
"Liabilities, Non-Current": "0",
"Assets, Current": "0",
"Assets": "0",
"Assets, Non-Current": "0",
"Other Assets": "0",
"Goodwill": "0",
"Administrative and Marketing Exp.": "0",
"Expenses": "-0.0175",
"Net Income": "-149",
"Costs of Goods Sold": "0",
"Other Expenses": "-60.1",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-147",
"Other Net Income": "0",
"Economic Capital Ratio": "-201"
},
"2015": {
"Goodwill": "0",
"Assets": "-0.224",
"ECR before LimitedLiability": "-183",
"Other Assets": "0",
"Assets, Current": "0",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Expenses": "-7.58",
"Net Income": "-184",
"Other Expenses": "-0.726",
"Administrative and Marketing Exp.": "-0.422",
"Research and Development Exp.": "0",
"Other Revenues": "-0.0188",
"Revenues": "-0.0188",
"Other Liabilities": "0",
"Stockholders Equity": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Net Income": "-0.0868",
"Comprehensive Net Income": "-183",
"Economic Capital Ratio": "-230"
},
"2016": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-150",
"Other Liabilities": "0",
"Liabilities, Current": "0",
"Assets, Current": "-0.0115",
"Assets": "-0.546",
"Other Assets": "0",
"Goodwill": "0",
"Assets, Non-Current": "0",
"Research and Development Exp.": "0",
"Expenses": "-3.45",
"Net Income": "-173",
"Administrative and Marketing Exp.": "-0.147",
"Other Expenses": "-0.178",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "-0.0551",
"Comprehensive Net Income": "-172",
"Economic Capital Ratio": "-233"
},
"2017": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-163",
"Other Liabilities": "0",
"Liabilities, Current": "0",
"Assets, Non-Current": "0",
"Assets": "-1.17",
"Assets, Current": "-0.0547",
"Goodwill": "0",
"Other Assets": "0",
"Expenses": "-2.38",
"Net Income": "-166",
"Research and Development Exp.": "0",
"Administrative and Marketing Exp.": "-1.77",
"Other Expenses": "-0.0195",
"Other Revenues": "-0.0228",
"Revenues": "-0.0228",
"Comprehensive Net Income": "-167",
"Other Net Income": "-0.146",
"Economic Capital Ratio": "-224"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001528760_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "0",
"Assets, Current": "345",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "194",
"Liabilities, Non-Current": "9.3",
"Other Assets": "81",
"Other Compr. Net Income": "0",
"Other Expenses": "984",
"Other Liabilities": "0",
"Other Net Income": "-13",
"Other Revenues": "5.0",
"Research and Development Exp.": "113"
},
"output_variables": {
"Liabilities": "203",
"Assets": "426",
"Expenses": "1,096",
"Revenues": "5.0",
"Stockholders Equity": "223",
"Net Income": "-1,105",
"Comprehensive Net Income": "-1,105",
"BaseVar": "5,063",
"ECR before LimitedLiability": "-2,958%",
"Economic Capital Ratio": "0.00000000000000052%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "794",
"Assets, Current": "661",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "478",
"Liabilities, Non-Current": "42",
"Other Assets": "93",
"Other Compr. Net Income": "0",
"Other Expenses": "547",
"Other Liabilities": "0",
"Other Net Income": "23",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "519",
"Assets": "754",
"Expenses": "1,340",
"Revenues": "0",
"Stockholders Equity": "235",
"Net Income": "-1,317",
"Comprehensive Net Income": "-1,317",
"BaseVar": "6,444",
"ECR before LimitedLiability": "-1,744%",
"Economic Capital Ratio": "0.00015%"
}
},
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "787",
"Assets, Current": "410",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "768",
"Liabilities, Non-Current": "30",
"Other Assets": "65",
"Other Compr. Net Income": "0",
"Other Expenses": "572",
"Other Liabilities": "0",
"Other Net Income": "12",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "798",
"Assets": "475",
"Expenses": "1,359",
"Revenues": "0",
"Stockholders Equity": "-323",
"Net Income": "-1,347",
"Comprehensive Net Income": "-1,347",
"BaseVar": "6,475",
"ECR before LimitedLiability": "-1,828%",
"Economic Capital Ratio": "0.000037%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "1,015",
"Assets, Current": "330",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "1,140",
"Liabilities, Non-Current": "20",
"Other Assets": "37",
"Other Compr. Net Income": "0",
"Other Expenses": "431",
"Other Liabilities": "0",
"Other Net Income": "-56",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "1,161",
"Assets": "367",
"Expenses": "1,446",
"Revenues": "0",
"Stockholders Equity": "-794",
"Net Income": "-1,502",
"Comprehensive Net Income": "-1,502",
"BaseVar": "7,160",
"ECR before LimitedLiability": "-1,727%",
"Economic Capital Ratio": "0.00019%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 1.9403323363880824e-06,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0001528760.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0001528760.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0001528760.svg"
},
{
"company_id": "0001644825",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution_0001644825.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2017/graphs/IME_0001644825.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001644825_main_keyfigs.svg",
"name": "Digital Donations Technologies Inc",
"rank": 28,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Digital Donations 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 Digital Donations Technologies Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 0.0000000000000000015% points.The greatest weakness of Digital Donations Technologies Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 175% points.
