{
"company_details": [
{
"company_id": "0000736012",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0000736012.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/graphs/IME_0000736012.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0000736012.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0000736012_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/plot_over_time/0000736012_main_keyfigs.svg",
"name": "Intrusion INC",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/backtesting_correlation/regression_0000736012.svg",
"report_text": "The relative strengths and weaknesses of Intrusion INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Intrusion INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 748% points.The greatest weakness of Intrusion INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 160% points.
The company's Economic Capital Ratio, given in the ranking table, is 926%, being 666% points above the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0000736012_2020_Intrusion_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "48.3",
"Liabilities": "132",
"Stockholders Equity": "-48.2",
"ECR before LimitedLiability": "405",
"Liabilities, Current": "57.4",
"Liabilities, Non-Current": "65.2",
"Assets, Current": "91.1",
"Assets": "156",
"Other Assets": "42.8",
"Goodwill": "77.8",
"Assets, Non-Current": "44.3",
"Costs of Goods Sold": "-91.5",
"Expenses": "163",
"Revenues": "434",
"Net Income": "425",
"Other Expenses": "134",
"Administrative and Marketing Exp.": "110",
"Other Revenues": "434",
"Comprehensive Net Income": "425",
"Other Net Income": "-232",
"Economic Capital Ratio": "349"
},
"2019": {
"Liabilities, Current": "310",
"Liabilities": "401",
"Stockholders Equity": "-10.6",
"ECR before LimitedLiability": "741",
"Other Liabilities": "127",
"Liabilities, Non-Current": "150",
"Goodwill": "187",
"Assets": "353",
"Other Assets": "-25.8",
"Assets, Non-Current": "109",
"Assets, Current": "253",
"Administrative and Marketing Exp.": "282",
"Expenses": "278",
"Revenues": "560",
"Net Income": "748",
"Research and Development Exp.": "22.2",
"Costs of Goods Sold": "-160",
"Other Expenses": "128",
"Other Revenues": "560",
"Comprehensive Net Income": "748",
"Economic Capital Ratio": "666"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/plot_over_time/0000736012_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "2,716",
"Assets, Current": "3,710",
"Assets, Non-Current": "38",
"Costs of Goods Sold": "3,847",
"Goodwill": "0",
"Liabilities, Current": "3,252",
"Liabilities, Non-Current": "0",
"Other Assets": "321",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-189",
"Other Revenues": "10,276",
"Research and Development Exp.": "1,237"
},
"output_variables": {
"Liabilities": "3,252",
"Assets": "4,069",
"Expenses": "7,800",
"Revenues": "10,276",
"Stockholders Equity": "817",
"Net Income": "2,287",
"Comprehensive Net Income": "2,287",
"BaseVar": "81,469",
"ECR before LimitedLiability": "543%",
"Economic Capital Ratio": "591%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "2,480",
"Assets, Current": "5,052",
"Assets, Non-Current": "38",
"Costs of Goods Sold": "5,342",
"Goodwill": "0",
"Liabilities, Current": "1,943",
"Liabilities, Non-Current": "0",
"Other Assets": "1,745",
"Other Compr. Net Income": "0",
"Other Expenses": "46",
"Other Liabilities": "0",
"Other Net Income": "4.0",
"Other Revenues": "13,643",
"Research and Development Exp.": "1,314"
},
"output_variables": {
"Liabilities": "1,943",
"Assets": "6,835",
"Expenses": "9,182",
"Revenues": "13,643",
"Stockholders Equity": "4,892",
"Net Income": "4,465",
"Comprehensive Net Income": "4,465",
"BaseVar": "101,641",
"ECR before LimitedLiability": "922%",
"Economic Capital Ratio": "926%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 9.261263154379565,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0000736012.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0000736012.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0000736012.svg"
},
{
"company_id": "0001596532",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001596532.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/plot_over_time/0001596532_main_keyfigs.svg",
"name": "Arista Networks Inc",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/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 Comprehensive Net Income, increasing the Economic Capital Ratio by 245% points.The greatest weakness of Arista Networks Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 60% points.
The company's Economic Capital Ratio, given in the ranking table, is 437%, being 176% points above the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001596532_2020_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"
},
"2018": {
"Other Liabilities": "8.06",
"Liabilities": "25.2",
"Stockholders Equity": "16.4",
"ECR before LimitedLiability": "163",
"Liabilities, Current": "19.1",
"Assets, Current": "-26.1",
"Assets": "-6.61",
"Other Assets": "1.17",
"Goodwill": "7.30",
"Assets, Non-Current": "3.49",
"Costs of Goods Sold": "2.68",
"Expenses": "74.3",
"Revenues": "163",
"Net Income": "163",
"Research and Development Exp.": "-44.2",
"Other Expenses": "-50.9",
"Administrative and Marketing Exp.": "164",
"Other Revenues": "163",
"Comprehensive Net Income": "163",
"Other Net Income": "-62.2",
"Economic Capital Ratio": "106"
},
"2019": {
"Liabilities, Current": "30.6",
"Liabilities": "26.0",
"Stockholders Equity": "20.9",
"ECR before LimitedLiability": "251",
"Other Liabilities": "-3.94",
"Goodwill": "12.3",
"Assets": "-39.9",
"Other Assets": "-9.46",
"Assets, Non-Current": "6.46",
"Assets, Current": "-60.4",
"Administrative and Marketing Exp.": "115",
"Expenses": "112",
"Revenues": "91.4",
"Net Income": "244",
"Research and Development Exp.": "-36.8",
"Costs of Goods Sold": "4.96",
"Other Expenses": "29.6",
"Other Revenues": "91.4",
"Comprehensive Net Income": "245",
"Other Net Income": "12.1",
"Economic Capital Ratio": "176"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "252,562",
"Assets, Current": "2,714,802",
"Assets, Non-Current": "53,040",
"Costs of Goods Sold": "777,992",
"Goodwill": "53,684",
"Liabilities, Current": "606,504",
"Liabilities, Non-Current": "296,659",
"Other Assets": "260,457",
"Other Compr. Net Income": "-2,056",
"Other Expenses": "365,686",
"Other Liabilities": "35,431",
"Other Net Income": "15,454",
"Other Revenues": "2,151,369",
"Research and Development Exp.": "442,468"
},
"output_variables": {
"Liabilities": "938,594",
"Assets": "3,081,983",
"Expenses": "1,838,708",
"Revenues": "2,151,369",
"Stockholders Equity": "2,143,389",
"Net Income": "328,115",
"Comprehensive Net Income": "326,059",
"BaseVar": "19,082,609",
"ECR before LimitedLiability": "192%",
"Economic Capital Ratio": "348%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "275,805",
"Assets, Current": "3,471,636",
"Assets, Non-Current": "34,496",
"Costs of Goods Sold": "866,368",
"Goodwill": "54,855",
"Liabilities, Current": "597,074",
"Liabilities, Non-Current": "355,798",
"Other Assets": "624,303",
"Other Compr. Net Income": "4,137",
"Other Expenses": "2,403",
"Other Liabilities": "337,732",
"Other Net Income": "56,496",
"Other Revenues": "2,410,706",
"Research and Development Exp.": "462,759"
},
"output_variables": {
"Liabilities": "1,290,604",
"Assets": "4,185,290",
"Expenses": "1,607,335",
"Revenues": "2,410,706",
"Stockholders Equity": "2,894,686",
"Net Income": "859,867",
"Comprehensive Net Income": "864,004",
"BaseVar": "20,113,098",
"ECR before LimitedLiability": "322%",
"Economic Capital Ratio": "437%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 4.367972489145027,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001596532.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001596532.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001596532.svg"
},
{
"company_id": "0001048695",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001048695.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/plot_over_time/0001048695_main_keyfigs.svg",
"name": "F5 INC.",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/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 Comprehensive Net Income, increasing the Economic Capital Ratio by 155% points.The greatest weakness of F5 INC. is the variable Administrative and Marketing Exp., reducing the Economic Capital Ratio by 37% points.
The company's Economic Capital Ratio, given in the ranking table, is 341%, being 80% points above the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001048695_2020_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"
},
"2018": {
"Other Liabilities": "8.82",
"Liabilities": "-7.54",
"Assets": "-10.0",
"Stockholders Equity": "4.86",
"ECR before LimitedLiability": "188",
"Liabilities, Current": "-8.56",
"Liabilities, Non-Current": "-8.42",
"Assets, Current": "-3.60",
"Goodwill": "-2.56",
"Assets, Non-Current": "-5.46",
"Costs of Goods Sold": "190",
"Expenses": "105",
"Revenues": "-451",
"Net Income": "189",
"Research and Development Exp.": "-37.7",
"Other Expenses": "-3.63",
"Administrative and Marketing Exp.": "-53.0",
"Other Revenues": "-451",
"Comprehensive Net Income": "189",
"Other Net Income": "309",
"Economic Capital Ratio": "132"
},
"2019": {
"Liabilities, Current": "6.41",
"Liabilities": "8.56",
"Assets": "-5.05",
"Stockholders Equity": "8.98",
"ECR before LimitedLiability": "155",
"Other Liabilities": "10.2",
"Liabilities, Non-Current": "-8.67",
"Goodwill": "-6.73",
"Assets, Non-Current": "-3.46",
"Assets, Current": "3.96",
"Administrative and Marketing Exp.": "-37.4",
"Expenses": "75.1",
"Revenues": "73.4",
"Net Income": "155",
"Research and Development Exp.": "-30.5",
"Costs of Goods Sold": "153",
"Other Expenses": "8.08",
"Other Revenues": "73.4",
"Comprehensive Net Income": "155",
"Other Net Income": "6.25",
"Economic Capital Ratio": "80.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "824,517",
"Assets, Current": "1,417,658",
"Assets, Non-Current": "453,370",
"Costs of Goods Sold": "0",
"Goodwill": "555,965",
"Liabilities, Current": "954,433",
"Liabilities, Non-Current": "365,551",
"Other Assets": "178,483",
"Other Compr. Net Income": "-4,181",
"Other Expenses": "168,497",
"Other Liabilities": "0",
"Other Net Income": "1,812,787",
"Other Revenues": "0",
"Research and Development Exp.": "366,084"
},
"output_variables": {
"Liabilities": "1,319,984",
"Assets": "2,605,476",
"Expenses": "1,359,098",
"Revenues": "0",
"Stockholders Equity": "1,285,492",
"Net Income": "453,689",
"Comprehensive Net Income": "449,508",
"BaseVar": "15,492,771",
"ECR before LimitedLiability": "228%",
"Economic Capital Ratio": "374%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "959,349",
"Assets, Current": "1,511,586",
"Assets, Non-Current": "562,183",
"Costs of Goods Sold": "356,577",
"Goodwill": "1,065,379",
"Liabilities, Current": "1,105,526",
"Liabilities, Non-Current": "523,252",
"Other Assets": "251,127",
"Other Compr. Net Income": "2,988",
"Other Expenses": "113,377",
"Other Liabilities": "0",
"Other Net Income": "22,648",
"Other Revenues": "2,242,447",
"Research and Development Exp.": "408,058"
},
"output_variables": {
"Liabilities": "1,628,778",
"Assets": "3,390,275",
"Expenses": "1,837,361",
"Revenues": "2,242,447",
"Stockholders Equity": "1,761,497",
"Net Income": "427,734",
"Comprehensive Net Income": "430,722",
"BaseVar": "19,998,718",
"ECR before LimitedLiability": "181%",
"Economic Capital Ratio": "341%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 3.4079148225454015,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001048695.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001048695.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001048695.svg"
},
{
"company_id": "0000320193",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0000320193.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/plot_over_time/0000320193_main_keyfigs.svg",
"name": "Apple Inc",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/backtesting_correlation/regression_0000320193.svg",
"report_text": "The relative strengths and weaknesses of Apple Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Apple Inc compared to the market average is the variable Administrative and Marketing Exp., increasing the Economic Capital Ratio by 152% points.The greatest weakness of Apple Inc is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 119% points.
