{
"company_details": [
{
"company_id": "0001741231",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001741231.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001741231.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001741231.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001741231_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001741231_main_keyfigs.svg",
"name": "Tattooed Chef Inc",
"rank": 1,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Tattooed Chef 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 Tattooed Chef Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 84% points.The greatest weakness of Tattooed Chef Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 272%, being 133% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001741231_2021_Tattooed_Chef_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Assets, Current": "-0.473",
"Assets": "24.6",
"Liabilities": "13.4",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "91.9",
"Intangible Assets": "-0.414",
"Other Assets": "83.1",
"Liabilities, Current": "9.67",
"Other Liabilities": "-3.93",
"Liabilities, Long Term": "7.71",
"Other Expenses": "43.7",
"Expenses": "49.0",
"Revenues": "-53.9",
"Net Income": "5.96",
"General and administrative Expense": "3.73",
"Selling and Marketing Expense": "1.85",
"Other Revenues": "-53.9",
"Other Net Income": "4.32",
"Comprehensive Net Income": "5.33",
"Other Compr. Net Income": "-0.642",
"Economic Capital Ratio": "79.6"
},
"2020": {
"Assets, Current": "-34.9",
"Assets": "-16.9",
"Liabilities": "68.1",
"Stockholders Equity": "83.7",
"ECR before LimitedLiability": "146",
"Property and equipment": "2.50",
"Intangible Assets": "6.20",
"Other Assets": "-4.55",
"Liabilities, Long Term": "38.8",
"Other Liabilities": "13.5",
"Liabilities, Current": "29.7",
"Selling and Marketing Expense": "5.37",
"Expenses": "42.8",
"Revenues": "40.7",
"Net Income": "78.5",
"General and administrative Expense": "12.1",
"Other Expenses": "26.8",
"Other Revenues": "40.7",
"Comprehensive Net Income": "78.6",
"Other Net Income": "-0.923",
"Economic Capital Ratio": "133"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001741231_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "1,291",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,131",
"Liabilities, Long Term": "0",
"Other Assets": "205,315",
"Other Compr. Net Income": "0",
"Other Expenses": "852",
"Other Liabilities": "7,005",
"Other Net Income": "3,203",
"Other Revenues": "0",
"Property and equipment": "0",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "206,606",
"Liabilities": "8,135",
"Expenses": "852",
"Revenues": "0",
"Stockholders Equity": "198,470",
"Net Income": "2,350",
"Comprehensive Net Income": "2,350",
"BaseVar": "111,466",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "228%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "206,470",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "30,349",
"Liabilities, Long Term": "0",
"Other Assets": "44,130",
"Other Compr. Net Income": "-782",
"Other Expenses": "117,834",
"Other Liabilities": "1,990",
"Other Net Income": "0",
"Other Revenues": "186,558",
"Property and equipment": "16,083",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "266,683",
"Liabilities": "32,339",
"Expenses": "117,834",
"Revenues": "186,558",
"Stockholders Equity": "234,344",
"Net Income": "68,724",
"Comprehensive Net Income": "67,942",
"BaseVar": "457,737",
"ECR before LimitedLiability": "256%",
"Economic Capital Ratio": "272%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 2.716037782098,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001741231.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001741231.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001741231.svg"
},
{
"company_id": "0000057515",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000057515.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000057515.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000057515.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000057515_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000057515_main_keyfigs.svg",
"name": "Marzetti CO",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0000057515.svg",
"report_text": "The relative strengths and weaknesses of Marzetti CO 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 Marzetti CO compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 102% points.The greatest weakness of Marzetti CO is the variable Other Expenses, reducing the Economic Capital Ratio by 63% points.