The company's Economic Capital Ratio, given in the ranking table, is 0%, being 224% points below the market average of 224%.",
"report_url": "https://www.realrate-archive.com/us_computers/2017/report/0001644825_2018_Digital_Donations_Technologies_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-150",
"Other Liabilities": "0",
"Liabilities, Current": "0",
"Assets, Current": "0",
"Assets": "-0.302",
"Other Assets": "0",
"Goodwill": "0",
"Assets, Non-Current": "0",
"Research and Development Exp.": "0",
"Expenses": "0",
"Net Income": "-77.5",
"Administrative and Marketing Exp.": "0",
"Other Expenses": "-7.58",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "-68.3",
"Economic Capital Ratio": "-233"
},
"2017": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-163",
"Other Liabilities": "0",
"Liabilities, Current": "0",
"Assets, Non-Current": "0",
"Assets": "-3.22",
"Assets, Current": "-0.0470",
"Goodwill": "0",
"Other Assets": "0",
"Costs of Goods Sold": "0",
"Expenses": "0",
"Net Income": "-101",
"Research and Development Exp.": "0",
"Administrative and Marketing Exp.": "0",
"Other Expenses": "-175",
"Stockholders Equity": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "-107",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-224"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2017/plot_over_time/0001644825_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Administrative and Marketing Exp.": "123",
"Assets, Current": "35",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "121",
"Liabilities, Non-Current": "0",
"Other Assets": "11",
"Other Compr. Net Income": "0",
"Other Expenses": "538",
"Other Liabilities": "0",
"Other Net Income": "-2.5",
"Other Revenues": "113",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "121",
"Assets": "46",
"Expenses": "661",
"Revenues": "113",
"Stockholders Equity": "-75",
"Net Income": "-551",
"Comprehensive Net Income": "-551",
"BaseVar": "3,392",
"ECR before LimitedLiability": "-5,691%",
"Economic Capital Ratio": "0.0000000000000000000000000000000000000000000000000000000000000020%"
}
},
"2017": {
"input_variables": {
"Administrative and Marketing Exp.": "59",
"Assets, Current": "19",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "196",
"Liabilities, Non-Current": "0",
"Other Assets": "7.5",
"Other Compr. Net Income": "0",
"Other Expenses": "455",
"Other Liabilities": "0",
"Other Net Income": "-5.9",
"Other Revenues": "118",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "196",
"Assets": "26",
"Expenses": "514",
"Revenues": "118",
"Stockholders Equity": "-170",
"Net Income": "-402",
"Comprehensive Net Income": "-402",
"BaseVar": "2,831",
"ECR before LimitedLiability": "-3,164%",
"Economic Capital Ratio": "0.0000000000000000015%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 1.5287841269986938e-20,
"company_index": "https://www.realrate-archive.com/us_computers/2017/industry_indexes/0001644825.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2017/analytics/equity/0001644825.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2017/analytics/profit_loss/0001644825.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2017/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"144 B"
],
[
"Assets",
"579 B"
],
[
"Expenses",
"188 B"
],
[
"Stockholders Equity",
"182 B"
]
],
"industry_id": "us_computers",
"industry_label": "Computers",
"num_companies": 28,
"num_top_companies": 7,
"ecr_records": {
"2009": {
"0000320193": {
"rank": 1,
"ecr": "322"
},
"0000051143": {
"rank": 2,
"ecr": "301"
},
"0001043604": {
"rank": 3,
"ecr": "270"
},
"0000108772": {
"rank": 4,
"ecr": "223"
},
"0001009626": {
"rank": 5,
"ecr": "193"
}
},
"2010": {
"0000320193": {
"rank": 1,
"ecr": "409"
},
"0001048695": {
"rank": 2,
"ecr": "360"
},
"0001043604": {
"rank": 3,
"ecr": "337"
},
"0000858877": {
"rank": 4,
"ecr": "317"
},
"0000051143": {
"rank": 5,
"ecr": "306"
},
"0000047217": {
"rank": 6,
"ecr": "301"
},
"0001357326": {
"rank": 7,
"ecr": "293"
},
"0001001288": {
"rank": 8,
"ecr": "293"
},
"0001009626": {
"rank": 9,
"ecr": "258"
},
"0001044590": {
"rank": 10,
"ecr": "239"
},
"0000108772": {
"rank": 11,
"ecr": "232"
}
},
"2011": {
"0000320193": {
"rank": 1,
"ecr": "444"
},
"0001048695": {
"rank": 2,
"ecr": "394"
},
"0001173752": {
"rank": 3,
"ecr": "386"
},
"0001017303": {
"rank": 4,
"ecr": "375"
},
"0001130258": {
"rank": 5,
"ecr": "368"
},
"0000854775": {
"rank": 6,
"ecr": "314"
},
"0001043604": {
"rank": 7,
"ecr": "308"
},
"0001357326": {
"rank": 8,
"ecr": "304"
},
"0001262039": {
"rank": 9,
"ecr": "300"
},
"0000858877": {
"rank": 10,
"ecr": "297"
},
"0000867374": {
"rank": 11,
"ecr": "288"
},
"0000051143": {
"rank": 12,
"ecr": "287"
},
"0000047217": {
"rank": 13,
"ecr": "286"
},
"0000926326": {
"rank": 14,
"ecr": "281"
},
"0000949158": {
"rank": 15,
"ecr": "280"
},
"0001001288": {
"rank": 16,
"ecr": "272"
},
"0000807863": {
"rank": 17,
"ecr": "255"
},
"0001009626": {
"rank": 18,
"ecr": "241"
},
"0000108772": {
"rank": 19,
"ecr": "230"
},
"0001058811": {
"rank": 20,
"ecr": "210"
},
"0001110361": {
"rank": 21,
"ecr": "209"
},
"0001044590": {
"rank": 22,
"ecr": "198"
},
"0000728249": {
"rank": 23,
"ecr": "197"
},