The company's Economic Capital Ratio, given in the ranking table, is 337%, being 76% points above the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0000320193_2020_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"
},
"2018": {
"Other Liabilities": "7.60",
"Liabilities": "-28.8",
"Stockholders Equity": "-5.32",
"ECR before LimitedLiability": "154",
"Liabilities, Non-Current": "-41.4",
"Assets, Current": "5.11",
"Assets": "-3.26",
"Other Assets": "3.60",
"Goodwill": "5.72",
"Assets, Non-Current": "-27.0",
"Costs of Goods Sold": "-125",
"Expenses": "99.6",
"Revenues": "141",
"Net Income": "155",
"Research and Development Exp.": "45.5",
"Other Expenses": "21.0",
"Administrative and Marketing Exp.": "155",
"Other Revenues": "141",
"Comprehensive Net Income": "155",
"Other Net Income": "-49.9",
"Economic Capital Ratio": "97.6"
},
"2019": {
"Liabilities, Current": "12.9",
"Liabilities": "-13.5",
"Stockholders Equity": "-5.19",
"ECR before LimitedLiability": "151",
"Other Liabilities": "9.93",
"Liabilities, Non-Current": "-43.1",
"Administrative and Marketing Exp.": "152",
"Expenses": "83.3",
"Net Income": "152",
"Research and Development Exp.": "35.7",
"Costs of Goods Sold": "-119",
"Other Expenses": "13.5",
"Other Revenues": "81.0",
"Revenues": "81.0",
"Assets, Current": "4.51",
"Other Assets": "3.01",
"Assets, Non-Current": "-17.8",
"Goodwill": "5.50",
"Comprehensive Net Income": "152",
"Other Net Income": "4.47",
"Economic Capital Ratio": "76.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "16,705,000",
"Assets, Current": "131,339,000",
"Assets, Non-Current": "234,386,000",
"Costs of Goods Sold": "163,756,000",
"Goodwill": "0",
"Liabilities, Current": "116,866,000",
"Liabilities, Non-Current": "141,712,000",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "13,372,000",
"Other Liabilities": "0",
"Other Net Income": "2,005,000",
"Other Revenues": "265,595,000",
"Research and Development Exp.": "14,236,000"
},
"output_variables": {
"Liabilities": "258,578,000",
"Assets": "365,725,000",
"Expenses": "208,069,000",
"Revenues": "265,595,000",
"Stockholders Equity": "107,147,000",
"Net Income": "59,531,000",
"Comprehensive Net Income": "59,531,000",
"BaseVar": "2,338,501,440",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "340%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "18,245,000",
"Assets, Current": "162,819,000",
"Assets, Non-Current": "175,697,000",
"Costs of Goods Sold": "161,782,000",
"Goodwill": "0",
"Liabilities, Current": "105,718,000",
"Liabilities, Non-Current": "142,310,000",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "10,481,000",
"Other Liabilities": "0",
"Other Net Income": "1,807,000",
"Other Revenues": "260,174,000",
"Research and Development Exp.": "16,217,000"
},
"output_variables": {
"Liabilities": "248,028,000",
"Assets": "338,516,000",
"Expenses": "206,725,000",
"Revenues": "260,174,000",
"Stockholders Equity": "90,488,000",
"Net Income": "55,256,000",
"Comprehensive Net Income": "55,256,000",
"BaseVar": "2,289,959,560",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "337%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 3.368376652750991,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0000320193.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0000320193.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0000320193.svg"
},
{
"company_id": "0001770450",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001770450.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/graphs/IME_0001770450.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001770450.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001770450_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/plot_over_time/0001770450_main_keyfigs.svg",
"name": "Xerox Holdings Corp",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/backtesting_correlation/regression_0001770450.svg",
"report_text": "The relative strengths and weaknesses of Xerox Holdings 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 Holdings Corp compared to the market average is the variable Costs of Goods Sold, increasing the Economic Capital Ratio by 130% points.The greatest weakness of Xerox Holdings Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 279% points.
The company's Economic Capital Ratio, given in the ranking table, is 295%, being 35% points above the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001770450_2020_Xerox_Holdings_Corp.pdf",
"shrinked_graph_json": {
"2019": {
"Liabilities, Current": "15.4",
"Liabilities": "-7.23",
"Stockholders Equity": "2.10",
"ECR before LimitedLiability": "110",
"Other Liabilities": "-19.4",
"Liabilities, Non-Current": "-5.93",
"Administrative and Marketing Exp.": "95.0",
"Expenses": "65.9",
"Net Income": "110",
"Research and Development Exp.": "77.5",
"Costs of Goods Sold": "130",
"Other Expenses": "-279",
"Other Revenues": "12.6",
"Revenues": "12.6",
"Assets, Current": "1.51",
"Assets, Non-Current": "-1.71",
"Goodwill": "-1.26",
"Comprehensive Net Income": "110",
"Other Net Income": "43.0",
"Other Compr. Net Income": "1.89",
"Economic Capital Ratio": "34.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/plot_over_time/0001770450_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "2,085,000",
"Assets, Current": "6,140,000",
"Assets, Non-Current": "3,420,000",
"Costs of Goods Sold": "0",
"Goodwill": "4,099,000",
"Liabilities, Current": "3,435,000",
"Liabilities, Non-Current": "2,219,000",
"Other Assets": "1,388,000",
"Other Compr. Net Income": "38,000",
"Other Expenses": "6,338,000",
"Other Liabilities": "3,585,000",
"Other Net Income": "718,000",
"Other Revenues": "9,066,000",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "9,239,000",
"Assets": "15,047,000",
"Expenses": "8,423,000",
"Revenues": "9,066,000",
"Stockholders Equity": "5,808,000",
"Net Income": "1,361,000",
"Comprehensive Net Income": "1,399,000",
"BaseVar": "89,866,700",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "295%"
}
}
},
"top_rated": true,
"trend": null,
"value": 2.953449750686379,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001770450.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001770450.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001770450.svg"
},
{
"company_id": "0000926326",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0000926326.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/plot_over_time/0000926326_main_keyfigs.svg",
"name": "Omnicell INC",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/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 Comprehensive Net Income, increasing the Economic Capital Ratio by 106% points.The greatest weakness of Omnicell INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 76% points.
The company's Economic Capital Ratio, given in the ranking table, is 291%, being 31% points above the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0000926326_2020_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"
},
"2018": {
"Other Liabilities": "3.44",
"Liabilities": "15.8",
"Assets": "0.404",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "78.0",
"Liabilities, Current": "17.3",
"Liabilities, Non-Current": "-5.45",
"Assets, Current": "-1.66",
"Goodwill": "3.12",
"Costs of Goods Sold": "-101",
"Expenses": "51.9",
"Revenues": "84.1",
"Net Income": "78.7",
"Research and Development Exp.": "49.2",
"Other Expenses": "77.8",
"Administrative and Marketing Exp.": "41.5",
"Other Revenues": "84.1",
"Comprehensive Net Income": "78.5",
"Other Net Income": "-86.9",
"Other Compr. Net Income": "-4.04",
"Economic Capital Ratio": "21.5"
},
"2019": {
"Liabilities, Current": "26.7",
"Liabilities": "33.0",
"Stockholders Equity": "18.9",
"ECR before LimitedLiability": "106",
"Other Liabilities": "1.79",
"Liabilities, Non-Current": "6.48",
"Administrative and Marketing Exp.": "35.0",
"Expenses": "32.6",
"Net Income": "106",
"Research and Development Exp.": "41.5",
"Costs of Goods Sold": "-75.6",
"Other Expenses": "41.6",
"Other Revenues": "82.1",
"Revenues": "82.1",
"Assets, Current": "2.04",
"Other Assets": "-0.657",
"Goodwill": "-2.30",
"Comprehensive Net Income": "106",
"Other Net Income": "-2.92",
"Other Compr. Net Income": "0.838",
"Economic Capital Ratio": "30.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "263,095",
"Assets, Current": "397,134",
"Assets, Non-Current": "74,613",
"Costs of Goods Sold": "414,979",
"Goodwill": "479,573",
"Liabilities, Current": "204,580",
"Liabilities, Non-Current": "155,561",
"Other Assets": "129,922",
"Other Compr. Net Income": "-4,741",
"Other Expenses": "-2,113",
"Other Liabilities": "41,484",
"Other Net Income": "-8,776",
"Other Revenues": "787,309",
"Research and Development Exp.": "64,843"
},
"output_variables": {
"Liabilities": "401,625",
"Assets": "1,081,242",
"Expenses": "740,804",
"Revenues": "787,309",
"Stockholders Equity": "679,617",
"Net Income": "37,729",
"Comprehensive Net Income": "32,988",
"BaseVar": "7,308,777",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "263%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "289,916",
"Assets, Current": "483,238",
"Assets, Non-Current": "103,036",
"Costs of Goods Sold": "460,115",
"Goodwill": "461,406",
"Liabilities, Current": "236,996",
"Liabilities, Non-Current": "68,801",
"Other Assets": "193,130",
"Other Compr. Net Income": "1,408",
"Other Expenses": "12,595",
"Other Liabilities": "89,759",
"Other Net Income": "-4,419",
"Other Revenues": "897,027",
"Research and Development Exp.": "68,644"
},
"output_variables": {
"Liabilities": "395,556",
"Assets": "1,240,810",
"Expenses": "831,270",
"Revenues": "897,027",
"Stockholders Equity": "845,254",
"Net Income": "61,338",
"Comprehensive Net Income": "62,746",
"BaseVar": "8,205,551",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "291%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 2.912393221107371,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0000926326.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0000926326.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0000926326.svg"
},
{
"company_id": "0000854775",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0000854775.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/plot_over_time/0000854775_main_keyfigs.svg",
"name": "DIGI International INC",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/backtesting_correlation/regression_0000854775.svg",
"report_text": "The relative strengths and weaknesses of DIGI International INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of DIGI International INC compared to the market average is the variable Research and Development Exp., increasing the Economic Capital Ratio by 99% points.The greatest weakness of DIGI International INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 87% points.
The company's Economic Capital Ratio, given in the ranking table, is 284%, being 23% points above the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0000854775_2020_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"
},
"2018": {
"Other Liabilities": "6.41",
"Liabilities": "38.0",
"Assets": "2.91",
"Stockholders Equity": "41.5",
"ECR before LimitedLiability": "76.5",
"Liabilities, Current": "25.6",
"Liabilities, Non-Current": "10.7",
"Goodwill": "4.54",
"Assets, Non-Current": "-1.05",
"Costs of Goods Sold": "-98.7",
"Expenses": "19.8",
"Revenues": "82.2",
"Net Income": "76.3",
"Research and Development Exp.": "78.9",
"Other Expenses": "-45.0",
"Administrative and Marketing Exp.": "61.9",
"Other Revenues": "82.2",
"Comprehensive Net Income": "74.6",
"Other Net Income": "-82.8",
"Other Compr. Net Income": "-2.42",
"Economic Capital Ratio": "19.9"
},
"2019": {
"Liabilities, Current": "33.8",
"Liabilities": "49.3",
"Assets": "-0.733",
"Stockholders Equity": "40.8",
"ECR before LimitedLiability": "98.4",
"Other Liabilities": "11.0",
"Liabilities, Non-Current": "11.8",
"Goodwill": "-1.63",
"Assets, Non-Current": "0.458",
"Administrative and Marketing Exp.": "80.2",
"Expenses": "16.1",
"Revenues": "72.1",
"Net Income": "95.8",
"Research and Development Exp.": "98.6",
"Costs of Goods Sold": "-87.1",
"Other Expenses": "-62.8",
"Other Revenues": "72.1",
"Comprehensive Net Income": "87.9",
"Other Net Income": "4.24",
"Other Compr. Net Income": "-6.56",
"Economic Capital Ratio": "23.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "73,082",
"Assets, Current": "163,044",
"Assets, Non-Current": "1,291",
"Costs of Goods Sold": "119,483",
"Goodwill": "154,535",
"Liabilities, Current": "34,975",
"Liabilities, Non-Current": "1,361",
"Other Assets": "52,255",
"Other Compr. Net Income": "-867",
"Other Expenses": "34,966",
"Other Liabilities": "4,509",
"Other Net Income": "468",
"Other Revenues": "228,366",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "40,845",
"Assets": "371,125",
"Expenses": "227,531",
"Revenues": "228,366",
"Stockholders Equity": "330,280",
"Net Income": "1,303",
"Comprehensive Net Income": "436",
"BaseVar": "2,153,793",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "262%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "71,486",
"Assets, Current": "192,547",
"Assets, Non-Current": "875",
"Costs of Goods Sold": "135,168",
"Goodwill": "153,422",
"Liabilities, Current": "44,458",
"Liabilities, Non-Current": "5,001",
"Other Assets": "51,854",
"Other Compr. Net Income": "-1,989",
"Other Expenses": "38,664",
"Other Liabilities": "261",
"Other Net Income": "1,073",
"Other Revenues": "254,203",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "49,720",
"Assets": "398,698",
"Expenses": "245,318",
"Revenues": "254,203",
"Stockholders Equity": "348,978",
"Net Income": "9,958",
"Comprehensive Net Income": "7,969",
"BaseVar": "2,365,213",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "284%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 2.839698922624427,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0000854775.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0000854775.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0000854775.svg"
},
{
"company_id": "0001262039",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001262039.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/plot_over_time/0001262039_main_keyfigs.svg",
"name": "Fortinet Inc",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/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 Comprehensive Net Income, increasing the Economic Capital Ratio by 98% points.The greatest weakness of Fortinet Inc is the variable Administrative and Marketing Exp., reducing the Economic Capital Ratio by 43% points.