The company's Economic Capital Ratio, given in the ranking table, is 237%, being 99% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000057515_2021_Marzetti_CO.pdf",
"shrinked_graph_json": {
"2010": {
"Assets, Current": "-1.64",
"Assets": "4.83",
"Liabilities": "97.8",
"Stockholders Equity": "4.06",
"ECR before LimitedLiability": "80.3",
"Intangible Assets": "4.41",
"Property and equipment": "0.830",
"Other Assets": "1.33",
"Liabilities, Long Term": "64.6",
"Other Liabilities": "27.1",
"Liabilities, Current": "33.1",
"General and administrative Expense": "4.72",
"Expenses": "-66.2",
"Revenues": "76.1",
"Net Income": "22.7",
"Other Expenses": "-83.3",
"Selling and Marketing Expense": "9.42",
"Other Revenues": "76.1",
"Comprehensive Net Income": "22.4",
"Other Net Income": "0.473",
"Economic Capital Ratio": "81.5"
},
"2011": {
"Assets": "3.08",
"Liabilities": "89.2",
"Stockholders Equity": "10.9",
"ECR before LimitedLiability": "91.0",
"Assets, Current": "0.441",
"Other Assets": "0.925",
"Intangible Assets": "2.31",
"Liabilities, Current": "27.3",
"Other Liabilities": "36.6",
"Liabilities, Long Term": "49.9",
"Other Expenses": "-87.8",
"Expenses": "-47.6",
"Net Income": "37.6",
"Selling and Marketing Expense": "14.6",
"General and administrative Expense": "18.5",
"Other Revenues": "77.4",
"Revenues": "77.4",
"Other Compr. Net Income": "-1.66",
"Comprehensive Net Income": "36.1",
"Other Net Income": "-0.473",
"Economic Capital Ratio": "82.4"
},
"2012": {
"Other Assets": "0.336",
"Assets": "1.37",
"Liabilities": "96.0",
"Stockholders Equity": "28.0",
"ECR before LimitedLiability": "92.9",
"Intangible Assets": "1.21",
"Assets, Current": "-0.285",
"Other Liabilities": "37.4",
"Liabilities, Current": "35.1",
"Liabilities, Long Term": "51.3",
"General and administrative Expense": "25.9",
"Expenses": "-41.5",
"Revenues": "78.1",
"Net Income": "46.4",
"Other Expenses": "-94.3",
"Selling and Marketing Expense": "16.9",
"Other Revenues": "78.1",
"Comprehensive Net Income": "45.7",
"Other Net Income": "3.93",
"Other Compr. Net Income": "-0.729",
"Economic Capital Ratio": "88.2"
},
"2013": {
"Assets, Current": "-0.876",
"Assets": "3.04",
"Liabilities": "89.2",
"Stockholders Equity": "23.1",
"ECR before LimitedLiability": "120",
"Other Assets": "1.41",
"Intangible Assets": "2.57",
"Liabilities, Current": "30.6",
"Liabilities, Long Term": "53.3",
"Other Liabilities": "29.8",
"General and administrative Expense": "27.4",
"Expenses": "-24.6",
"Revenues": "82.7",
"Net Income": "69.7",
"Selling and Marketing Expense": "19.2",
"Other Expenses": "-79.9",
"Other Revenues": "82.7",
"Comprehensive Net Income": "68.3",
"Other Net Income": "8.93",
"Other Compr. Net Income": "-1.64",
"Economic Capital Ratio": "95.2"
},
"2014": {
"Assets, Current": "-0.0279",
"Assets": "0.290",
"Liabilities": "92.0",
"Stockholders Equity": "32.0",
"ECR before LimitedLiability": "158",
"Intangible Assets": "0.229",
"Other Assets": "0.104",
"Other Liabilities": "31.6",
"Liabilities, Current": "37.6",
"Liabilities, Long Term": "48.0",
"Selling and Marketing Expense": "21.4",
"Expenses": "-6.32",
"Revenues": "106",
"Net Income": "89.6",
"Other Expenses": "-57.6",
"General and administrative Expense": "23.8",
"Other Revenues": "106",
"Other Net Income": "-10.0",
"Comprehensive Net Income": "90.9",
"Other Compr. Net Income": "1.29",
"Economic Capital Ratio": "102"
},
"2015": {
"Assets": "0.131",
"Liabilities": "98.6",
"Stockholders Equity": "69.4",
"ECR before LimitedLiability": "171",
"Assets, Current": "-0.598",
"Intangible Assets": "0.462",
"Property and equipment": "0.138",
"Liabilities, Long Term": "44.7",