"0000854398": {
"rank": 24,
"ecr": "186"
},
"0000873044": {
"rank": 25,
"ecr": "185"
},
"0001036044": {
"rank": 26,
"ecr": "184"
},
"0000350917": {
"rank": 27,
"ecr": "177"
},
"0000930803": {
"rank": 28,
"ecr": "155"
},
"0000919013": {
"rank": 29,
"ecr": "104"
},
"0001075656": {
"rank": 30,
"ecr": "96"
},
"0001167294": {
"rank": 31,
"ecr": "83"
},
"0001093207": {
"rank": 32,
"ecr": "51"
},
"0001383154": {
"rank": 33,
"ecr": "8.9"
},
"0001019034": {
"rank": 34,
"ecr": "1.2"
}
},
"2012": {
"0001434388": {
"rank": 1,
"ecr": "819"
},
"0000949158": {
"rank": 2,
"ecr": "523"
},
"0000320193": {
"rank": 3,
"ecr": "458"
},
"0001048695": {
"rank": 4,
"ecr": "383"
},
"0001017303": {
"rank": 5,
"ecr": "330"
},
"0000867374": {
"rank": 6,
"ecr": "308"
},
"0000858877": {
"rank": 7,
"ecr": "305"
},
"0001262039": {
"rank": 8,
"ecr": "292"
},
"0001009626": {
"rank": 9,
"ecr": "288"
},
"0000854775": {
"rank": 10,
"ecr": "285"
},
"0000051143": {
"rank": 11,
"ecr": "283"
},
"0000926326": {
"rank": 12,
"ecr": "279"
},
"0001375365": {
"rank": 13,
"ecr": "278"
},
"0001043604": {
"rank": 14,
"ecr": "263"
},
"0001130258": {
"rank": 15,
"ecr": "250"
},
"0001001288": {
"rank": 16,
"ecr": "242"
},
"0001357326": {
"rank": 17,
"ecr": "242"
},
"0000108772": {
"rank": 18,
"ecr": "233"
},
"0000350917": {
"rank": 19,
"ecr": "227"
},
"0001173752": {
"rank": 20,
"ecr": "219"
},
"0001177845": {
"rank": 21,
"ecr": "185"
},
"0001019034": {
"rank": 22,
"ecr": "185"
},
"0001316625": {
"rank": 23,
"ecr": "185"
},
"0001058811": {
"rank": 24,
"ecr": "182"
},
"0001114925": {
"rank": 25,
"ecr": "182"
},
"0000930803": {
"rank": 26,
"ecr": "179"
},
"0001110361": {
"rank": 27,
"ecr": "176"
},
"0000047217": {
"rank": 28,
"ecr": "173"
},
"0000854398": {
"rank": 29,
"ecr": "161"
},
"0000873044": {
"rank": 30,
"ecr": "159"
},
"0000728249": {
"rank": 31,
"ecr": "135"
},
"0001036044": {
"rank": 32,
"ecr": "56"
},
"0001167294": {
"rank": 33,
"ecr": "51"
},
"0001075656": {
"rank": 34,
"ecr": "36"
},
"0000807863": {
"rank": 35,
"ecr": "35"
},
"0001044590": {
"rank": 36,
"ecr": "33"
},
"0001093207": {
"rank": 37,
"ecr": "8.5"
},
"0001383154": {
"rank": 38,
"ecr": "0.037"
},
"0000919013": {
"rank": 39,
"ecr": "0.011"
}
},
"2013": {
"0001434388": {
"rank": 1,
"ecr": "696"
},
"0001058811": {
"rank": 2,
"ecr": "592"
},
"0000867374": {
"rank": 3,
"ecr": "470"
},
"0000320193": {
"rank": 4,
"ecr": "392"
},
"0001017303": {
"rank": 5,
"ecr": "383"
},
"0001048695": {
"rank": 6,
"ecr": "363"
},
"0000051143": {
"rank": 7,
"ecr": "327"
},
"0001009626": {
"rank": 8,
"ecr": "293"
},
"0000926326": {
"rank": 9,
"ecr": "293"
},
"0001043604": {
"rank": 10,
"ecr": "292"
},
"0000047217": {
"rank": 11,
"ecr": "292"
},
"0000854775": {
"rank": 12,
"ecr": "281"
},
"0000949158": {
"rank": 13,
"ecr": "279"
},
"0001001288": {
"rank": 14,
"ecr": "269"
},
"0000108772": {
"rank": 15,
"ecr": "268"
},
"0001177845": {
"rank": 16,
"ecr": "263"
},
"0001375365": {
"rank": 17,
"ecr": "263"
},
"0001262039": {
"rank": 18,
"ecr": "255"
},
"0000854398": {
"rank": 19,
"ecr": "249"
},
"0000350917": {
"rank": 20,
"ecr": "241"
},
"0001357326": {
"rank": 21,
"ecr": "207"
},
"0001316625": {
"rank": 22,
"ecr": "196"
},
"0001173752": {
"rank": 23,
"ecr": "186"
},
"0001327567": {
"rank": 24,
"ecr": "185"
},
"0001370880": {
"rank": 25,
"ecr": "183"
},
"0001114925": {
"rank": 26,
"ecr": "181"
},
"0001110361": {
"rank": 27,
"ecr": "176"
},
"0001180079": {
"rank": 28,
"ecr": "175"
},
"0001361470": {
"rank": 29,
"ecr": "171"
},
"0001032975": {
"rank": 30,
"ecr": "167"
},
"0001167294": {
"rank": 31,
"ecr": "160"
},
"0000728249": {
"rank": 32,
"ecr": "159"
},
"0000930803": {
"rank": 33,
"ecr": "154"
},
"0000807863": {
"rank": 34,
"ecr": "140"
},
"0001036044": {
"rank": 35,
"ecr": "32"
},
"0001383154": {
"rank": 36,
"ecr": "7.9"
},
"0001019034": {
"rank": 37,
"ecr": "2.1"
},
"0000919013": {
"rank": 38,
"ecr": "0.78"
},
"0001093207": {
"rank": 39,
"ecr": "0.77"
},
"0001075656": {
"rank": 40,
"ecr": "0.033"
}
},
"2014": {
"0000320193": {
"rank": 1,
"ecr": "376"
},
"0001048695": {
"rank": 2,
"ecr": "369"
},
"0001596532": {
"rank": 3,
"ecr": "347"
},
"0000949158": {
"rank": 4,
"ecr": "347"
},
"0001434388": {
"rank": 5,
"ecr": "329"
},
"0001110361": {
"rank": 6,
"ecr": "323"
},
"0001009626": {
"rank": 7,
"ecr": "298"
},
"0001375365": {
"rank": 8,
"ecr": "297"
},
"0001058811": {
"rank": 9,
"ecr": "297"
},
"0000926326": {
"rank": 10,
"ecr": "295"
},
"0001032975": {
"rank": 11,
"ecr": "282"
},
"0000854775": {
"rank": 12,
"ecr": "272"
},
"0000047217": {
"rank": 13,
"ecr": "255"
},
"0000867374": {
"rank": 14,
"ecr": "251"
},
"0001357326": {
"rank": 15,
"ecr": "247"
},
"0001262039": {
"rank": 16,
"ecr": "233"
},
"0000051143": {
"rank": 17,
"ecr": "233"
},
"0001001288": {
"rank": 18,
"ecr": "212"
},
"0001114925": {
"rank": 19,
"ecr": "196"
},
"0001173752": {
"rank": 20,
"ecr": "185"
},
"0001043604": {
"rank": 21,
"ecr": "185"
},
"0001017303": {
"rank": 22,
"ecr": "185"
},
"0001316625": {
"rank": 23,
"ecr": "172"
},
"0001180079": {
"rank": 24,
"ecr": "170"
},
"0001327567": {
"rank": 25,
"ecr": "167"
},
"0000873044": {
"rank": 26,
"ecr": "164"
},
"0001361470": {
"rank": 27,
"ecr": "163"
},
"0000807863": {