The company's Economic Capital Ratio, given in the ranking table, is 283%, being 23% points above the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001262039_2020_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"
},
"2018": {
"Other Liabilities": "-23.1",
"Liabilities": "-46.1",
"Assets": "-7.51",
"Stockholders Equity": "2.67",
"ECR before LimitedLiability": "116",
"Liabilities, Current": "-22.8",
"Liabilities, Non-Current": "3.33",
"Assets, Current": "-6.90",
"Other Assets": "-2.45",
"Goodwill": "1.33",
"Costs of Goods Sold": "118",
"Expenses": "102",
"Revenues": "-258",
"Net Income": "116",
"Research and Development Exp.": "-12.3",
"Other Expenses": "59.0",
"Administrative and Marketing Exp.": "-83.0",
"Other Revenues": "-258",
"Comprehensive Net Income": "116",
"Other Net Income": "170",
"Economic Capital Ratio": "59.4"
},
"2019": {
"Liabilities, Current": "-4.77",
"Liabilities": "-19.5",
"Assets": "-0.867",
"Stockholders Equity": "1.80",
"ECR before LimitedLiability": "97.7",
"Other Liabilities": "-20.3",
"Liabilities, Non-Current": "5.16",
"Goodwill": "0.409",
"Other Assets": "-0.525",
"Assets, Current": "-0.918",
"Administrative and Marketing Exp.": "-42.6",
"Expenses": "72.0",
"Revenues": "30.9",
"Net Income": "98.0",
"Research and Development Exp.": "2.62",
"Costs of Goods Sold": "96.7",
"Other Expenses": "21.6",
"Other Revenues": "30.9",
"Comprehensive Net Income": "98.0",
"Other Net Income": "8.23",
"Economic Capital Ratio": "22.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "875,300",
"Assets, Current": "2,220,900",
"Assets, Non-Current": "87,800",
"Costs of Goods Sold": "0",
"Goodwill": "60,300",
"Liabilities, Current": "1,256,400",
"Liabilities, Non-Current": "90,500",
"Other Assets": "709,000",
"Other Compr. Net Income": "0",
"Other Expenses": "-81,300",
"Other Liabilities": "720,900",
"Other Net Income": "1,370,700",
"Other Revenues": "0",
"Research and Development Exp.": "244,500"
},
"output_variables": {
"Liabilities": "2,067,800",
"Assets": "3,078,000",
"Expenses": "1,038,500",
"Revenues": "0",
"Stockholders Equity": "1,010,200",
"Net Income": "332,200",
"Comprehensive Net Income": "332,200",
"BaseVar": "12,836,092",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "301%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "1,029,000",
"Assets, Current": "2,769,000",
"Assets, Non-Current": "204,300",
"Costs of Goods Sold": "505,900",
"Goodwill": "98,300",
"Liabilities, Current": "1,473,600",
"Liabilities, Non-Current": "127,700",
"Other Assets": "813,900",
"Other Compr. Net Income": "2,000",
"Other Expenses": "52,700",
"Other Liabilities": "962,300",
"Other Net Income": "35,000",
"Other Revenues": "2,156,200",
"Research and Development Exp.": "277,100"
},
"output_variables": {
"Liabilities": "2,563,600",
"Assets": "3,885,500",
"Expenses": "1,864,700",
"Revenues": "2,156,200",
"Stockholders Equity": "1,321,900",
"Net Income": "326,500",
"Comprehensive Net Income": "328,500",
"BaseVar": "20,511,204",
"ECR before LimitedLiability": "107%",
"Economic Capital Ratio": "283%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 2.833000319337427,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001262039.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001262039.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001262039.svg"
},
{
"company_id": "0000047217",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0000047217.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/plot_over_time/0000047217_main_keyfigs.svg",
"name": "HP INC",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/backtesting_correlation/regression_0000047217.svg",
"report_text": "The relative strengths and weaknesses of HP INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of HP INC compared to the market average is the variable Administrative and Marketing Exp., increasing the Economic Capital Ratio by 168% points.The greatest weakness of HP INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 545% points.
The company's Economic Capital Ratio, given in the ranking table, is 272%, being 12% points above the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0000047217_2020_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"
},
"2018": {
"Other Liabilities": "16.8",
"Liabilities": "40.9",
"Stockholders Equity": "-28.2",
"ECR before LimitedLiability": "157",
"Liabilities, Non-Current": "23.3",
"Assets, Current": "15.7",
"Assets": "24.3",
"Other Assets": "6.19",
"Goodwill": "7.81",
"Costs of Goods Sold": "-610",
"Expenses": "62.8",
"Revenues": "193",
"Net Income": "165",
"Research and Development Exp.": "155",
"Other Expenses": "158",
"Administrative and Marketing Exp.": "213",
"Other Revenues": "193",
"Comprehensive Net Income": "168",
"Other Net Income": "-137",
"Other Compr. Net Income": "13.0",
"Economic Capital Ratio": "101"
},
"2019": {
"Liabilities, Current": "18.9",
"Liabilities": "47.7",
"Assets": "-2.06",
"Stockholders Equity": "-30.2",
"ECR before LimitedLiability": "86.9",
"Other Liabilities": "17.2",
"Liabilities, Non-Current": "20.7",
"Goodwill": "-0.575",
"Assets, Current": "-1.56",
"Administrative and Marketing Exp.": "168",
"Expenses": "14.9",
"Revenues": "101",
"Net Income": "97.0",
"Research and Development Exp.": "91.5",
"Costs of Goods Sold": "-545",
"Other Expenses": "87.2",
"Other Revenues": "101",
"Comprehensive Net Income": "95.0",
"Other Net Income": "-30.7",
"Other Compr. Net Income": "-9.85",
"Economic Capital Ratio": "11.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "4,859,000",
"Assets, Current": "21,387,000",
"Assets, Non-Current": "5,069,000",
"Costs of Goods Sold": "47,803,000",
"Goodwill": "5,968,000",
"Liabilities, Current": "25,131,000",
"Liabilities, Non-Current": "0",
"Other Assets": "2,198,000",
"Other Compr. Net Income": "573,000",
"Other Expenses": "-1,972,000",
"Other Liabilities": "0",
"Other Net Income": "-1,051,000",
"Other Revenues": "58,472,000",
"Research and Development Exp.": "1,404,000"
},
"output_variables": {
"Liabilities": "25,131,000",
"Assets": "34,622,000",
"Expenses": "52,094,000",
"Revenues": "58,472,000",
"Stockholders Equity": "9,491,000",
"Net Income": "5,327,000",
"Comprehensive Net Income": "5,900,000",
"BaseVar": "507,805,900",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "343%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "5,368,000",
"Assets, Current": "20,177,000",
"Assets, Non-Current": "4,124,000",
"Costs of Goods Sold": "47,586,000",
"Goodwill": "6,372,000",
"Liabilities, Current": "25,293,000",
"Liabilities, Non-Current": "0",
"Other Assets": "2,794,000",
"Other Compr. Net Income": "-380,000",
"Other Expenses": "-203,000",
"Other Liabilities": "0",
"Other Net Income": "-1,354,000",
"Other Revenues": "58,756,000",
"Research and Development Exp.": "1,499,000"
},
"output_variables": {
"Liabilities": "25,293,000",
"Assets": "33,467,000",
"Expenses": "54,250,000",
"Revenues": "58,756,000",
"Stockholders Equity": "8,174,000",
"Net Income": "3,152,000",
"Comprehensive Net Income": "2,772,000",
"BaseVar": "518,172,400",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "272%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 2.72445567168558,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0000047217.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0000047217.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0000047217.svg"
},
{
"company_id": "0001375365",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001375365.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/graphs/IME_0001375365.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001375365.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001375365_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/plot_over_time/0001375365_main_keyfigs.svg",
"name": "Super Micro Computer Inc",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/backtesting_correlation/regression_0001375365.svg",
"report_text": "The relative strengths and weaknesses of Super Micro Computer Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Super Micro Computer Inc compared to the market average is the variable Administrative and Marketing Exp., increasing the Economic Capital Ratio by 238% points.The greatest weakness of Super Micro Computer Inc is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 977% points.
The company's Economic Capital Ratio, given in the ranking table, is 268%, being 7.6% points above the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001375365_2020_Super_Micro_Computer_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "3.25",
"Liabilities": "-25.0",
"Assets": "-0.432",
"Stockholders Equity": "15.6",
"ECR before LimitedLiability": "103",
"Liabilities, Non-Current": "-2.04",
"Liabilities, Current": "-26.7",
"Other Assets": "-0.0758",
"Assets, Current": "-0.460",
"Costs of Goods Sold": "59.2",
"Expenses": "65.1",
"Revenues": "-111",
"Net Income": "92.6",
"Research and Development Exp.": "-46.1",
"Administrative and Marketing Exp.": "37.4",
"Other Expenses": "18.0",
"Other Revenues": "-111",
"Other Net Income": "98.1",
"Comprehensive Net Income": "92.6",
"Other Compr. Net Income": "0.673",
"Economic Capital Ratio": "56.9"
},
"2013": {
"Liabilities, Current": "-27.6",
"Liabilities": "-22.5",
"Assets": "6.73",
"Stockholders Equity": "15.9",
"ECR before LimitedLiability": "84.2",
"Other Liabilities": "3.57",
"Liabilities, Non-Current": "0.362",
"Assets, Current": "7.81",
"Goodwill": "-1.11",
"Other Assets": "1.02",
"Costs of Goods Sold": "56.4",
"Expenses": "53.3",
"Revenues": "-111",
"Net Income": "76.9",
"Research and Development Exp.": "-55.6",
"Other Expenses": "3.40",
"Administrative and Marketing Exp.": "55.9",
"Other Revenues": "-111",
"Comprehensive Net Income": "76.9",
"Other Net Income": "83.7",
"Economic Capital Ratio": "31.4"
},
"2014": {
"Liabilities, Current": "-36.4",
"Liabilities": "-24.2",
"Assets": "-9.10",
"Stockholders Equity": "16.5",
"ECR before LimitedLiability": "138",
"Other Liabilities": "7.69",
"Liabilities, Non-Current": "1.48",
"Assets, Current": "-9.56",
"Other Assets": "-1.33",
"Goodwill": "1.13",
"Administrative and Marketing Exp.": "64.2",
"Expenses": "84.0",
"Revenues": "-103",
"Net Income": "112",
"Costs of Goods Sold": "54.3",
"Other Expenses": "8.36",
"Research and Development Exp.": "-40.8",
"Other Revenues": "-103",
"Comprehensive Net Income": "112",
"Other Net Income": "115",
"Economic Capital Ratio": "95.5"
},
"2015": {
"Other Liabilities": "6.13",
"Liabilities": "-29.5",
"Stockholders Equity": "13.3",
"ECR before LimitedLiability": "135",
"Liabilities, Current": "-40.4",
"Goodwill": "2.04",
"Assets": "-17.0",
"Other Assets": "-2.23",
"Assets, Current": "-18.5",
"Costs of Goods Sold": "49.9",
"Expenses": "87.9",
"Revenues": "-91.9",
"Net Income": "117",
"Other Expenses": "-12.8",
"Administrative and Marketing Exp.": "84.8",
"Research and Development Exp.": "-30.8",
"Other Revenues": "-91.9",
"Other Net Income": "132",
"Comprehensive Net Income": "122",
"Other Compr. Net Income": "4.70",
"Economic Capital Ratio": "88.1"
},
"2019": {
"Liabilities, Current": "61.0",
"Liabilities": "81.0",
"Assets": "-5.00",
"Stockholders Equity": "-28.3",
"ECR before LimitedLiability": "82.6",
"Other Liabilities": "23.4",
"Liabilities, Non-Current": "21.0",
"Goodwill": "-2.38",
"Assets, Non-Current": "-1.38",
"Assets, Current": "-3.43",
"Administrative and Marketing Exp.": "238",
"Expenses": "-93.3",
"Revenues": "127",
"Net Income": "95.3",
"Research and Development Exp.": "89.1",
"Costs of Goods Sold": "-977",
"Other Expenses": "84.9",
"Other Revenues": "127",
"Comprehensive Net Income": "95.0",
"Other Compr. Net Income": "-1.08",
"Economic Capital Ratio": "7.63"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/plot_over_time/0001375365_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "55,180",
"Assets, Current": "481,912",
"Assets, Non-Current": "6,313",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "220,508",
"Liabilities, Non-Current": "30,244",
"Other Assets": "100,878",
"Other Compr. Net Income": "128",
"Other Expenses": "16,215",
"Other Liabilities": "0",
"Other Net Income": "165,471",
"Other Revenues": "0",
"Research and Development Exp.": "64,223"
},
"output_variables": {
"Liabilities": "250,752",
"Assets": "589,103",
"Expenses": "135,618",
"Revenues": "0",
"Stockholders Equity": "338,351",
"Net Income": "29,853",
"Comprehensive Net Income": "29,981",
"BaseVar": "1,703,112",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "278%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "57,687",
"Assets, Current": "523,192",
"Assets, Non-Current": "5,878",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "241,664",
"Liabilities, Non-Current": "16,869",
"Other Assets": "103,187",
"Other Compr. Net Income": "7.0",
"Other Expenses": "5,927",
"Other Liabilities": "0",
"Other Net Income": "160,101",
"Other Revenues": "0",
"Research and Development Exp.": "75,208"
},
"output_variables": {
"Liabilities": "258,533",
"Assets": "632,257",
"Expenses": "138,822",
"Revenues": "0",
"Stockholders Equity": "373,724",
"Net Income": "21,279",
"Comprehensive Net Income": "21,286",
"BaseVar": "1,718,837",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "263%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "61,029",
"Assets, Current": "654,081",
"Assets, Non-Current": "5,501",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "310,886",
"Liabilities, Non-Current": "16,208",
"Other Assets": "136,743",
"Other Compr. Net Income": "6.0",
"Other Expenses": "26,194",
"Other Liabilities": "0",
"Other Net Income": "225,637",
"Other Revenues": "0",
"Research and Development Exp.": "84,257"
},
"output_variables": {
"Liabilities": "327,094",
"Assets": "796,325",
"Expenses": "171,480",
"Revenues": "0",
"Stockholders Equity": "469,231",
"Net Income": "54,157",
"Comprehensive Net Income": "54,163",
"BaseVar": "2,253,453",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "297%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "73,228",
"Assets, Current": "914,415",
"Assets, Non-Current": "7,859",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "454,107",
"Liabilities, Non-Current": "16,617",
"Other Assets": "167,535",
"Other Compr. Net Income": "-17",
"Other Expenses": "44,998",
"Other Liabilities": "0",
"Other Net Income": "320,346",
"Other Revenues": "0",
"Research and Development Exp.": "100,257"
},
"output_variables": {
"Liabilities": "470,724",
"Assets": "1,089,809",
"Expenses": "218,483",
"Revenues": "0",
"Stockholders Equity": "619,085",
"Net Income": "101,863",
"Comprehensive Net Income": "101,846",
"BaseVar": "3,075,750",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "318%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "218,382",
"Assets, Current": "1,421,771",
"Assets, Non-Current": "10,659",
"Costs of Goods Sold": "3,004,838",
"Goodwill": "0",
"Liabilities, Current": "605,969",
"Liabilities, Non-Current": "135,449",
"Other Assets": "250,164",
"Other Compr. Net Income": "-245",
"Other Expenses": "21,574",
"Other Liabilities": "0",
"Other Net Income": "-3,741",
"Other Revenues": "3,500,360",
"Research and Development Exp.": "179,907"
},
"output_variables": {
"Liabilities": "741,418",
"Assets": "1,682,594",
"Expenses": "3,424,701",
"Revenues": "3,500,360",
"Stockholders Equity": "941,176",
"Net Income": "71,918",
"Comprehensive Net Income": "71,673",
"BaseVar": "30,729,746",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "268%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.6812928305239887,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001375365.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001375365.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001375365.svg"
},
{
"company_id": "0001043604",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001043604.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/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 Net Income, increasing the Economic Capital Ratio by 75% points.The greatest weakness of Juniper Networks INC is the variable Research and Development Exp., reducing the Economic Capital Ratio by 38% points.