"Liabilities, Current": "49.3",
"Other Liabilities": "34.3",
"General and administrative Expense": "13.4",
"Expenses": "-11.5",
"Net Income": "100",
"Selling and Marketing Expense": "21.7",
"Other Expenses": "-51.1",
"Other Revenues": "88.9",
"Revenues": "88.9",
"Other Compr. Net Income": "4.25",
"Comprehensive Net Income": "105",
"Other Net Income": "22.4",
"Economic Capital Ratio": "118"
},
"2016": {
"Intangible Assets": "2.08",
"Assets": "4.19",
"Liabilities": "128",
"Stockholders Equity": "61.4",
"ECR before LimitedLiability": "159",
"Property and equipment": "1.21",
"Assets, Current": "1.34",
"Liabilities, Current": "79.3",
"Other Liabilities": "33.6",
"Liabilities, Long Term": "58.6",
"Other Expenses": "-110",
"Expenses": "-45.1",
"Revenues": "130",
"Net Income": "111",
"General and administrative Expense": "32.1",
"Selling and Marketing Expense": "20.6",
"Other Revenues": "130",
"Comprehensive Net Income": "111",
"Other Net Income": "22.4",
"Other Compr. Net Income": "0.339",
"Economic Capital Ratio": "124"
},
"2017": {
"Assets, Current": "0.480",
"Assets": "3.05",
"Liabilities": "99.2",
"Stockholders Equity": "33.9",
"ECR before LimitedLiability": "114",
"Property and equipment": "1.16",
"Intangible Assets": "1.74",
"Liabilities, Long Term": "50.8",
"Other Liabilities": "34.1",
"Liabilities, Current": "45.3",
"Selling and Marketing Expense": "16.5",
"Expenses": "-33.7",
"Revenues": "93.7",
"Net Income": "69.6",
"General and administrative Expense": "37.0",
"Other Expenses": "-99.5",
"Other Revenues": "93.7",
"Other Net Income": "5.18",
"Comprehensive Net Income": "66.7",
"Other Compr. Net Income": "-3.35",
"Economic Capital Ratio": "94.3"
},
"2018": {
"Assets": "2.43",
"Liabilities": "102",
"Stockholders Equity": "44.1",
"ECR before LimitedLiability": "99.0",
"Assets, Current": "-0.691",
"Property and equipment": "0.620",
"Intangible Assets": "2.07",
"Liabilities, Long Term": "47.0",
"Other Liabilities": "23.3",
"Liabilities, Current": "61.8",
"Other Expenses": "-82.8",
"Expenses": "-41.0",
"Net Income": "36.5",
"General and administrative Expense": "23.2",
"Selling and Marketing Expense": "11.5",
"Other Revenues": "81.8",
"Revenues": "81.8",
"Other Net Income": "-12.9",
"Comprehensive Net Income": "39.0",
"Other Compr. Net Income": "2.84",
"Economic Capital Ratio": "95.8"
},
"2019": {
"Assets, Current": "0.201",
"Assets": "1.55",
"Liabilities": "81.2",
"Stockholders Equity": "14.9",
"ECR before LimitedLiability": "107",
"Intangible Assets": "0.483",
"Other Assets": "1.12",
"Liabilities, Current": "31.3",
"Other Liabilities": "30.1",
"Liabilities, Long Term": "41.0",
"Other Expenses": "-67.3",
"Expenses": "-28.9",
"Revenues": "75.7",
"Net Income": "56.8",
"General and administrative Expense": "21.7",
"Selling and Marketing Expense": "11.0",
"Other Revenues": "75.7",
"Other Net Income": "6.60",
"Comprehensive Net Income": "52.8",
"Other Compr. Net Income": "-4.47",
"Economic Capital Ratio": "94.7"
},
"2020": {
"Assets, Current": "0.0514",
"Assets": "0.157",
"Liabilities": "102",
"Stockholders Equity": "52.1",
"ECR before LimitedLiability": "111",
"Property and equipment": "-0.0348",
"Intangible Assets": "0.144",
"Liabilities, Long Term": "52.5",
"Other Liabilities": "22.4",
"Liabilities, Current": "54.8",
"Selling and Marketing Expense": "8.79",
"Expenses": "-29.8",
"Revenues": "81.4",
"Net Income": "54.1",
"General and administrative Expense": "19.7",
"Other Expenses": "-63.2",
"Other Revenues": "81.4",
"Comprehensive Net Income": "55.3",
"Other Net Income": "-0.766",
"Other Compr. Net Income": "1.28",