"rank": 28,
"ecr": "162"
},
"0001580808": {
"rank": 29,
"ecr": "160"
},
"0001036044": {
"rank": 30,
"ecr": "155"
},
"0001370880": {
"rank": 31,
"ecr": "130"
},
"0000728249": {
"rank": 32,
"ecr": "102"
},
"0001167294": {
"rank": 33,
"ecr": "80"
},
"0001383154": {
"rank": 34,
"ecr": "3.5"
},
"0001019034": {
"rank": 35,
"ecr": "3.5"
},
"0001093207": {
"rank": 36,
"ecr": "2.2"
},
"0000919013": {
"rank": 37,
"ecr": "2.1"
},
"0001528760": {
"rank": 38,
"ecr": "0.00000000000000052"
}
},
"2015": {
"0001048695": {
"rank": 1,
"ecr": "372"
},
"0000320193": {
"rank": 2,
"ecr": "367"
},
"0001017303": {
"rank": 3,
"ecr": "353"
},
"0001447599": {
"rank": 4,
"ecr": "350"
},
"0001596532": {
"rank": 5,
"ecr": "344"
},
"0000807863": {
"rank": 6,
"ecr": "322"
},
"0001375365": {
"rank": 7,
"ecr": "318"
},
"0001009626": {
"rank": 8,
"ecr": "316"
},
"0001180079": {
"rank": 9,
"ecr": "308"
},
"0001110361": {
"rank": 10,
"ecr": "297"
},
"0001043604": {
"rank": 11,
"ecr": "294"
},
"0000926326": {
"rank": 12,
"ecr": "293"
},
"0000949158": {
"rank": 13,
"ecr": "285"
},
"0001058811": {
"rank": 14,
"ecr": "284"
},
"0000051143": {
"rank": 15,
"ecr": "278"
},
"0000854775": {
"rank": 16,
"ecr": "274"
},
"0001177845": {
"rank": 17,
"ecr": "259"
},
"0000867374": {
"rank": 18,
"ecr": "241"
},
"0001262039": {
"rank": 19,
"ecr": "216"
},
"0001032975": {
"rank": 20,
"ecr": "207"
},
"0001001288": {
"rank": 21,
"ecr": "185"
},
"0001434388": {
"rank": 22,
"ecr": "185"
},
"0001019034": {
"rank": 23,
"ecr": "183"
},
"0001327567": {
"rank": 24,
"ecr": "182"
},
"0001114925": {
"rank": 25,
"ecr": "181"
},
"0000873044": {
"rank": 26,
"ecr": "181"
},
"0001316625": {
"rank": 27,
"ecr": "179"
},
"0001078271": {
"rank": 28,
"ecr": "166"
},
"0001580808": {
"rank": 29,
"ecr": "155"
},
"0001370880": {
"rank": 30,
"ecr": "151"
},
"0001093207": {
"rank": 31,
"ecr": "42"
},
"0001383154": {
"rank": 32,
"ecr": "25"
},
"0001036044": {
"rank": 33,
"ecr": "21"
},
"0001528760": {
"rank": 34,
"ecr": "0.00015"
}
},
"2016": {
"0000828146": {
"rank": 1,
"ecr": "564"
},
"0001048695": {
"rank": 2,
"ecr": "367"
},
"0001017303": {
"rank": 3,
"ecr": "364"
},
"0001596532": {
"rank": 4,
"ecr": "340"
},
"0000320193": {
"rank": 5,
"ecr": "337"
},
"0001434388": {
"rank": 6,
"ecr": "327"
},
"0000854775": {
"rank": 7,
"ecr": "315"
},
"0000807863": {
"rank": 8,
"ecr": "299"
},
"0000051143": {
"rank": 9,
"ecr": "280"
},
"0001043604": {
"rank": 10,
"ecr": "280"
},
"0000047217": {
"rank": 11,
"ecr": "279"
},
"0000867374": {
"rank": 12,
"ecr": "251"
},
"0000949158": {
"rank": 13,
"ecr": "251"
},
"0001262039": {
"rank": 14,
"ecr": "225"
},
"0000108772": {
"rank": 15,
"ecr": "223"
},
"0001177845": {
"rank": 16,
"ecr": "218"
},
"0000926326": {
"rank": 17,
"ecr": "208"
},
"0001447599": {
"rank": 18,
"ecr": "185"
},
"0001114925": {
"rank": 19,
"ecr": "184"
},
"0001180079": {
"rank": 20,
"ecr": "184"
},
"0001327567": {
"rank": 21,
"ecr": "183"
},
"0000873044": {
"rank": 22,
"ecr": "182"
},
"0001078271": {
"rank": 23,
"ecr": "182"
},
"0001580808": {
"rank": 24,
"ecr": "181"
},
"0001093207": {
"rank": 25,
"ecr": "178"
},
"0001370880": {
"rank": 26,
"ecr": "158"
},
"0001019034": {
"rank": 27,
"ecr": "125"
},
"0001036044": {
"rank": 28,
"ecr": "122"
},
"0001528760": {
"rank": 29,
"ecr": "0.000037"
},
"0001644825": {
"rank": 30,
"ecr": "0.0000000000000000000000000000000000000000000000000000000000000020"
}
},
"2017": {
"0000807863": {
"rank": 1,
"ecr": "470"
},
"0000828146": {
"rank": 2,
"ecr": "406"
},
"0001596532": {
"rank": 3,
"ecr": "404"
},
"0001048695": {
"rank": 4,
"ecr": "370"
},
"0001017303": {
"rank": 5,
"ecr": "349"
},
"0000320193": {
"rank": 6,
"ecr": "321"
},
"0000854775": {
"rank": 7,
"ecr": "308"
},
"0000047217": {
"rank": 8,
"ecr": "275"
},
"0000108772": {
"rank": 9,
"ecr": "255"
},
"0000051143": {
"rank": 10,
"ecr": "252"
},
"0001043604": {
"rank": 11,
"ecr": "251"
},
"0000926326": {
"rank": 12,
"ecr": "246"
},
"0000867374": {
"rank": 13,
"ecr": "234"
},
"0001114925": {
"rank": 14,
"ecr": "225"
},
"0001078271": {
"rank": 15,
"ecr": "218"
},
"0001262039": {
"rank": 16,
"ecr": "214"
},
"0001177845": {
"rank": 17,
"ecr": "185"
},
"0001580808": {
"rank": 18,
"ecr": "185"
},
"0001327567": {
"rank": 19,
"ecr": "185"
},
"0001370880": {
"rank": 20,
"ecr": "175"
},
"0001036044": {
"rank": 21,
"ecr": "171"
},
"0001447599": {
"rank": 22,
"ecr": "163"
},
"0000949158": {
"rank": 23,
"ecr": "146"
},
"0001145057": {
"rank": 24,
"ecr": "129"
},
"0001019034": {
"rank": 25,
"ecr": "115"
},
"0000873044": {
"rank": 26,
"ecr": "22"
},
"0001528760": {
"rank": 27,
"ecr": "0.00019"
},
"0001644825": {
"rank": 28,
"ecr": "0.0000000000000000015"
}
}
},
"rating_box": [
[
"Top rated",
"7 of 28"
],
[
"Best, worst rating",
"470 %, < 0.001 %"
],
[
"New companies",
"1"
]
],
"regression_plot": "https://www.realrate-archive.com/us_computers/2017/backtesting_correlation/regression_2017.svg",
"scentences": [
"Extreme Networks INC climbed 8 positions from 23 to 15 due to its excellent Costs of Goods Sold.",
"CRAY INC lost 10 positions from 13 to 23 due to its bad Costs of Goods Sold.",
"Forescout Technologies INC entered the 2018 ranking at rank 24, making it the best newcomer."