The company's Economic Capital Ratio, given in the ranking table, is 260%, being 0.077% points below the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001043604_2020_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"
},
"2018": {
"Other Liabilities": "5.30",
"Liabilities": "-14.7",
"Assets": "-0.450",
"Stockholders Equity": "11.8",
"ECR before LimitedLiability": "93.4",
"Liabilities, Current": "5.56",
"Liabilities, Non-Current": "-28.3",
"Assets, Current": "-0.119",
"Goodwill": "-0.260",
"Costs of Goods Sold": "-8.46",
"Expenses": "82.3",
"Revenues": "87.0",
"Net Income": "93.4",
"Research and Development Exp.": "-32.0",
"Other Expenses": "51.0",
"Administrative and Marketing Exp.": "74.5",
"Other Revenues": "87.0",
"Comprehensive Net Income": "93.4",
"Other Net Income": "-54.8",
"Other Compr. Net Income": "-1.49",
"Economic Capital Ratio": "36.9"
},
"2019": {
"Liabilities, Current": "13.0",
"Liabilities": "-3.25",
"Stockholders Equity": "14.4",
"ECR before LimitedLiability": "74.9",
"Other Liabilities": "4.65",
"Liabilities, Non-Current": "-24.9",
"Goodwill": "3.74",
"Assets": "3.88",
"Other Assets": "0.512",
"Assets, Non-Current": "0.667",
"Assets, Current": "-0.986",
"Administrative and Marketing Exp.": "65.4",
"Expenses": "56.5",
"Revenues": "25.4",
"Net Income": "74.8",
"Research and Development Exp.": "-38.0",
"Costs of Goods Sold": "8.29",
"Other Expenses": "24.1",
"Other Revenues": "25.4",
"Comprehensive Net Income": "74.8",
"Other Net Income": "-2.57",
"Economic Capital Ratio": "-0.0769"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "1,158,500",
"Assets, Current": "4,581,800",
"Assets, Non-Current": "602,500",
"Costs of Goods Sold": "1,906,300",
"Goodwill": "3,227,300",
"Liabilities, Current": "1,842,500",
"Liabilities, Non-Current": "2,697,600",
"Other Assets": "951,700",
"Other Compr. Net Income": "-18,500",
"Other Expenses": "-26,900",
"Other Liabilities": "0",
"Other Net Income": "-39,500",
"Other Revenues": "4,647,500",
"Research and Development Exp.": "1,003,200"
},
"output_variables": {
"Liabilities": "4,540,100",
"Assets": "9,363,300",
"Expenses": "4,041,100",
"Revenues": "4,647,500",
"Stockholders Equity": "4,823,200",
"Net Income": "566,900",
"Comprehensive Net Income": "548,400",
"BaseVar": "44,212,216",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "279%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "1,183,600",
"Assets, Current": "3,209,800",
"Assets, Non-Current": "1,104,400",
"Costs of Goods Sold": "1,828,600",
"Goodwill": "3,522,900",
"Liabilities, Current": "1,543,900",
"Liabilities, Non-Current": "2,525,100",
"Other Assets": "1,000,600",
"Other Compr. Net Income": "-300",
"Other Expenses": "104,700",
"Other Liabilities": "158,100",
"Other Net Income": "-27,800",
"Other Revenues": "4,445,400",
"Research and Development Exp.": "955,700"
},
"output_variables": {
"Liabilities": "4,227,100",
"Assets": "8,837,700",
"Expenses": "4,072,600",
"Revenues": "4,445,400",
"Stockholders Equity": "4,610,600",
"Net Income": "345,000",
"Comprehensive Net Income": "344,700",
"BaseVar": "42,938,786",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "260%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 2.6042637113453253,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001043604.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001043604.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001043604.svg"
},
{
"company_id": "0001017303",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001017303.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/plot_over_time/0001017303_main_keyfigs.svg",
"name": "Transact Technologies Inc",
"rank": 12,
"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 Revenues, increasing the Economic Capital Ratio by 84% points.The greatest weakness of Transact Technologies Inc is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 154% points.
The company's Economic Capital Ratio, given in the ranking table, is 258%, being 2.9% points below the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001017303_2020_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"
},
"2018": {
"Other Liabilities": "25.8",
"Liabilities": "110",
"Assets": "53.1",
"Stockholders Equity": "-4.16",
"ECR before LimitedLiability": "227",
"Liabilities, Current": "78.6",
"Liabilities, Non-Current": "31.9",
"Assets, Current": "25.1",
"Other Assets": "26.4",
"Goodwill": "23.4",
"Costs of Goods Sold": "-253",
"Expenses": "33.6",
"Revenues": "283",
"Net Income": "234",
"Research and Development Exp.": "70.6",
"Other Expenses": "104",
"Administrative and Marketing Exp.": "110",
"Other Revenues": "283",
"Comprehensive Net Income": "235",
"Other Net Income": "-161",
"Economic Capital Ratio": "170"
},
"2019": {
"Liabilities, Current": "46.0",
"Liabilities": "61.6",
"Stockholders Equity": "4.26",
"ECR before LimitedLiability": "72.1",
"Other Liabilities": "16.2",
"Liabilities, Non-Current": "12.7",
"Goodwill": "-2.92",
"Assets": "-7.07",
"Other Assets": "-3.37",
"Assets, Non-Current": "2.58",
"Assets, Current": "-4.50",
"Administrative and Marketing Exp.": "-21.2",
"Expenses": "-52.9",
"Revenues": "83.5",
"Net Income": "74.7",
"Research and Development Exp.": "47.2",
"Costs of Goods Sold": "-154",
"Other Expenses": "73.3",
"Other Revenues": "83.5",
"Comprehensive Net Income": "74.8",
"Economic Capital Ratio": "-2.87"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "15,408",
"Assets, Current": "27,037",
"Assets, Non-Current": "7,919",
"Costs of Goods Sold": "27,844",
"Goodwill": "3,418",
"Liabilities, Current": "6,632",
"Liabilities, Non-Current": "757",
"Other Assets": "-3,418",
"Other Compr. Net Income": "17",
"Other Expenses": "1,040",
"Other Liabilities": "0",
"Other Net Income": "-293",
"Other Revenues": "54,587",
"Research and Development Exp.": "4,576"
},
"output_variables": {
"Liabilities": "7,389",
"Assets": "34,956",
"Expenses": "48,868",
"Revenues": "54,587",
"Stockholders Equity": "27,567",
"Net Income": "5,426",
"Comprehensive Net Income": "5,443",
"BaseVar": "463,211",
"ECR before LimitedLiability": "284%",
"Economic Capital Ratio": "412%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "17,199",
"Assets, Current": "24,915",
"Assets, Non-Current": "11,146",
"Costs of Goods Sold": "23,813",
"Goodwill": "3,438",
"Liabilities, Current": "7,646",
"Liabilities, Non-Current": "2,489",
"Other Assets": "-3,438",
"Other Compr. Net Income": "51",
"Other Expenses": "-149",
"Other Liabilities": "0",
"Other Net Income": "24",
"Other Revenues": "45,748",
"Research and Development Exp.": "4,393"
},
"output_variables": {
"Liabilities": "10,135",
"Assets": "36,061",
"Expenses": "45,256",
"Revenues": "45,748",
"Stockholders Equity": "25,926",
"Net Income": "516",
"Comprehensive Net Income": "567",
"BaseVar": "411,095",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "258%"
}
}
},
"top_rated": false,
"trend": -10.0,
"value": 2.5763526768086122,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001017303.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001017303.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001017303.svg"
},
{
"company_id": "0000051143",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0000051143.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/plot_over_time/0000051143_main_keyfigs.svg",
"name": "International Business Machines",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/backtesting_correlation/regression_0000051143.svg",
"report_text": "The relative strengths and weaknesses of International Business Machines are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of International Business Machines compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 66% points.The greatest weakness of International Business Machines is the variable Other Liabilities, reducing the Economic Capital Ratio by 46% points.
The company's Economic Capital Ratio, given in the ranking table, is 251%, being 9.5% points below the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0000051143_2020_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"
},
"2018": {
"Other Liabilities": "-6.24",
"Liabilities": "-37.9",
"Stockholders Equity": "-12.4",
"ECR before LimitedLiability": "64.7",
"Liabilities, Non-Current": "-30.7",
"Assets, Current": "-1.46",
"Assets": "2.03",
"Other Assets": "2.03",
"Goodwill": "1.87",
"Costs of Goods Sold": "-69.5",
"Expenses": "64.7",
"Revenues": "65.3",
"Net Income": "66.3",
"Research and Development Exp.": "42.8",
"Other Expenses": "28.2",
"Administrative and Marketing Exp.": "64.9",
"Other Revenues": "65.3",
"Comprehensive Net Income": "66.1",
"Other Net Income": "-56.1",
"Other Compr. Net Income": "-2.68",
"Economic Capital Ratio": "8.20"
},
"2019": {
"Liabilities, Current": "5.41",
"Liabilities": "-39.3",
"Assets": "4.18",
"Stockholders Equity": "-7.10",
"ECR before LimitedLiability": "65.5",
"Other Liabilities": "-46.0",
"Liabilities, Non-Current": "-1.26",
"Goodwill": "4.08",
"Other Assets": "3.91",
"Assets, Current": "-2.79",
"Administrative and Marketing Exp.": "56.4",
"Expenses": "65.5",
"Revenues": "11.2",
"Net Income": "65.8",
"Research and Development Exp.": "26.0",
"Costs of Goods Sold": "-35.3",
"Other Expenses": "27.8",
"Other Revenues": "11.2",
"Comprehensive Net Income": "66.0",
"Other Compr. Net Income": "4.56",
"Economic Capital Ratio": "-9.50"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "19,366,000",
"Assets, Current": "49,146,000",
"Assets, Non-Current": "9,148,000",
"Costs of Goods Sold": "42,655,000",
"Goodwill": "36,265,000",
"Liabilities, Current": "38,227,000",
"Liabilities, Non-Current": "51,224,000",
"Other Assets": "28,823,000",
"Other Compr. Net Income": "-476,000",
"Other Expenses": "3,468,000",
"Other Liabilities": "17,001,000",
"Other Net Income": "5,000",
"Other Revenues": "79,591,000",
"Research and Development Exp.": "5,379,000"
},
"output_variables": {
"Liabilities": "106,452,000",
"Assets": "123,382,000",
"Expenses": "70,868,000",
"Revenues": "79,591,000",
"Stockholders Equity": "16,930,000",
"Net Income": "8,728,000",
"Comprehensive Net Income": "8,252,000",
"BaseVar": "757,921,400",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "250%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "20,604,000",
"Assets, Current": "38,420,000",
"Assets, Non-Current": "8,712,000",
"Costs of Goods Sold": "40,659,000",
"Goodwill": "58,222,000",
"Liabilities, Current": "37,701,000",
"Liabilities, Non-Current": "14,526,000",
"Other Assets": "46,832,000",
"Other Compr. Net Income": "893,000",
"Other Expenses": "460,000",
"Other Liabilities": "78,975,000",
"Other Net Income": "-4,000",
"Other Revenues": "77,147,000",
"Research and Development Exp.": "5,989,000"
},
"output_variables": {
"Liabilities": "131,202,000",
"Assets": "152,186,000",
"Expenses": "67,712,000",
"Revenues": "77,147,000",
"Stockholders Equity": "20,984,000",
"Net Income": "9,431,000",
"Comprehensive Net Income": "10,324,000",
"BaseVar": "762,614,560",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "251%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 2.510071360587366,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0000051143.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0000051143.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0000051143.svg"
},
{
"company_id": "0001114925",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001114925.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/plot_over_time/0001114925_main_keyfigs.svg",
"name": "Lantronix INC",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/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 52% points.The greatest weakness of Lantronix INC is the variable Research and Development Exp., reducing the Economic Capital Ratio by 71% points.