"Economic Capital Ratio": "99.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000057515_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "317,399",
"General and administrative Expense": "0",
"Intangible Assets": "89,840",
"Liabilities, Current": "77,953",
"Liabilities, Long Term": "0",
"Other Assets": "13,117",
"Other Compr. Net Income": "0",
"Other Expenses": "942,578",
"Other Liabilities": "0",
"Other Net Income": "939",
"Other Revenues": "1,056,608",
"Property and equipment": "166,097",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "586,453",
"Liabilities": "77,953",
"Expenses": "942,578",
"Revenues": "1,056,608",
"Stockholders Equity": "508,500",
"Net Income": "114,969",
"Comprehensive Net Income": "114,969",
"BaseVar": "2,352,329",
"ECR before LimitedLiability": "231%",
"Economic Capital Ratio": "252%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "333,196",
"General and administrative Expense": "0",
"Intangible Assets": "89,840",
"Liabilities, Current": "76,156",
"Liabilities, Long Term": "0",
"Other Assets": "13,771",
"Other Compr. Net Income": "0",
"Other Expenses": "998,084",
"Other Liabilities": "0",
"Other Net Income": "14,502",
"Other Revenues": "1,089,946",
"Property and equipment": "185,282",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "622,089",
"Liabilities": "76,156",
"Expenses": "998,084",
"Revenues": "1,089,946",
"Stockholders Equity": "545,933",
"Net Income": "106,364",
"Comprehensive Net Income": "106,364",
"BaseVar": "2,472,680",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "248%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "391,739",
"General and administrative Expense": "0",
"Intangible Assets": "89,840",
"Liabilities, Current": "72,671",
"Liabilities, Long Term": "0",
"Other Assets": "16,926",
"Other Compr. Net Income": "-5,119",
"Other Expenses": "1,038,295",
"Other Liabilities": "0",
"Other Net Income": "2,744",
"Other Revenues": "1,131,359",
"Property and equipment": "184,130",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "682,635",
"Liabilities": "72,671",
"Expenses": "1,038,295",
"Revenues": "1,131,359",
"Stockholders Equity": "609,964",
"Net Income": "95,808",
"Comprehensive Net Income": "90,689",
"BaseVar": "2,576,945",
"ECR before LimitedLiability": "218%",
"Economic Capital Ratio": "242%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "326,058",
"General and administrative Expense": "0",
"Intangible Assets": "89,840",
"Liabilities, Current": "77,177",
"Liabilities, Long Term": "0",
"Other Assets": "35,992",
"Other Compr. Net Income": "3,771",
"Other Expenses": "909,838",
"Other Liabilities": "0",
"Other Net Income": "5,284",
"Other Revenues": "1,013,803",
"Property and equipment": "168,074",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "619,964",
"Liabilities": "77,177",
"Expenses": "909,838",
"Revenues": "1,013,803",
"Stockholders Equity": "542,787",
"Net Income": "109,249",
"Comprehensive Net Income": "113,020",
"BaseVar": "2,300,593",
"ECR before LimitedLiability": "229%",
"Economic Capital Ratio": "250%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "367,291",
"General and administrative Expense": "0",
"Intangible Assets": "89,840",
"Liabilities, Current": "69,072",
"Liabilities, Long Term": "0",
"Other Assets": "12,825",
"Other Compr. Net Income": "330",
"Other Expenses": "939,601",
"Other Liabilities": "0",
"Other Net Income": "-26,488",
"Other Revenues": "1,041,075",
"Property and equipment": "168,674",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "638,630",
"Liabilities": "69,072",
"Expenses": "939,601",
"Revenues": "1,041,075",
"Stockholders Equity": "569,558",
"Net Income": "74,986",