],
"url_segment": "2018-us-computers",
"year": 2018,
"feature_importance": "https://www.realrate-archive.com/us_computers/2017/feature_importance/feature_importance.svg",
"obs_ecr": {
"0000320193": {
"2011": {
"obs_EconomicCapitalRatio": 4.001361810425443
},
"2012": {
"obs_EconomicCapitalRatio": 3.53827426280272
},
"2013": {
"obs_EconomicCapitalRatio": 2.9971445191699875
},
"2014": {
"obs_EconomicCapitalRatio": 3.320882063921612
},
"2015": {
"obs_EconomicCapitalRatio": 2.336003819009713
},
"2016": {
"obs_EconomicCapitalRatio": 2.2250866594550827
},
"2017": {
"obs_EconomicCapitalRatio": 2.714494930333848
},
"2018": {
"obs_EconomicCapitalRatio": 2.267274525937947
},
"2019": {
"obs_EconomicCapitalRatio": 4.150786018026366
},
"2020": {
"obs_EconomicCapitalRatio": 7.490512690347526
},
"2021": {
"obs_EconomicCapitalRatio": 8.891348972406545
},
"2022": {
"obs_EconomicCapitalRatio": 6.3143366993708865
},
"2023": {
"obs_EconomicCapitalRatio": 9.29478521373137
},
"2024": {
"obs_EconomicCapitalRatio": 11.347034333005942
},
"2025": {
"obs_EconomicCapitalRatio": 12.48870379772637
}
},
"0000051143": {
"2011": {
"obs_EconomicCapitalRatio": 1.209441869774771
},
"2012": {
"obs_EconomicCapitalRatio": 1.199108878641591
},
"2013": {
"obs_EconomicCapitalRatio": 1.0629764774844488
},
"2014": {
"obs_EconomicCapitalRatio": 0.8967661002246347
},
"2015": {
"obs_EconomicCapitalRatio": 0.8415418926121748
},
"2016": {
"obs_EconomicCapitalRatio": 0.9883990473073118
},
"2017": {
"obs_EconomicCapitalRatio": 0.8528983830815378
},
"2018": {
"obs_EconomicCapitalRatio": 0.6570467486229332
},
"2019": {
"obs_EconomicCapitalRatio": 0.6468810182481607
},
"2020": {
"obs_EconomicCapitalRatio": 0.6160016179821557
},
"2021": {
"obs_EconomicCapitalRatio": 0.8150643255311567
},
"2022": {
"obs_EconomicCapitalRatio": 0.97728791937846
},
"2023": {
"obs_EconomicCapitalRatio": 1.1198965766778797
},
"2024": {
"obs_EconomicCapitalRatio": 1.6191066934042333
},
"2025": {
"obs_EconomicCapitalRatio": 2.0786014021492414
}
},
"0000047217": {
"2011": {
"obs_EconomicCapitalRatio": 0.3638276649352204
},
"2012": {
"obs_EconomicCapitalRatio": 0.23548143421730416
},
"2013": {
"obs_EconomicCapitalRatio": 0.47876753407651396
},
"2014": {
"obs_EconomicCapitalRatio": 0.6915081730945217
},
"2016": {
"obs_EconomicCapitalRatio": 0.7900685310414678
},
"2017": {
"obs_EconomicCapitalRatio": 0.9693765394111687
},
"2018": {
"obs_EconomicCapitalRatio": 0.8194238763215291
},
"2019": {
"obs_EconomicCapitalRatio": 0.8132359642298891
},
"2020": {
"obs_EconomicCapitalRatio": 0.852304700772894
},
"2021": {
"obs_EconomicCapitalRatio": 1.0264546511175747
},
"2022": {
"obs_EconomicCapitalRatio": 0.7124520710645454
},
"2023": {
"obs_EconomicCapitalRatio": 0.8851118102317234
},
"2024": {
"obs_EconomicCapitalRatio": 0.8524131813143859
},
"2025": {
"obs_EconomicCapitalRatio": 0.589229274594467
}
},
"0000858877": {
"2011": {
"obs_EconomicCapitalRatio": 1.0003288712140317
},
"2012": {
"obs_EconomicCapitalRatio": 1.070280673811745
},
"2020": {
"obs_EconomicCapitalRatio": 2.1254927929457517
},
"2021": {
"obs_EconomicCapitalRatio": 3.0292332301998304
},
"2022": {
"obs_EconomicCapitalRatio": 2.3855500205826723
},
"2023": {
"obs_EconomicCapitalRatio": 2.3918255985605144
},
"2024": {
"obs_EconomicCapitalRatio": 2.231948476097245
},
"2025": {
"obs_EconomicCapitalRatio": 3.0800355328983713
}
},
"0001048695": {
"2011": {
"obs_EconomicCapitalRatio": 8.28814643111531
},
"2012": {
"obs_EconomicCapitalRatio": 6.160406057204517
},
"2013": {
"obs_EconomicCapitalRatio": 4.7403370595566106
},
"2014": {
"obs_EconomicCapitalRatio": 6.536160996499017
},
"2015": {
"obs_EconomicCapitalRatio": 4.148641360689745
},
"2016": {
"obs_EconomicCapitalRatio": 5.527893469840423
},
"2017": {
"obs_EconomicCapitalRatio": 4.415180037630141
},
"2018": {
"obs_EconomicCapitalRatio": 4.96003788884837
},
"2019": {
"obs_EconomicCapitalRatio": 3.3728799646708345
},
"2020": {
"obs_EconomicCapitalRatio": 3.0375336386717224
},
"2021": {
"obs_EconomicCapitalRatio": 3.834963801135672
},
"2022": {
"obs_EconomicCapitalRatio": 2.1197022898551756
},
"2023": {
"obs_EconomicCapitalRatio": 2.7770510855488113
},
"2024": {
"obs_EconomicCapitalRatio": 3.669587085500304
},
"2025": {
"obs_EconomicCapitalRatio": 3.3311529790419976
}
},
"0000926326": {
"2011": {