The company's Economic Capital Ratio, given in the ranking table, is 233%, being 27% points below the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001114925_2020_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"
},
"2018": {
"Other Liabilities": "13.7",
"Liabilities": "54.0",
"Assets": "-5.90",
"Stockholders Equity": "-5.42",
"ECR before LimitedLiability": "75.3",
"Liabilities, Current": "33.8",
"Liabilities, Non-Current": "18.0",
"Assets, Current": "-3.09",
"Other Assets": "-2.03",
"Assets, Non-Current": "-1.96",
"Costs of Goods Sold": "-102",
"Expenses": "-26.4",
"Revenues": "140",
"Net Income": "81.1",
"Research and Development Exp.": "-47.8",
"Other Expenses": "77.8",
"Administrative and Marketing Exp.": "19.2",
"Other Revenues": "140",
"Comprehensive Net Income": "81.3",
"Other Net Income": "-143",
"Economic Capital Ratio": "18.8"
},
"2019": {
"Liabilities, Current": "29.4",
"Liabilities": "45.6",
"Assets": "-9.46",
"Stockholders Equity": "18.9",
"ECR before LimitedLiability": "47.9",
"Other Liabilities": "11.8",
"Liabilities, Non-Current": "13.9",
"Goodwill": "-1.81",
"Other Assets": "-3.52",
"Assets, Non-Current": "-4.19",
"Administrative and Marketing Exp.": "42.1",
"Expenses": "-40.4",
"Revenues": "51.9",
"Net Income": "48.7",
"Research and Development Exp.": "-70.9",
"Costs of Goods Sold": "-35.4",
"Other Expenses": "31.4",
"Other Revenues": "51.9",
"Comprehensive Net Income": "48.6",
"Other Net Income": "7.03",
"Economic Capital Ratio": "-27.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "16,345",
"Assets, Current": "23,270",
"Assets, Non-Current": "61",
"Costs of Goods Sold": "20,174",
"Goodwill": "9,488",
"Liabilities, Current": "9,726",
"Liabilities, Non-Current": "312",
"Other Assets": "1,036",
"Other Compr. Net Income": "0",
"Other Expenses": "604",
"Other Liabilities": "4.0",
"Other Net Income": "-26",
"Other Revenues": "45,580",
"Research and Development Exp.": "7,751"
},
"output_variables": {
"Liabilities": "10,042",
"Assets": "33,855",
"Expenses": "44,874",
"Revenues": "45,580",
"Stockholders Equity": "23,813",
"Net Income": "680",
"Comprehensive Net Income": "680",
"BaseVar": "407,393",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "261%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "15,851",
"Assets, Current": "38,190",
"Assets, Non-Current": "67",
"Costs of Goods Sold": "20,617",
"Goodwill": "9,488",
"Liabilities, Current": "11,472",
"Liabilities, Non-Current": "206",
"Other Assets": "1,199",
"Other Compr. Net Income": "0",
"Other Expenses": "1,972",
"Other Liabilities": "0",
"Other Net Income": "221",
"Other Revenues": "46,890",
"Research and Development Exp.": "9,079"
},
"output_variables": {
"Liabilities": "11,678",
"Assets": "48,944",
"Expenses": "47,519",
"Revenues": "46,890",
"Stockholders Equity": "37,266",
"Net Income": "-408",
"Comprehensive Net Income": "-408",
"BaseVar": "433,435",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "233%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 2.3349117149297554,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001114925.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001114925.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001114925.svg"
},
{
"company_id": "0001327567",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001327567.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/plot_over_time/0001327567_main_keyfigs.svg",
"name": "Palo Alto Networks Inc",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/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 Costs of Goods Sold, increasing the Economic Capital Ratio by 41% points.The greatest weakness of Palo Alto Networks Inc is the variable Administrative and Marketing Exp., reducing the Economic Capital Ratio by 69% points.
The company's Economic Capital Ratio, given in the ranking table, is 223%, being 37% points below the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001327567_2020_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"
},
"2018": {
"Other Liabilities": "2.57",
"Liabilities": "-10.4",
"Assets": "13.5",
"Stockholders Equity": "12.0",
"ECR before LimitedLiability": "11.9",
"Liabilities, Current": "-18.3",
"Liabilities, Non-Current": "3.63",
"Assets, Current": "12.5",
"Other Assets": "5.74",
"Goodwill": "1.37",
"Costs of Goods Sold": "30.9",
"Expenses": "12.9",
"Revenues": "-267",
"Net Income": "3.36",
"Research and Development Exp.": "-23.1",
"Other Expenses": "12.0",
"Administrative and Marketing Exp.": "-109",
"Other Revenues": "-267",
"Other Net Income": "73.0",
"Economic Capital Ratio": "-44.6",
"Other Compr. Net Income": "-2.38"
},
"2019": {
"Liabilities, Current": "-2.39",
"Liabilities": "9.94",
"Assets": "18.7",
"Stockholders Equity": "31.3",
"ECR before LimitedLiability": "37.6",
"Other Liabilities": "5.61",
"Liabilities, Non-Current": "6.84",
"Goodwill": "5.88",
"Assets, Non-Current": "4.04",
"Assets, Current": "6.40",
"Administrative and Marketing Exp.": "-68.8",
"Expenses": "24.0",
"Revenues": "-9.23",
"Net Income": "27.2",
"Research and Development Exp.": "-21.1",
"Costs of Goods Sold": "41.0",
"Other Expenses": "23.9",
"Other Revenues": "-9.23",
"Comprehensive Net Income": "29.3",
"Other Net Income": "12.5",
"Economic Capital Ratio": "-37.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "1,356,200",
"Assets, Current": "4,132,000",
"Assets, Non-Current": "206,800",
"Costs of Goods Sold": "0",
"Goodwill": "663,600",
"Liabilities, Current": "2,139,400",
"Liabilities, Non-Current": "0",
"Other Assets": "820,600",
"Other Compr. Net Income": "-13,000",
"Other Expenses": "47,300",
"Other Liabilities": "0",
"Other Net Income": "1,656,300",
"Other Revenues": "0",
"Research and Development Exp.": "400,700"
},
"output_variables": {
"Liabilities": "2,139,400",
"Assets": "5,823,000",
"Expenses": "1,804,200",
"Revenues": "0",
"Stockholders Equity": "3,683,600",
"Net Income": "-147,900",
"Comprehensive Net Income": "-160,900",
"BaseVar": "18,778,310",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "197%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "1,605,800",
"Assets, Current": "3,664,800",
"Assets, Non-Current": "998,500",
"Costs of Goods Sold": "808,400",
"Goodwill": "1,632,900",
"Liabilities, Current": "2,053,300",
"Liabilities, Non-Current": "0",
"Other Assets": "296,000",
"Other Compr. Net Income": "12,700",
"Other Expenses": "91,200",
"Other Liabilities": "0",
"Other Net Income": "63,400",
"Other Revenues": "2,899,600",
"Research and Development Exp.": "539,500"
},
"output_variables": {
"Liabilities": "2,053,300",
"Assets": "6,592,200",
"Expenses": "3,044,900",
"Revenues": "2,899,600",
"Stockholders Equity": "4,538,900",
"Net Income": "-81,900",
"Comprehensive Net Income": "-69,200",
"BaseVar": "29,970,506",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "223%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 2.2318905205012505,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001327567.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001327567.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001327567.svg"
},
{
"company_id": "0001394056",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001394056.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/graphs/IME_0001394056.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001394056.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001394056_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/plot_over_time/0001394056_main_keyfigs.svg",
"name": "ONE STOP Systems INC",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/backtesting_correlation/regression_0001394056.svg",
"report_text": "The relative strengths and weaknesses of ONE STOP Systems INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of ONE STOP Systems INC compared to the market average is the variable Administrative and Marketing Exp., increasing the Economic Capital Ratio by 64% points.The greatest weakness of ONE STOP Systems INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 384% points.
The company's Economic Capital Ratio, given in the ranking table, is 210%, being 50% points below the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001394056_2020_ONE_STOP_Systems_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "7.63",
"Liabilities": "15.9",
"Assets": "-18.4",
"Stockholders Equity": "8.25",
"ECR before LimitedLiability": "15.8",
"Liabilities, Current": "15.7",
"Liabilities, Non-Current": "11.4",
"Assets, Current": "-12.3",
"Assets, Non-Current": "-8.11",
"Costs of Goods Sold": "-314",
"Expenses": "-38.7",
"Revenues": "55.5",
"Net Income": "17.0",
"Research and Development Exp.": "16.7",
"Other Expenses": "38.4",
"Administrative and Marketing Exp.": "30.0",
"Other Revenues": "55.5",
"Comprehensive Net Income": "18.4",
"Other Net Income": "-127",
"Other Compr. Net Income": "15.7",
"Economic Capital Ratio": "-40.7"
},
"2019": {
"Liabilities, Current": "24.7",
"Liabilities": "25.3",
"Assets": "-30.3",
"Stockholders Equity": "-3.01",
"ECR before LimitedLiability": "24.6",
"Other Liabilities": "13.7",
"Liabilities, Non-Current": "17.3",
"Goodwill": "-7.65",
"Assets, Non-Current": "-9.19",
"Assets, Current": "-22.8",
"Administrative and Marketing Exp.": "64.3",
"Expenses": "-102",
"Revenues": "53.1",
"Net Income": "29.7",
"Research and Development Exp.": "27.8",
"Costs of Goods Sold": "-384",
"Other Expenses": "25.9",
"Other Revenues": "53.1",
"Comprehensive Net Income": "29.4",
"Other Net Income": "5.72",
"Economic Capital Ratio": "-50.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/plot_over_time/0001394056_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "10,509",
"Assets, Current": "20,303",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "25,693",
"Goodwill": "11,439",
"Liabilities, Current": "9,219",
"Liabilities, Non-Current": "0",
"Other Assets": "4,315",
"Other Compr. Net Income": "437",
"Other Expenses": "-1,397",
"Other Liabilities": "265",
"Other Net Income": "206",
"Other Revenues": "37,027",
"Research and Development Exp.": "4,002"
},
"output_variables": {
"Liabilities": "9,484",
"Assets": "36,057",
"Expenses": "38,806",
"Revenues": "37,027",
"Stockholders Equity": "26,572",
"Net Income": "-1,573",
"Comprehensive Net Income": "-1,135",
"BaseVar": "348,564",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "201%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "13,640",
"Assets, Current": "24,676",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "38,906",
"Goodwill": "8,467",
"Liabilities, Current": "10,663",
"Liabilities, Non-Current": "0",
"Other Assets": "6,636",
"Other Compr. Net Income": "-39",
"Other Expenses": "1,935",
"Other Liabilities": "349",
"Other Net Income": "116",
"Other Revenues": "58,308",
"Research and Development Exp.": "4,844"
},
"output_variables": {
"Liabilities": "11,012",
"Assets": "39,778",
"Expenses": "59,324",
"Revenues": "58,308",
"Stockholders Equity": "28,766",
"Net Income": "-900",
"Comprehensive Net Income": "-939",
"BaseVar": "527,168",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "210%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 2.1020360063824843,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001394056.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001394056.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001394056.svg"
},
{
"company_id": "0001036044",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001036044.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/plot_over_time/0001036044_main_keyfigs.svg",
"name": "Identiv Inc",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/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 19% points.The greatest weakness of Identiv Inc is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 160% points.
The company's Economic Capital Ratio, given in the ranking table, is 197%, being 64% points below the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001036044_2020_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"
},
"2018": {
"Liabilities": "0.885",
"Stockholders Equity": "-1.18",
"ECR before LimitedLiability": "-2.40",
"Liabilities, Current": "0.365",
"Liabilities, Non-Current": "0.376",
"Assets, Current": "-1.75",
"Assets": "-2.47",
"Goodwill": "-1.32",
"Assets, Non-Current": "-1.11",
"Costs of Goods Sold": "-166",
"Expenses": "-0.621",
"Revenues": "57.3",
"Net Income": "3.49",
"Research and Development Exp.": "10.4",
"Other Expenses": "20.0",
"Administrative and Marketing Exp.": "8.09",
"Other Revenues": "57.3",
"Comprehensive Net Income": "2.54",
"Other Net Income": "-129",
"Other Compr. Net Income": "-0.612",
"Economic Capital Ratio": "-58.9"
},
"2019": {
"Liabilities, Current": "11.1",
"Liabilities": "11.3",
"Assets": "-23.0",
"Stockholders Equity": "-7.94",
"ECR before LimitedLiability": "11.2",
"Other Liabilities": "6.13",
"Liabilities, Non-Current": "10.1",
"Goodwill": "-7.80",
"Assets, Non-Current": "-7.01",
"Assets, Current": "-16.2",
"Administrative and Marketing Exp.": "12.7",
"Expenses": "-29.6",
"Revenues": "19.5",
"Net Income": "14.1",
"Research and Development Exp.": "11.6",
"Costs of Goods Sold": "-160",
"Other Expenses": "14.2",
"Other Revenues": "19.5",
"Comprehensive Net Income": "13.8",
"Other Net Income": "-9.17",
"Economic Capital Ratio": "-63.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "27,215",
"Assets, Current": "42,192",
"Assets, Non-Current": "1,224",
"Costs of Goods Sold": "44,810",
"Goodwill": "9,286",
"Liabilities, Current": "29,478",
"Liabilities, Non-Current": "1,268",
"Other Assets": "13,604",
"Other Compr. Net Income": "-471",
"Other Expenses": "902",
"Other Liabilities": "1,860",
"Other Net Income": "-2,683",
"Other Revenues": "78,142",
"Research and Development Exp.": "7,235"
},
"output_variables": {
"Liabilities": "32,606",
"Assets": "66,306",
"Expenses": "80,162",
"Revenues": "78,142",
"Stockholders Equity": "33,700",
"Net Income": "-4,703",
"Comprehensive Net Income": "-5,174",
"BaseVar": "737,267",
"ECR before LimitedLiability": "-55%",
"Economic Capital Ratio": "183%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "27,583",
"Assets, Current": "46,183",
"Assets, Non-Current": "1,122",
"Costs of Goods Sold": "47,101",
"Goodwill": "10,238",
"Liabilities, Current": "34,475",
"Liabilities, Non-Current": "1,004",
"Other Assets": "16,775",
"Other Compr. Net Income": "-184",
"Other Expenses": "890",
"Other Liabilities": "3,373",
"Other Net Income": "-716",
"Other Revenues": "83,755",
"Research and Development Exp.": "8,616"
},
"output_variables": {
"Liabilities": "38,852",
"Assets": "74,318",
"Expenses": "84,190",
"Revenues": "83,755",
"Stockholders Equity": "35,466",
"Net Income": "-1,151",
"Comprehensive Net Income": "-1,335",
"BaseVar": "775,865",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "197%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 1.9674773204865885,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001036044.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001036044.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001036044.svg"
},
{
"company_id": "0001078271",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001078271.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/plot_over_time/0001078271_main_keyfigs.svg",
"name": "Extreme Networks INC",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/backtesting_correlation/regression_0001078271.svg",
"report_text": "The relative strengths and weaknesses of Extreme Networks INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Extreme Networks INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 18% points.The greatest weakness of Extreme Networks INC is the variable Research and Development Exp., reducing the Economic Capital Ratio by 108% points.