"Comprehensive Net Income": "75,316",
"BaseVar": "2,381,420",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "238%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "330,210",
"General and administrative Expense": "0",
"Intangible Assets": "143,788",
"Liabilities, Current": "74,644",
"Liabilities, Long Term": "0",
"Other Assets": "55,847",
"Other Compr. Net Income": "-1,996",
"Other Expenses": "1,002,519",
"Other Liabilities": "0",
"Other Net Income": "-309",
"Other Revenues": "1,104,514",
"Property and equipment": "172,311",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "702,156",
"Liabilities": "74,644",
"Expenses": "1,002,519",
"Revenues": "1,104,514",
"Stockholders Equity": "627,512",
"Net Income": "101,686",
"Comprehensive Net Income": "99,690",
"BaseVar": "2,518,831",
"ECR before LimitedLiability": "221%",
"Economic Capital Ratio": "245%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "267,827",
"General and administrative Expense": "0",
"Intangible Assets": "143,788",
"Liabilities, Current": "73,003",
"Liabilities, Long Term": "0",
"Other Assets": "53,522",
"Other Compr. Net Income": "-1,293",
"Other Expenses": "1,069,408",
"Other Liabilities": "0",
"Other Net Income": "63",
"Other Revenues": "1,191,109",
"Property and equipment": "169,595",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "634,732",
"Liabilities": "73,003",
"Expenses": "1,069,408",
"Revenues": "1,191,109",
"Stockholders Equity": "561,729",
"Net Income": "121,764",
"Comprehensive Net Income": "120,471",
"BaseVar": "2,638,359",
"ECR before LimitedLiability": "235%",
"Economic Capital Ratio": "255%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "301,146",
"General and administrative Expense": "0",
"Intangible Assets": "168,030",
"Liabilities, Current": "76,623",
"Liabilities, Long Term": "0",
"Other Assets": "66,558",
"Other Compr. Net Income": "2,414",
"Other Expenses": "1,087,296",
"Other Liabilities": "0",
"Other Net Income": "768",
"Other Revenues": "1,201,842",
"Property and equipment": "180,671",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "716,405",
"Liabilities": "76,623",
"Expenses": "1,087,296",
"Revenues": "1,201,842",
"Stockholders Equity": "639,782",
"Net Income": "115,314",
"Comprehensive Net Income": "117,728",
"BaseVar": "2,711,757",
"ECR before LimitedLiability": "229%",
"Economic Capital Ratio": "251%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "378,877",
"General and administrative Expense": "0",
"Intangible Assets": "168,030",
"Liabilities, Current": "93,767",
"Liabilities, Long Term": "0",
"Other Assets": "66,771",
"Other Compr. Net Income": "2,566",
"Other Expenses": "1,088,214",
"Other Liabilities": "0",
"Other Net Income": "603",
"Other Revenues": "1,222,925",
"Property and equipment": "190,813",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "804,491",
"Liabilities": "93,767",
"Expenses": "1,088,214",
"Revenues": "1,222,925",
"Stockholders Equity": "710,724",
"Net Income": "135,314",
"Comprehensive Net Income": "137,880",
"BaseVar": "2,786,580",
"ECR before LimitedLiability": "228%",
"Economic Capital Ratio": "250%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "368,569",
"General and administrative Expense": "0",
"Intangible Assets": "240,071",
"Liabilities, Current": "119,706",
"Liabilities, Long Term": "0",
"Other Assets": "49,715",
"Other Compr. Net Income": "-2,049",
"Other Expenses": "1,178,036",
"Other Liabilities": "0",
"Other Net Income": "20,798",
"Other Revenues": "1,307,787",
"Property and equipment": "247,044",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "905,399",
"Liabilities": "119,706",