"obs_EconomicCapitalRatio": 2.5429486257500513
},
"2012": {
"obs_EconomicCapitalRatio": 1.7877086373163822
},
"2013": {
"obs_EconomicCapitalRatio": 2.849711248326857
},
"2014": {
"obs_EconomicCapitalRatio": 3.226843320560141
},
"2015": {
"obs_EconomicCapitalRatio": 2.740944201453758
},
"2016": {
"obs_EconomicCapitalRatio": 1.7274269240734885
},
"2017": {
"obs_EconomicCapitalRatio": 2.624031252867604
},
"2018": {
"obs_EconomicCapitalRatio": 3.2353189969680587
},
"2019": {
"obs_EconomicCapitalRatio": 4.207223912901883
},
"2020": {
"obs_EconomicCapitalRatio": 3.7128956597905867
},
"2021": {
"obs_EconomicCapitalRatio": 4.987669470827144
},
"2022": {
"obs_EconomicCapitalRatio": 1.313159217317384
},
"2023": {
"obs_EconomicCapitalRatio": 1.0694655452969437
},
"2024": {
"obs_EconomicCapitalRatio": 1.3730050473371314
},
"2025": {
"obs_EconomicCapitalRatio": 1.5144194939017794
}
},
"0000807863": {
"2011": {
"obs_EconomicCapitalRatio": 16.600439724519756
},
"2012": {
"obs_EconomicCapitalRatio": 8.104691839036589
},
"2013": {
"obs_EconomicCapitalRatio": 8.639316952124897
},
"2014": {
"obs_EconomicCapitalRatio": 5.519880110477786
},
"2015": {
"obs_EconomicCapitalRatio": 5.564458767378105
},
"2016": {
"obs_EconomicCapitalRatio": 7.2473954047256255
},
"2017": {
"obs_EconomicCapitalRatio": 7.545858408298385
},
"2018": {
"obs_EconomicCapitalRatio": 5.007953451456325
},
"2022": {
"obs_EconomicCapitalRatio": 1.6281281382456665
},
"2023": {
"obs_EconomicCapitalRatio": 1.9430990548947045
},
"2024": {
"obs_EconomicCapitalRatio": 1.6531388007561647
},
"2025": {
"obs_EconomicCapitalRatio": 1.4189061423763567
}
},
"0001017303": {
"2011": {
"obs_EconomicCapitalRatio": 2.1617061782508573
},
"2012": {
"obs_EconomicCapitalRatio": 1.7273949427836215
},
"2013": {
"obs_EconomicCapitalRatio": 3.433171694049703
},
"2014": {
"obs_EconomicCapitalRatio": 1.6491689545906687
},
"2015": {
"obs_EconomicCapitalRatio": 2.9036578889069053
},
"2018": {
"obs_EconomicCapitalRatio": 2.9835876336298046
},
"2020": {
"obs_EconomicCapitalRatio": 2.430602515383815
},
"2021": {
"obs_EconomicCapitalRatio": 3.271630599777894
},
"2022": {
"obs_EconomicCapitalRatio": 1.7578976955975145
},
"2023": {
"obs_EconomicCapitalRatio": 2.021014931431388
}
},
"0001036044": {
"2011": {
"obs_EconomicCapitalRatio": 1.2776105042931984
},
"2012": {
"obs_EconomicCapitalRatio": 1.062785876530029
},
"2013": {
"obs_EconomicCapitalRatio": 0.9108884897946916
},
"2014": {
"obs_EconomicCapitalRatio": 2.3864347817522256
},
"2015": {
"obs_EconomicCapitalRatio": 0.4859893846408681
},
"2016": {
"obs_EconomicCapitalRatio": 1.14926254939721
},
"2017": {
"obs_EconomicCapitalRatio": 1.2317815193041097
},
"2018": {
"obs_EconomicCapitalRatio": 1.1796047503144196
},
"2019": {
"obs_EconomicCapitalRatio": 1.665793992023602
},
"2020": {
"obs_EconomicCapitalRatio": 2.115631247470678
},
"2021": {
"obs_EconomicCapitalRatio": 9.728365305129955
},
"2022": {
"obs_EconomicCapitalRatio": 2.421957075674679
}
},
"0001058811": {
"2011": {
"obs_EconomicCapitalRatio": 2.681931773875267
},
"2012": {
"obs_EconomicCapitalRatio": 3.898789358340237
},
"2013": {
"obs_EconomicCapitalRatio": 3.907111368597086
},
"2014": {
"obs_EconomicCapitalRatio": 3.8306170588843056
},
"2015": {
"obs_EconomicCapitalRatio": 4.8530836739575225
},
"2019": {
"obs_EconomicCapitalRatio": 2.5630431342895488
},
"2020": {
"obs_EconomicCapitalRatio": 3.427002198750686
},
"2021": {
"obs_EconomicCapitalRatio": 1.6525456119292916
},
"2022": {
"obs_EconomicCapitalRatio": 1.9122957428153118
},
"2023": {
"obs_EconomicCapitalRatio": 1.668112891473108
}
},
"0001262039": {
"2011": {
"obs_EconomicCapitalRatio": 5.919114523841845
},
"2012": {
"obs_EconomicCapitalRatio": 4.693565398033334
},
"2013": {
"obs_EconomicCapitalRatio": 3.5265180269188146
},
"2014": {
"obs_EconomicCapitalRatio": 4.669794154266477
},
"2015": {
"obs_EconomicCapitalRatio": 3.8529593860941884
},
"2016": {
"obs_EconomicCapitalRatio": 2.9940821747486352
},
"2017": {
"obs_EconomicCapitalRatio": 3.9005647234943983
},
"2018": {
"obs_EconomicCapitalRatio": 4.631561217106493
},
"2019": {
"obs_EconomicCapitalRatio": 5.708019815907027
},
"2020": {
"obs_EconomicCapitalRatio": 6.655547685300235
},
"2021": {
"obs_EconomicCapitalRatio": 10.491722647603991
},
"2022": {
"obs_EconomicCapitalRatio": 6.032720019374813
},
"2023": {