The company's Economic Capital Ratio, given in the ranking table, is 186%, being 75% points below the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001078271_2020_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"
},
"2018": {
"Other Liabilities": "0.312",
"Liabilities": "1.10",
"Assets": "-10.5",
"Stockholders Equity": "-0.714",
"ECR before LimitedLiability": "-0.768",
"Liabilities, Current": "0.402",
"Liabilities, Non-Current": "0.441",
"Assets, Current": "-0.938",
"Other Assets": "-0.443",
"Assets, Non-Current": "-0.459",
"Costs of Goods Sold": "-68.4",
"Expenses": "-29.2",
"Revenues": "63.5",
"Net Income": "4.96",
"Research and Development Exp.": "-31.3",
"Other Expenses": "0.803",
"Administrative and Marketing Exp.": "12.7",
"Other Revenues": "63.5",
"Comprehensive Net Income": "5.26",
"Other Net Income": "-113",
"Economic Capital Ratio": "-57.3"
},
"2019": {
"Liabilities, Current": "0.331",
"Liabilities": "0.935",
"Stockholders Equity": "-7.40",
"Other Liabilities": "0.137",
"Liabilities, Non-Current": "0.183",
"Goodwill": "-1.67",
"Assets": "-32.1",
"Other Assets": "-1.26",
"Assets, Non-Current": "-2.96",
"Assets, Current": "-23.7",
"Administrative and Marketing Exp.": "1.79",
"Expenses": "-72.2",
"Revenues": "17.7",
"Net Income": "4.15",
"Research and Development Exp.": "-108",
"Costs of Goods Sold": "-52.8",
"Other Expenses": "3.48",
"Other Revenues": "17.7",
"ECR before LimitedLiability": "0.0501",
"Comprehensive Net Income": "4.02",
"Economic Capital Ratio": "-74.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "318,095",
"Assets, Current": "427,913",
"Assets, Non-Current": "47,642",
"Costs of Goods Sold": "448,625",
"Goodwill": "216,174",
"Liabilities, Current": "359,872",
"Liabilities, Non-Current": "0",
"Other Assets": "78,519",
"Other Compr. Net Income": "599",
"Other Expenses": "84,823",
"Other Liabilities": "0",
"Other Net Income": "5,486",
"Other Revenues": "983,142",
"Research and Development Exp.": "183,877"
},
"output_variables": {
"Liabilities": "359,872",
"Assets": "770,248",
"Expenses": "1,035,420",
"Revenues": "983,142",
"Stockholders Equity": "410,376",
"Net Income": "-46,792",
"Comprehensive Net Income": "-46,193",
"BaseVar": "9,190,056",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "185%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "340,949",
"Assets, Current": "441,989",
"Assets, Non-Current": "51,642",
"Costs of Goods Sold": "444,554",
"Goodwill": "189,689",
"Liabilities, Current": "356,029",
"Liabilities, Non-Current": "0",
"Other Assets": "73,554",
"Other Compr. Net Income": "-273",
"Other Expenses": "27,456",
"Other Liabilities": "0",
"Other Net Income": "1,449",
"Other Revenues": "995,789",
"Research and Development Exp.": "210,132"
},
"output_variables": {
"Liabilities": "356,029",
"Assets": "756,874",
"Expenses": "1,023,091",
"Revenues": "995,789",
"Stockholders Equity": "400,845",
"Net Income": "-25,853",
"Comprehensive Net Income": "-26,126",
"BaseVar": "9,164,216",
"ECR before LimitedLiability": "-4.0%",
"Economic Capital Ratio": "186%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.856047616761603,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001078271.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001078271.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001078271.svg"
},
{
"company_id": "0001580808",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001580808.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/plot_over_time/0001580808_main_keyfigs.svg",
"name": "A10 Networks Inc",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/backtesting_correlation/regression_0001580808.svg",
"report_text": "The relative strengths and weaknesses of A10 Networks Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of A10 Networks Inc compared to the market average is the variable Costs of Goods Sold, increasing the Economic Capital Ratio by 35% points.The greatest weakness of A10 Networks Inc is the variable Research and Development Exp., reducing the Economic Capital Ratio by 77% points.
The company's Economic Capital Ratio, given in the ranking table, is 184%, being 76% points below the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001580808_2020_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"
},
"2018": {
"Other Liabilities": "0",
"Liabilities": "0",
"Stockholders Equity": "-1.91",
"ECR before LimitedLiability": "-8.16",
"Assets, Current": "2.90",
"Assets": "-5.23",
"Other Assets": "-2.46",
"Goodwill": "-4.02",
"Assets, Non-Current": "-1.92",
"Costs of Goods Sold": "53.7",
"Expenses": "-7.09",
"Revenues": "37.5",
"Net Income": "-4.82",
"Research and Development Exp.": "-46.2",
"Other Expenses": "23.5",
"Administrative and Marketing Exp.": "-118",
"Other Revenues": "37.5",
"Comprehensive Net Income": "-4.73",
"Other Net Income": "-29.9",
"Other Compr. Net Income": "0.135",
"Economic Capital Ratio": "-64.7"
},
"2019": {
"Liabilities, Current": "0.333",
"Liabilities": "0.275",
"ECR before LimitedLiability": "-1.50",
"Other Liabilities": "0.254",
"Liabilities, Non-Current": "-0.330",
"Goodwill": "-0.943",
"Assets": "-0.788",
"Other Assets": "-0.474",
"Assets, Non-Current": "0.294",
"Assets, Current": "0.642",
"Administrative and Marketing Exp.": "-75.5",
"Expenses": "-1.38",
"Net Income": "-0.488",
"Research and Development Exp.": "-77.3",
"Costs of Goods Sold": "34.5",
"Other Expenses": "4.85",
"Other Revenues": "1.51",
"Revenues": "1.51",
"Comprehensive Net Income": "-0.420",
"Other Net Income": "0.273",
"Economic Capital Ratio": "-76.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "142,849",
"Assets, Current": "214,939",
"Assets, Non-Current": "8,620",
"Costs of Goods Sold": "51,896",
"Goodwill": "5,055",
"Liabilities, Current": "97,367",
"Liabilities, Non-Current": "34,626",
"Other Assets": "7,262",
"Other Compr. Net Income": "-21",
"Other Expenses": "1,082",
"Other Liabilities": "0",
"Other Net Income": "1,144",
"Other Revenues": "232,223",
"Research and Development Exp.": "65,157"
},
"output_variables": {
"Liabilities": "131,993",
"Assets": "235,876",
"Expenses": "260,984",
"Revenues": "232,223",
"Stockholders Equity": "103,883",
"Net Income": "-27,617",
"Comprehensive Net Income": "-27,638",
"BaseVar": "2,289,959",
"ECR before LimitedLiability": "-100%",
"Economic Capital Ratio": "177%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "116,487",
"Assets, Current": "220,939",
"Assets, Non-Current": "41,846",
"Costs of Goods Sold": "48,881",
"Goodwill": "3,612",
"Liabilities, Current": "97,581",
"Liabilities, Non-Current": "67,685",
"Other Assets": "7,656",
"Other Compr. Net Income": "395",
"Other Expenses": "3,937",
"Other Liabilities": "0",
"Other Net Income": "682",
"Other Revenues": "212,628",
"Research and Development Exp.": "61,824"
},
"output_variables": {
"Liabilities": "165,266",
"Assets": "274,053",
"Expenses": "231,129",
"Revenues": "212,628",
"Stockholders Equity": "108,787",
"Net Income": "-17,819",
"Comprehensive Net Income": "-17,424",
"BaseVar": "2,114,652",
"ECR before LimitedLiability": "-43%",
"Economic Capital Ratio": "184%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 1.8405284152838188,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001580808.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001580808.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001580808.svg"
},
{
"company_id": "0001370880",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001370880.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/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 Costs of Goods Sold, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Mandiant Inc is the variable Revenues, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 181%, being 79% points below the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001370880_2020_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"
},
"2018": {
"Other Liabilities": "-0.691",
"Liabilities": "-1.08",
"Assets": "9.87",
"Stockholders Equity": "-0.0892",
"ECR before LimitedLiability": "-4.38",
"Liabilities, Current": "-0.0899",
"Liabilities, Non-Current": "-0.183",
"Assets, Current": "3.01",
"Goodwill": "5.67",
"Assets, Non-Current": "-0.639",
"Costs of Goods Sold": "9.59",
"Expenses": "3.03",
"Revenues": "-3.06",
"Net Income": "-4.26",
"Research and Development Exp.": "-3.20",
"Other Expenses": "2.14",
"Administrative and Marketing Exp.": "-1.98",
"Other Revenues": "-3.06",
"Comprehensive Net Income": "-4.24",
"Other Net Income": "-3.86",
"Economic Capital Ratio": "-60.9"
},
"2019": {
"Liabilities": "-0.933",
"ECR before LimitedLiability": "-4.25",
"Other Liabilities": "-0.631",
"Liabilities, Non-Current": "-0.134",
"Goodwill": "6.62",
"Assets": "8.29",
"Other Assets": "0.300",
"Assets, Non-Current": "-0.615",
"Assets, Current": "1.12",
"Administrative and Marketing Exp.": "-1.79",
"Expenses": "1.74",
"Net Income": "-4.15",
"Research and Development Exp.": "-3.31",
"Costs of Goods Sold": "11.1",
"Other Expenses": "0.208",
"Other Revenues": "-11.0",
"Revenues": "-11.0",
"Comprehensive Net Income": "-4.13",
"Other Compr. Net Income": "0.117",
"Other Net Income": "0.907",
"Economic Capital Ratio": "-79.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "486,735",
"Assets, Current": "1,381,180",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "272,475",
"Goodwill": "1,142,966",
"Liabilities, Current": "677,364",
"Liabilities, Non-Current": "405,743",
"Other Assets": "171,932",
"Other Compr. Net Income": "582",
"Other Expenses": "61,950",
"Other Liabilities": "962,577",
"Other Net Income": "1,229",
"Other Revenues": "830,950",
"Research and Development Exp.": "254,142"
},
"output_variables": {
"Liabilities": "2,045,684",
"Assets": "2,696,078",
"Expenses": "1,075,302",
"Revenues": "830,950",
"Stockholders Equity": "650,394",
"Net Income": "-243,123",
"Comprehensive Net Income": "-242,541",
"BaseVar": "10,499,229",
"ECR before LimitedLiability": "-73%",
"Economic Capital Ratio": "181%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "508,703",
"Assets, Current": "1,313,736",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "308,892",
"Goodwill": "1,339,712",
"Liabilities, Current": "849,949",
"Liabilities, Non-Current": "375,117",
"Other Assets": "237,038",
"Other Compr. Net Income": "3,479",
"Other Expenses": "77,882",
"Other Liabilities": "963,754",
"Other Net Income": "20,242",
"Other Revenues": "889,152",
"Research and Development Exp.": "271,326"
},
"output_variables": {
"Liabilities": "2,188,820",
"Assets": "2,890,486",
"Expenses": "1,166,803",
"Revenues": "889,152",
"Stockholders Equity": "701,666",
"Net Income": "-257,409",
"Comprehensive Net Income": "-253,930",
"BaseVar": "11,399,073",
"ECR before LimitedLiability": "-71%",
"Economic Capital Ratio": "181%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.8130140597192403,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001370880.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001370880.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001370880.svg"
},
{
"company_id": "0001058811",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001058811.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/graphs/IME_0001058811.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001058811.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001058811_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/plot_over_time/0001058811_main_keyfigs.svg",
"name": "Immersion CORP",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/backtesting_correlation/regression_0001058811.svg",
"report_text": "The relative strengths and weaknesses of Immersion CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Immersion CORP compared to the market average is the variable Costs of Goods Sold, increasing the Economic Capital Ratio by 70% points.The greatest weakness of Immersion CORP is the variable Administrative and Marketing Exp., reducing the Economic Capital Ratio by 151% points.
The company's Economic Capital Ratio, given in the ranking table, is 166%, being 94% points below the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001058811_2020_Immersion_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Assets, Non-Current": "-2.75",
"Assets": "8.16",
"Other Liabilities": "-12.7",
"Stockholders Equity": "10.6",
"ECR before LimitedLiability": "25.1",
"Assets, Current": "17.6",
"Goodwill": "-7.36",
"Other Assets": "4.79",
"Research and Development Exp.": "-40.5",
"Expenses": "-26.0",
"Revenues": "75.5",
"Net Income": "20.5",
"Costs of Goods Sold": "27.1",
"Other Expenses": "24.5",
"Administrative and Marketing Exp.": "-91.6",
"Other Revenues": "75.5",
"Liabilities, Non-Current": "2.93",
"Liabilities, Current": "8.92",
"Comprehensive Net Income": "23.1",
"Other Net Income": "-189",
"Economic Capital Ratio": "-24.0"
},
"2012": {
"Other Liabilities": "-0.365",
"Liabilities": "0.412",
"Stockholders Equity": "1.05",
"ECR before LimitedLiability": "6.85",
"Liabilities, Current": "0.560",
"Assets, Non-Current": "-0.755",
"Assets": "-0.261",
"Other Assets": "2.51",
"Assets, Current": "1.30",
"Goodwill": "-1.78",
"Costs of Goods Sold": "20.9",
"Expenses": "-17.0",
"Revenues": "103",
"Net Income": "-1.74",
"Research and Development Exp.": "-2.15",
"Administrative and Marketing Exp.": "-144",
"Other Expenses": "9.42",
"Other Revenues": "103",
"Other Net Income": "-207",
"Comprehensive Net Income": "-1.67",
"Economic Capital Ratio": "-38.9"
},
"2013": {
"Liabilities, Current": "9.36",
"Liabilities": "-15.4",
"Assets": "-191",
"Stockholders Equity": "23.1",
"ECR before LimitedLiability": "413",
"Other Liabilities": "-37.8",
"Liabilities, Non-Current": "9.62",
"Assets, Current": "-154",
"Goodwill": "27.6",
"Other Assets": "-66.1",
"Costs of Goods Sold": "47.1",
"Expenses": "189",
"Revenues": "290",
"Net Income": "400",
"Research and Development Exp.": "-36.9",
"Other Expenses": "326",
"Administrative and Marketing Exp.": "-168",
"Other Revenues": "290",
"Comprehensive Net Income": "400",
"Other Net Income": "-123",
"Economic Capital Ratio": "361"
},
"2014": {
"Liabilities, Current": "17.8",
"Liabilities": "27.8",
"Stockholders Equity": "16.1",
"ECR before LimitedLiability": "138",
"Other Liabilities": "4.64",
"Liabilities, Non-Current": "7.48",
"Administrative and Marketing Exp.": "-108",
"Expenses": "29.5",
"Net Income": "115",
"Costs of Goods Sold": "111",
"Other Expenses": "61.5",
"Research and Development Exp.": "-10.9",
"Other Revenues": "190",
"Revenues": "190",
"Assets, Current": "-1.66",
"Goodwill": "2.22",
"Other Assets": "-2.34",
"Comprehensive Net Income": "115",
"Other Net Income": "-219",
"Other Compr. Net Income": "2.12",
"Economic Capital Ratio": "95.5"
},
"2015": {
"Other Liabilities": "9.64",
"Liabilities": "35.4",
"Assets": "0.632",
"Stockholders Equity": "12.6",
"ECR before LimitedLiability": "102",
"Liabilities, Current": "22.6",
"Liabilities, Non-Current": "6.91",
"Goodwill": "0.842",
"Other Assets": "-1.42",
"Costs of Goods Sold": "99.9",
"Expenses": "-2.84",
"Revenues": "211",
"Net Income": "86.5",
"Other Expenses": "42.8",
"Administrative and Marketing Exp.": "-116",
"Research and Development Exp.": "-30.7",
"Other Revenues": "211",
"Other Net Income": "-324",
"Comprehensive Net Income": "98.9",
"Other Compr. Net Income": "12.1",
"Economic Capital Ratio": "54.6"
},
"2019": {
"Goodwill": "-4.37",
"Assets": "33.4",
"Stockholders Equity": "8.59",
"Liabilities, Current": "-1.35",
"ECR before LimitedLiability": "-19.5",
"Other Assets": "-2.03",
"Assets, Non-Current": "3.89",
"Assets, Current": "45.0",
"Administrative and Marketing Exp.": "-151",
"Expenses": "-12.1",
"Revenues": "-17.7",
"Net Income": "-32.0",
"Research and Development Exp.": "-2.21",
"Costs of Goods Sold": "69.7",
"Other Expenses": "8.16",
"Other Revenues": "-17.7",
"Other Liabilities": "-0.484",
"Liabilities, Non-Current": "1.99",
"Comprehensive Net Income": "-32.2",
"Other Net Income": "0.364",
"Economic Capital Ratio": "-94.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/plot_over_time/0001058811_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Administrative and Marketing Exp.": "19,653",
"Assets, Current": "58,889",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "1,255",
"Goodwill": "0",
"Liabilities, Current": "9,369",
"Liabilities, Non-Current": "245",
"Other Assets": "15,790",
"Other Compr. Net Income": "0",
"Other Expenses": "3,210",
"Other Liabilities": "13,444",
"Other Net Income": "61",
"Other Revenues": "30,839",
"Research and Development Exp.": "8,386"
},
"output_variables": {
"Liabilities": "23,058",
"Assets": "74,679",
"Expenses": "32,504",
"Revenues": "30,839",
"Stockholders Equity": "51,621",
"Net Income": "-1,604",
"Comprehensive Net Income": "-1,604",
"BaseVar": "318,970",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "210%"
}
},
"2012": {
"input_variables": {
"Administrative and Marketing Exp.": "26,101",
"Assets, Current": "46,436",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "1,188",
"Goodwill": "0",
"Liabilities, Current": "7,796",
"Liabilities, Non-Current": "619",
"Other Assets": "17,006",
"Other Compr. Net Income": "-9.0",
"Other Expenses": "2,346",
"Other Liabilities": "10,386",
"Other Net Income": "153",
"Other Revenues": "32,339",
"Research and Development Exp.": "8,421"
},
"output_variables": {
"Liabilities": "18,801",
"Assets": "63,442",
"Expenses": "38,056",
"Revenues": "32,339",
"Stockholders Equity": "44,641",
"Net Income": "-5,564",
"Comprehensive Net Income": "-5,573",
"BaseVar": "341,694",
"ECR before LimitedLiability": "-61%",
"Economic Capital Ratio": "182%"
}
},
"2013": {
"input_variables": {
"Administrative and Marketing Exp.": "32,442",
"Assets, Current": "80,184",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "462",
"Goodwill": "0",
"Liabilities, Current": "15,935",
"Liabilities, Non-Current": "528",
"Other Assets": "30,391",
"Other Compr. Net Income": "3.0",
"Other Expenses": "-36,404",
"Other Liabilities": "13,441",
"Other Net Income": "0",
"Other Revenues": "47,538",
"Research and Development Exp.": "10,883"
},
"output_variables": {
"Liabilities": "29,904",
"Assets": "110,575",
"Expenses": "7,383",
"Revenues": "47,538",
"Stockholders Equity": "80,671",
"Net Income": "40,155",
"Comprehensive Net Income": "40,158",
"BaseVar": "304,216",
"ECR before LimitedLiability": "545%",
"Economic Capital Ratio": "592%"
}
},
"2014": {
"input_variables": {
"Administrative and Marketing Exp.": "34,650",
"Assets, Current": "70,604",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "460",
"Goodwill": "0",
"Liabilities, Current": "12,579",
"Liabilities, Non-Current": "512",
"Other Assets": "26,917",
"Other Compr. Net Income": "-10",
"Other Expenses": "2,263",
"Other Liabilities": "7,827",
"Other Net Income": "0",
"Other Revenues": "53,289",
"Research and Development Exp.": "11,793"
},
"output_variables": {
"Liabilities": "20,918",
"Assets": "97,521",
"Expenses": "49,166",
"Revenues": "53,289",
"Stockholders Equity": "76,603",
"Net Income": "4,123",
"Comprehensive Net Income": "4,113",
"BaseVar": "495,720",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "297%"
}
},
"2015": {
"input_variables": {
"Administrative and Marketing Exp.": "43,429",
"Assets, Current": "68,934",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "440",
"Goodwill": "0",
"Liabilities, Current": "15,185",
"Liabilities, Non-Current": "1,099",
"Other Assets": "36,481",
"Other Compr. Net Income": "-16",
"Other Expenses": "2,058",
"Other Liabilities": "2,516",
"Other Net Income": "0",
"Other Revenues": "63,570",
"Research and Development Exp.": "14,785"
},
"output_variables": {
"Liabilities": "18,800",
"Assets": "105,415",
"Expenses": "60,712",
"Revenues": "63,570",
"Stockholders Equity": "86,615",
"Net Income": "2,858",
"Comprehensive Net Income": "2,842",
"BaseVar": "591,617",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "284%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "49,394",
"Assets, Current": "106,960",
"Assets, Non-Current": "16,662",
"Costs of Goods Sold": "170",
"Goodwill": "0",
"Liabilities, Current": "11,823",
"Liabilities, Non-Current": "29,268",
"Other Assets": "1,226",
"Other Compr. Net Income": "8.0",
"Other Expenses": "471",
"Other Liabilities": "0",
"Other Net Income": "91",
"Other Revenues": "37,740",
"Research and Development Exp.": "7,840"
},
"output_variables": {
"Liabilities": "41,091",
"Assets": "124,848",
"Expenses": "57,875",
"Revenues": "37,740",
"Stockholders Equity": "83,757",
"Net Income": "-20,044",
"Comprehensive Net Income": "-20,036",
"BaseVar": "490,711",
"ECR before LimitedLiability": "-155%",
"Economic Capital Ratio": "166%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.6605583310366752,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001058811.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001058811.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001058811.svg"
},
{
"company_id": "0001447599",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001447599.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/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 Administrative and Marketing Exp., increasing the Economic Capital Ratio by 37% points.The greatest weakness of Fitbit INC is the variable Costs of Goods Sold, reducing the Economic Capital Ratio by 81% points.
The company's Economic Capital Ratio, given in the ranking table, is 148%, being 112% points below the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001447599_2020_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"
},
"2018": {
"Liabilities": "-0.140",
"Stockholders Equity": "-1.68",
"ECR before LimitedLiability": "-9.20",
"Liabilities, Non-Current": "-0.0649",
"Assets, Current": "1.66",
"Assets": "-5.97",
"Other Assets": "-2.04",
"Goodwill": "-4.08",
"Assets, Non-Current": "-2.72",
"Costs of Goods Sold": "-112",
"Expenses": "-8.31",
"Revenues": "41.4",
"Net Income": "-5.87",
"Research and Development Exp.": "-8.67",
"Other Expenses": "26.6",
"Administrative and Marketing Exp.": "28.4",
"Other Revenues": "41.4",
"Comprehensive Net Income": "-5.77",
"Other Net Income": "-31.4",
"Other Compr. Net Income": "0.159",
"Economic Capital Ratio": "-65.7"
},
"2019": {
"Liabilities, Current": "-2.59",
"Liabilities": "-6.32",
"Stockholders Equity": "-4.82",
"ECR before LimitedLiability": "-37.5",
"Liabilities, Non-Current": "-2.79",
"Goodwill": "-11.7",
"Assets": "-23.0",
"Other Assets": "-2.39",
"Assets, Non-Current": "-7.74",
"Assets, Current": "-9.72",
"Administrative and Marketing Exp.": "36.8",
"Expenses": "-33.3",
"Revenues": "-5.28",
"Net Income": "-34.2",
"Research and Development Exp.": "-18.8",
"Costs of Goods Sold": "-80.7",
"Other Expenses": "23.6",
"Other Revenues": "-5.28",
"Comprehensive Net Income": "-34.2",
"Other Net Income": "3.10",
"Economic Capital Ratio": "-112"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "460,718",
"Assets, Current": "1,311,811",
"Assets, Non-Current": "8,362",
"Costs of Goods Sold": "908,404",
"Goodwill": "84,599",
"Liabilities, Current": "719,383",
"Liabilities, Non-Current": "60,226",
"Other Assets": "110,775",
"Other Compr. Net Income": "-57",
"Other Expenses": "1,700",
"Other Liabilities": "0",
"Other Net Income": "5,166",
"Other Revenues": "1,511,983",
"Research and Development Exp.": "332,169"
},
"output_variables": {
"Liabilities": "779,609",
"Assets": "1,515,547",
"Expenses": "1,702,991",
"Revenues": "1,511,983",
"Stockholders Equity": "735,938",
"Net Income": "-185,842",
"Comprehensive Net Income": "-185,899",
"BaseVar": "14,865,617",
"ECR before LimitedLiability": "-106%",
"Economic Capital Ratio": "176%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "448,031",
"Assets, Current": "1,119,752",
"Assets, Non-Current": "9,684",
"Costs of Goods Sold": "1,007,116",
"Goodwill": "81,558",
"Liabilities, Current": "764,610",
"Liabilities, Non-Current": "48,311",
"Other Assets": "157,092",
"Other Compr. Net Income": "254",
"Other Expenses": "11,646",
"Other Liabilities": "67,902",
"Other Net Income": "11,648",
"Other Revenues": "1,434,788",
"Research and Development Exp.": "300,354"
},
"output_variables": {
"Liabilities": "880,823",
"Assets": "1,368,086",
"Expenses": "1,767,147",
"Revenues": "1,434,788",
"Stockholders Equity": "487,263",
"Net Income": "-320,711",
"Comprehensive Net Income": "-320,457",
"BaseVar": "14,815,400",
"ECR before LimitedLiability": "-221%",
"Economic Capital Ratio": "148%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.480850374994646,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001447599.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001447599.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001447599.svg"
},
{
"company_id": "0001282980",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001282980.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/graphs/IME_0001282980.svg",
"logo_url": "https://www.realrate-archive.com/us_computers/logos/0001282980.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_computers/logos/0001282980_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/plot_over_time/0001282980_main_keyfigs.svg",
"name": "Dror Ortho Design Inc",
"rank": 23,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Dror Ortho Design Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Dror Ortho Design Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 50% points.The greatest weakness of Dror Ortho Design Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 40% points.