"obs_EconomicCapitalRatio": 5.99926158844549
},
"2024": {
"obs_EconomicCapitalRatio": 8.182058093487278
},
"2025": {
"obs_EconomicCapitalRatio": 6.125871166973556
}
},
"0000854775": {
"2011": {
"obs_EconomicCapitalRatio": 1.9222426049675794
},
"2012": {
"obs_EconomicCapitalRatio": 1.5802668878836394
},
"2013": {
"obs_EconomicCapitalRatio": 1.9212520093069896
},
"2014": {
"obs_EconomicCapitalRatio": 1.3799069216608615
},
"2015": {
"obs_EconomicCapitalRatio": 1.817950877395434
},
"2016": {
"obs_EconomicCapitalRatio": 1.9690047514751632
},
"2017": {
"obs_EconomicCapitalRatio": 1.400615652122381
},
"2018": {
"obs_EconomicCapitalRatio": 1.3388438528638853
},
"2019": {
"obs_EconomicCapitalRatio": 2.2661812798736585
},
"2020": {
"obs_EconomicCapitalRatio": 1.6158767817600326
},
"2021": {
"obs_EconomicCapitalRatio": 2.219038876797004
},
"2022": {
"obs_EconomicCapitalRatio": 2.1888947269462338
},
"2023": {
"obs_EconomicCapitalRatio": 1.6517141948852576
},
"2024": {
"obs_EconomicCapitalRatio": 2.144520004003374
},
"2025": {
"obs_EconomicCapitalRatio": 2.715125153179944
}
},
"0001019034": {
"2011": {
"obs_EconomicCapitalRatio": 11.800514944999584
},
"2012": {
"obs_EconomicCapitalRatio": 13.92428385282885
},
"2013": {
"obs_EconomicCapitalRatio": 29.438423230337897
},
"2014": {
"obs_EconomicCapitalRatio": 29.362243162134593
},
"2015": {
"obs_EconomicCapitalRatio": 1.7120963239754827
},
"2016": {
"obs_EconomicCapitalRatio": 18.484489137199514
},
"2017": {
"obs_EconomicCapitalRatio": 1.5038669291450992
},
"2018": {
"obs_EconomicCapitalRatio": 2.4649025230226838
},
"2019": {
"obs_EconomicCapitalRatio": 2.095192719695348
},
"2020": {
"obs_EconomicCapitalRatio": 17.67213832821892
},
"2021": {
"obs_EconomicCapitalRatio": 1.7875670528288379
},
"2022": {
"obs_EconomicCapitalRatio": 0.6232733348865055
},
"2024": {
"obs_EconomicCapitalRatio": 0.45538119057692594
}
},
"0001375365": {
"2012": {
"obs_EconomicCapitalRatio": 0.9977185839307737
},
"2013": {
"obs_EconomicCapitalRatio": 1.6402847707007648
},
"2014": {
"obs_EconomicCapitalRatio": 2.8778892434396837
},
"2015": {
"obs_EconomicCapitalRatio": 1.4805645232282656
},
"2019": {
"obs_EconomicCapitalRatio": 0.9897166796643742
},
"2020": {
"obs_EconomicCapitalRatio": 1.1389289883455456
},
"2021": {
"obs_EconomicCapitalRatio": 1.3067754536601548
},
"2022": {
"obs_EconomicCapitalRatio": 1.742362835106781
}
},
"0001114925": {
"2012": {
"obs_EconomicCapitalRatio": 1.230464965891484
},
"2013": {
"obs_EconomicCapitalRatio": 1.2111875466868862
},
"2014": {
"obs_EconomicCapitalRatio": 1.3675195673059866
},
"2015": {
"obs_EconomicCapitalRatio": 0.9124503038774723
},
"2016": {
"obs_EconomicCapitalRatio": 1.7427107271839433
},
"2017": {
"obs_EconomicCapitalRatio": 1.7712002783023952
},
"2018": {
"obs_EconomicCapitalRatio": 2.781238526574962
},
"2019": {
"obs_EconomicCapitalRatio": 2.674498212697702
},
"2020": {
"obs_EconomicCapitalRatio": 2.889627254366488
},
"2021": {
"obs_EconomicCapitalRatio": 4.550084906868338
},
"2022": {
"obs_EconomicCapitalRatio": 1547.4086727412857
},
"2023": {
"obs_EconomicCapitalRatio": 1.9384604102942833
}
},
"0001032975": {
"2013": {
"obs_EconomicCapitalRatio": 1.6384006566227909
},
"2014": {
"obs_EconomicCapitalRatio": 1.7406781611783282
},
"2015": {
"obs_EconomicCapitalRatio": 1.974557257948965
},
"2021": {
"obs_EconomicCapitalRatio": 4.367443929555836
},
"2022": {
"obs_EconomicCapitalRatio": 3.3363153137958923
}
},
"0001327567": {
"2013": {
"obs_EconomicCapitalRatio": 10.39514481632318
},
"2014": {
"obs_EconomicCapitalRatio": 10.926793326022134
},
"2015": {
"obs_EconomicCapitalRatio": 10.318858845903017
},
"2016": {
"obs_EconomicCapitalRatio": 6.414746620097139
},
"2017": {
"obs_EconomicCapitalRatio": 5.815448267976189
},
"2018": {
"obs_EconomicCapitalRatio": 4.271093010516796
},
"2019": {
"obs_EconomicCapitalRatio": 5.241241247934918
},
"2020": {
"obs_EconomicCapitalRatio": 5.767721446328843
},
"2021": {
"obs_EconomicCapitalRatio": 7.183529235205426
},
"2022": {
"obs_EconomicCapitalRatio": 3.5393525436555624
},
"2023": {
"obs_EconomicCapitalRatio": 6.9439625441181665
},
"2024": {
"obs_EconomicCapitalRatio": 3.5505422654913863
},
"2025": {
"obs_EconomicCapitalRatio": 6.6235205873034655
}
},
"0001580808": {
"2014": {
"obs_EconomicCapitalRatio": 1.736014901426156
},
"2015": {