The company's Economic Capital Ratio, given in the ranking table, is 145%, being 116% points below the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001282980_2020_Dror_Ortho_Design_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Liabilities, Current": "50.0",
"Liabilities": "44.3",
"Stockholders Equity": "-7.58",
"ECR before LimitedLiability": "-40.8",
"Other Liabilities": "-0.541",
"Liabilities, Non-Current": "-0.662",
"Goodwill": "-2.83",
"Assets": "36.7",
"Other Assets": "-1.51",
"Assets, Non-Current": "-1.49",
"Assets, Current": "49.3",
"Administrative and Marketing Exp.": "-17.2",
"Expenses": "-7.91",
"Revenues": "-37.9",
"Net Income": "-40.0",
"Research and Development Exp.": "7.88",
"Costs of Goods Sold": "25.6",
"Other Expenses": "-19.4",
"Other Revenues": "-37.9",
"Comprehensive Net Income": "-40.0",
"Economic Capital Ratio": "-116"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/plot_over_time/0001282980_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "82",
"Assets, Current": "434",
"Assets, Non-Current": "0",
"Costs of Goods Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "640",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "51",
"Other Liabilities": "0",
"Other Net Income": "-0.24",
"Other Revenues": "0",
"Research and Development Exp.": "0"
},
"output_variables": {
"Liabilities": "640",
"Assets": "434",
"Expenses": "134",
"Revenues": "0",
"Stockholders Equity": "-207",
"Net Income": "-134",
"Comprehensive Net Income": "-134",
"BaseVar": "1,109",
"ECR before LimitedLiability": "-232%",
"Economic Capital Ratio": "145%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.4472928561026996,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001282980.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001282980.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001282980.svg"
},
{
"company_id": "0001145057",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001145057.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/plot_over_time/0001145057_main_keyfigs.svg",
"name": "Forescout Technologies INC",
"rank": 24,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Forescout Technologies INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Forescout Technologies INC compared to the market average is the variable Costs of Goods Sold, increasing the Economic Capital Ratio by 67% points.The greatest weakness of Forescout Technologies INC is the variable Administrative and Marketing Exp., reducing the Economic Capital Ratio by 78% points.
The company's Economic Capital Ratio, given in the ranking table, is 135%, being 125% points below the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001145057_2020_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"
},
"2018": {
"Other Liabilities": "-0.961",
"Liabilities": "0.474",
"Stockholders Equity": "-3.18",
"ECR before LimitedLiability": "-24.9",
"Liabilities, Non-Current": "1.56",
"Assets, Current": "-4.04",
"Assets": "-6.36",
"Other Assets": "-0.796",
"Goodwill": "2.31",
"Assets, Non-Current": "-3.99",
"Costs of Goods Sold": "53.3",
"Expenses": "-16.3",
"Revenues": "13.7",
"Net Income": "-22.6",
"Research and Development Exp.": "-8.12",
"Other Expenses": "22.8",
"Administrative and Marketing Exp.": "-124",
"Other Revenues": "13.7",
"Comprehensive Net Income": "-22.6",
"Other Net Income": "-19.5",
"Economic Capital Ratio": "-81.4"
},
"2019": {
"Liabilities, Current": "-3.38",
"Liabilities": "-1.92",
"Stockholders Equity": "-5.23",
"ECR before LimitedLiability": "-50.5",
"Liabilities, Non-Current": "3.02",
"Goodwill": "2.23",
"Assets": "-18.6",
"Other Assets": "3.99",
"Assets, Non-Current": "-6.82",
"Assets, Current": "-17.8",
"Administrative and Marketing Exp.": "-77.6",
"Expenses": "-37.6",
"Revenues": "-23.1",
"Net Income": "-48.1",
"Research and Development Exp.": "-21.2",
"Costs of Goods Sold": "66.5",
"Other Expenses": "6.63",
"Other Revenues": "-23.1",
"Comprehensive Net Income": "-48.3",
"Other Net Income": "1.41",
"Economic Capital Ratio": "-125"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "241,601",
"Assets, Current": "221,179",
"Assets, Non-Current": "7,369",
"Costs of Goods Sold": "67,882",
"Goodwill": "111,484",
"Liabilities, Current": "168,556",
"Liabilities, Non-Current": "92,201",
"Other Assets": "48,446",
"Other Compr. Net Income": "-190",
"Other Expenses": "2,945",
"Other Liabilities": "0",
"Other Net Income": "1,654",
"Other Revenues": "297,651",
"Research and Development Exp.": "61,713"
},
"output_variables": {
"Liabilities": "260,757",
"Assets": "388,478",
"Expenses": "374,141",
"Revenues": "297,651",
"Stockholders Equity": "127,721",
"Net Income": "-74,836",
"Comprehensive Net Income": "-75,026",
"BaseVar": "3,194,307",
"ECR before LimitedLiability": "-177%",
"Economic Capital Ratio": "161%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "276,064",
"Assets, Current": "212,618",
"Assets, Non-Current": "8,172",
"Costs of Goods Sold": "79,178",
"Goodwill": "117,385",
"Liabilities, Current": "187,298",
"Liabilities, Non-Current": "99,259",
"Other Assets": "78,052",
"Other Compr. Net Income": "-331",
"Other Expenses": "18,721",
"Other Liabilities": "32,125",
"Other Net Income": "1,422",
"Other Revenues": "336,801",
"Research and Development Exp.": "82,795"
},
"output_variables": {
"Liabilities": "318,682",
"Assets": "416,227",
"Expenses": "456,758",
"Revenues": "336,801",
"Stockholders Equity": "97,545",
"Net Income": "-118,535",
"Comprehensive Net Income": "-118,866",
"BaseVar": "3,755,484",
"ECR before LimitedLiability": "-262%",
"Economic Capital Ratio": "135%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.3506957537837607,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001145057.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001145057.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001145057.svg"
},
{
"company_id": "0001019034",
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution_0001019034.svg",
"graph_url": "https://www.realrate-archive.com/us_computers/2019/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/2019/plot_over_time/0001019034_main_keyfigs.svg",
"name": "BIO KEY International INC",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/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 Liabilities, Current, increasing the Economic Capital Ratio by 0.000043% points.The greatest weakness of BIO KEY International INC is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 172% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.000043%, being 261% points below the market average of 261%.",
"report_url": "https://www.realrate-archive.com/us_computers/2019/report/0001019034_2020_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"
},
"2018": {
"Other Liabilities": "-2.61",
"Liabilities": "-18.7",
"ECR before LimitedLiability": "-177",
"Liabilities, Current": "-10.1",
"Liabilities, Non-Current": "-3.82",
"Assets, Current": "-7.94",
"Assets": "5.51",
"Other Assets": "-7.46",
"Goodwill": "-10.0",
"Assets, Non-Current": "8.00",
"Costs of Goods Sold": "-17.2",
"Expenses": "-85.0",
"Net Income": "-178",
"Research and Development Exp.": "-3.13",
"Other Expenses": "4.23",
"Administrative and Marketing Exp.": "-49.0",
"Other Revenues": "-38.2",
"Revenues": "-38.2",
"Comprehensive Net Income": "-178",
"Other Net Income": "-9.60",
"Economic Capital Ratio": "-234"
},
"2019": {
"Liabilities, Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-186",
"Other Liabilities": "0",
"Liabilities, Non-Current": "0",
"Goodwill": "0",
"Assets": "-2.49",
"Other Assets": "0",
"Assets, Non-Current": "0",
"Assets, Current": "-0.376",
"Administrative and Marketing Exp.": "-0.368",
"Expenses": "-0.534",
"Net Income": "-172",
"Research and Development Exp.": "0",
"Other Expenses": "0",
"Other Revenues": "-0.932",
"Revenues": "-0.932",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-172",
"Other Net Income": "0",
"Economic Capital Ratio": "-261"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_computers/2019/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%"
}
},
"2018": {
"input_variables": {
"Administrative and Marketing Exp.": "5,334",
"Assets, Current": "4,229",
"Assets, Non-Current": "7,463",
"Costs of Goods Sold": "4,164",
"Goodwill": "196",
"Liabilities, Current": "1,226",
"Liabilities, Non-Current": "0",
"Other Assets": "-196",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0.080",
"Other Revenues": "4,045",
"Research and Development Exp.": "1,415"
},
"output_variables": {
"Liabilities": "1,226",
"Assets": "11,692",
"Expenses": "10,913",
"Revenues": "4,045",
"Stockholders Equity": "10,466",
"Net Income": "-6,869",
"Comprehensive Net Income": "-6,869",
"BaseVar": "70,181",
"ECR before LimitedLiability": "-825%",
"Economic Capital Ratio": "8.0%"
}
},
"2019": {
"input_variables": {
"Administrative and Marketing Exp.": "5,037",
"Assets, Current": "1,366",
"Assets, Non-Current": "1,130",
"Costs of Goods Sold": "2,461",
"Goodwill": "154",
"Liabilities, Current": "4,391",
"Liabilities, Non-Current": "390",
"Other Assets": "-154",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-1,069",
"Other Revenues": "2,268",
"Research and Development Exp.": "1,332"
},
"output_variables": {
"Liabilities": "4,782",
"Assets": "2,497",
"Expenses": "8,830",
"Revenues": "2,268",
"Stockholders Equity": "-2,285",
"Net Income": "-7,631",
"Comprehensive Net Income": "-7,631",
"BaseVar": "55,467",
"ECR before LimitedLiability": "-1,818%",
"Economic Capital Ratio": "0.000043%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 4.3495502531867124e-07,
"company_index": "https://www.realrate-archive.com/us_computers/2019/industry_indexes/0001019034.svg",
"analysing_equity": "https://www.realrate-archive.com/us_computers/2019/analytics/equity/0001019034.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_computers/2019/analytics/profit_loss/0001019034.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_computers/2019/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"428 B"
],
[
"Assets",
"575 B"
],
[
"Expenses",
"359 B"
],
[
"Stockholders Equity",
"145 B"
]
],
"industry_id": "us_computers",
"industry_label": "Computers",
"num_companies": 25,
"num_top_companies": 6,
"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"
}
},
"2018": {
"0000736012": {
"rank": 1,
"ecr": "591"
},
"0001017303": {
"rank": 2,
"ecr": "412"
},
"0001048695": {
"rank": 3,
"ecr": "374"
},
"0001596532": {
"rank": 4,
"ecr": "348"
},
"0000047217": {
"rank": 5,
"ecr": "343"
},
"0000320193": {
"rank": 6,
"ecr": "340"
},
"0001262039": {
"rank": 7,
"ecr": "301"
},
"0001043604": {
"rank": 8,
"ecr": "279"
},
"0000926326": {
"rank": 9,
"ecr": "263"
},
"0000854775": {
"rank": 10,
"ecr": "262"
},
"0001114925": {
"rank": 11,
"ecr": "261"
},
"0000051143": {
"rank": 12,
"ecr": "250"
},
"0000108772": {
"rank": 13,
"ecr": "242"
},
"0001394056": {
"rank": 14,
"ecr": "201"
},
"0000867374": {
"rank": 15,
"ecr": "201"
},
"0001327567": {
"rank": 16,
"ecr": "197"
},
"0001078271": {
"rank": 17,
"ecr": "185"
},
"0001036044": {
"rank": 18,
"ecr": "183"
},
"0001370880": {
"rank": 19,
"ecr": "181"
},
"0000807863": {
"rank": 20,
"ecr": "181"
},
"0001580808": {
"rank": 21,
"ecr": "177"
},
"0001447599": {
"rank": 22,
"ecr": "176"
},
"0000949158": {
"rank": 23,
"ecr": "173"
},
"0001145057": {
"rank": 24,
"ecr": "161"
},
"0001019034": {
"rank": 25,
"ecr": "8.0"
},
"0001528760": {
"rank": 26,
"ecr": "0.90"
}
},
"2019": {
"0000736012": {
"rank": 1,
"ecr": "926"
},
"0001596532": {
"rank": 2,
"ecr": "437"
},
"0001048695": {
"rank": 3,
"ecr": "341"
},
"0000320193": {
"rank": 4,
"ecr": "337"
},
"0001770450": {
"rank": 5,
"ecr": "295"
},
"0000926326": {
"rank": 6,
"ecr": "291"
},
"0000854775": {
"rank": 7,
"ecr": "284"
},
"0001262039": {
"rank": 8,
"ecr": "283"
},
"0000047217": {
"rank": 9,
"ecr": "272"
},
"0001375365": {
"rank": 10,
"ecr": "268"
},
"0001043604": {
"rank": 11,
"ecr": "260"
},
"0001017303": {
"rank": 12,
"ecr": "258"
},
"0000051143": {
"rank": 13,
"ecr": "251"
},
"0001114925": {
"rank": 14,
"ecr": "233"
},
"0001327567": {
"rank": 15,
"ecr": "223"
},
"0001394056": {
"rank": 16,
"ecr": "210"
},
"0001036044": {
"rank": 17,
"ecr": "197"
},
"0001078271": {
"rank": 18,
"ecr": "186"
},
"0001580808": {
"rank": 19,
"ecr": "184"
},
"0001370880": {
"rank": 20,
"ecr": "181"
},
"0001058811": {
"rank": 21,
"ecr": "166"
},
"0001447599": {
"rank": 22,
"ecr": "148"
},
"0001282980": {
"rank": 23,
"ecr": "145"
},
"0001145057": {
"rank": 24,
"ecr": "135"
},
"0001019034": {
"rank": 25,
"ecr": "0.000043"
}
}
},
"rating_box": [
[
"Top rated",
"6 of 25"
],
[
"Best, worst rating",
"926 %, < 0.001 %"
],
[
"New companies",
"4"
]
],
"regression_plot": "https://www.realrate-archive.com/us_computers/2019/backtesting_correlation/regression_2019.svg",
"scentences": [
"DIGI International INC climbed 3 positions from 10 to 7 due to its excellent Research and Development Exp..",
"Transact Technologies Inc lost 10 positions from 2 to 12 due to its bad Costs of Goods Sold.",
"Xerox Holdings Corp entered the 2020 ranking at rank 5, making it the best newcomer."
],
"url_segment": "2020-us-computers",
"year": 2020,
"feature_importance": "https://www.realrate-archive.com/us_computers/2019/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
}
}
}
}