"obs_EconomicCapitalRatio": 2.5829070015786564
},
"2016": {
"obs_EconomicCapitalRatio": 3.045885679009284
},
"2017": {
"obs_EconomicCapitalRatio": 2.927032322038524
},
"2018": {
"obs_EconomicCapitalRatio": 2.2609828351650263
},
"2019": {
"obs_EconomicCapitalRatio": 2.262246970505482
},
"2020": {
"obs_EconomicCapitalRatio": 3.0538353323687417
},
"2021": {
"obs_EconomicCapitalRatio": 4.129912136749492
},
"2022": {
"obs_EconomicCapitalRatio": 4.254224544180837
},
"2023": {
"obs_EconomicCapitalRatio": 3.3328285698429596
},
"2024": {
"obs_EconomicCapitalRatio": 4.243147338394266
},
"2025": {
"obs_EconomicCapitalRatio": 2.459846514297154
}
},
"0001596532": {
"2014": {
"obs_EconomicCapitalRatio": 7.869008433140658
},
"2015": {
"obs_EconomicCapitalRatio": 6.6251023870177335
},
"2016": {
"obs_EconomicCapitalRatio": 5.800896598581293
},
"2017": {
"obs_EconomicCapitalRatio": 10.576005591059888
},
"2018": {
"obs_EconomicCapitalRatio": 7.633197969420151
},
"2019": {
"obs_EconomicCapitalRatio": 5.694880961135594
},
"2020": {
"obs_EconomicCapitalRatio": 7.084537641226227
},
"2021": {
"obs_EconomicCapitalRatio": 2.9229907801573725
},
"2022": {
"obs_EconomicCapitalRatio": 8.573665656072269
},
"2023": {
"obs_EconomicCapitalRatio": 11.626351137708653
},
"2024": {
"obs_EconomicCapitalRatio": 3.929734633026662
},
"2025": {
"obs_EconomicCapitalRatio": 12.444879062018039
}
},
"0001078271": {
"2015": {
"obs_EconomicCapitalRatio": 1.2485856941670335
},
"2016": {
"obs_EconomicCapitalRatio": 1.8379855583365634
},
"2017": {
"obs_EconomicCapitalRatio": 4.2205651359392515
},
"2018": {
"obs_EconomicCapitalRatio": 1.1968617179202434
},
"2019": {
"obs_EconomicCapitalRatio": 1.6199398212020166
},
"2020": {
"obs_EconomicCapitalRatio": 1.250760883979987
},
"2021": {
"obs_EconomicCapitalRatio": 2.720228969457148
},
"2022": {
"obs_EconomicCapitalRatio": 3.092957246638082
}
},
"0000828146": {
"2016": {
"obs_EconomicCapitalRatio": 9.829308674620105
},
"2017": {
"obs_EconomicCapitalRatio": 6.181546794771054
},
"2020": {
"obs_EconomicCapitalRatio": 9.720553770275126
},
"2021": {
"obs_EconomicCapitalRatio": 8.861563294515541
},
"2022": {
"obs_EconomicCapitalRatio": 7.266858220272989
},
"2023": {
"obs_EconomicCapitalRatio": 9.689632731570532
}
},
"0001394056": {
"2018": {
"obs_EconomicCapitalRatio": 1.3081198907564424
},
"2019": {
"obs_EconomicCapitalRatio": 1.1919997216460585
},
"2020": {
"obs_EconomicCapitalRatio": 2.3011202770643853
},
"2021": {
"obs_EconomicCapitalRatio": 2.862916603432221
},
"2022": {
"obs_EconomicCapitalRatio": 1.7073095525926363
}
},
"0000736012": {
"2018": {
"obs_EconomicCapitalRatio": 13.602424838410654
},
"2019": {
"obs_EconomicCapitalRatio": 16.658595215311006
},
"2020": {
"obs_EconomicCapitalRatio": 28.092739680425325
},
"2021": {
"obs_EconomicCapitalRatio": 9.70205352254133
},
"2022": {
"obs_EconomicCapitalRatio": 5.22965932205894
},
"2023": {
"obs_EconomicCapitalRatio": 0.7800416080903361
},
"2024": {
"obs_EconomicCapitalRatio": 0.42281257479488865
},
"2025": {
"obs_EconomicCapitalRatio": 3.6938052236373364
}
},
"0001282980": {
"2020": {
"obs_EconomicCapitalRatio": 16.683378327706084
},
"2021": {
"obs_EconomicCapitalRatio": 42.92766051796833
},
"2022": {
"obs_EconomicCapitalRatio": 5.747992236668138
},
"2023": {
"obs_EconomicCapitalRatio": 4.4986100950285435
}
},
"0001770450": {
"2019": {
"obs_EconomicCapitalRatio": 0.45222129471633465
},
"2020": {
"obs_EconomicCapitalRatio": 0.2745482717329988
},
"2021": {
"obs_EconomicCapitalRatio": 0.2768637814940047
}
},
"0001571996": {
"2021": {
"obs_EconomicCapitalRatio": 0.16212008654423757
},
"2022": {
"obs_EconomicCapitalRatio": 0.14809145540341243
},
"2024": {
"obs_EconomicCapitalRatio": 0.3791520261534886
},
"2025": {
"obs_EconomicCapitalRatio": 0.5271337256019563
}
},
"0000008146": {
"2021": {
"obs_EconomicCapitalRatio": 1.2343011257088288
},
"2022": {
"obs_EconomicCapitalRatio": 1.1875857399291856
}
},
"0001743759": {
"2021": {
"obs_EconomicCapitalRatio": 1.9373862875715255
},
"2022": {
"obs_EconomicCapitalRatio": 1.372711972702119
}
},
"0001805385": {
"2021": {
"obs_EconomicCapitalRatio": 3.052941843321381
},
"2022": {
"obs_EconomicCapitalRatio": 1.5780087002933334
},
"2023": {
"obs_EconomicCapitalRatio": 3.259774903057664
},
"2025": {
"obs_EconomicCapitalRatio": 4.998799462718932
}
}
}
}