"Expenses": "1,178,036",
"Revenues": "1,307,787",
"Stockholders Equity": "785,693",
"Net Income": "150,549",
"Comprehensive Net Income": "148,500",
"BaseVar": "3,046,309",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "243%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "385,612",
"General and administrative Expense": "0",
"Intangible Assets": "231,348",
"Liabilities, Current": "126,259",
"Liabilities, Long Term": "0",
"Other Assets": "83,105",
"Other Compr. Net Income": "-1,762",
"Other Expenses": "1,200,277",
"Other Liabilities": "0",
"Other Net Income": "2,872",
"Other Revenues": "1,334,388",
"Property and equipment": "293,288",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "993,353",
"Liabilities": "126,259",
"Expenses": "1,200,277",
"Revenues": "1,334,388",
"Stockholders Equity": "867,094",
"Net Income": "136,983",
"Comprehensive Net Income": "135,221",
"BaseVar": "3,124,498",
"ECR before LimitedLiability": "211%",
"Economic Capital Ratio": "237%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 2.372752270573657,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000057515.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000057515.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000057515.svg"
},
{
"company_id": "0000910329",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000910329.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000910329.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000910329.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000910329_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000910329_main_keyfigs.svg",
"name": "Medifast INC",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0000910329.svg",
"report_text": "The relative strengths and weaknesses of Medifast 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 Medifast INC compared to the market average is the variable Revenues, increasing the Economic Capital Ratio by 165% points.The greatest weakness of Medifast INC is the variable Other Expenses, reducing the Economic Capital Ratio by 184% points.
The company's Economic Capital Ratio, given in the ranking table, is 221%, being 83% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000910329_2021_Medifast_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Assets": "-14.1",
"Liabilities": "86.4",
"Stockholders Equity": "-64.0",
"ECR before LimitedLiability": "49.0",
"Assets, Current": "-5.44",
"Other Assets": "-3.32",
"Intangible Assets": "-9.77",
"Liabilities, Current": "28.0",
"Other Liabilities": "26.0",
"Liabilities, Long Term": "48.4",
"Other Expenses": "-151",
"Expenses": "-96.6",
"Net Income": "28.4",
"Selling and Marketing Expense": "17.6",
"General and administrative Expense": "22.4",
"Other Revenues": "127",
"Revenues": "127",
"Other Compr. Net Income": "-1.98",
"Comprehensive Net Income": "26.5",
"Other Net Income": "-7.53",
"Economic Capital Ratio": "40.4"
},
"2017": {
"Assets, Current": "-8.20",
"Assets": "9.62",
"Liabilities": "99.1",
"Stockholders Equity": "-9.89",
"ECR before LimitedLiability": "127",
"Property and equipment": "5.72",
"Intangible Assets": "7.97",
"Liabilities, Long Term": "59.4",
"Other Liabilities": "40.1",
"Liabilities, Current": "30.4",
"Selling and Marketing Expense": "19.2",
"Expenses": "-26.1",
"Revenues": "91.9",
"Net Income": "118",
"General and administrative Expense": "42.8",
"Other Expenses": "-101",
"Other Revenues": "91.9",
"Other Net Income": "50.9",
"Comprehensive Net Income": "114",
"Other Compr. Net Income": "-4.99",
"Economic Capital Ratio": "108"
},
"2018": {
"Other Assets": "-1.14",
"Assets": "-4.18",
"Liabilities": "116",
"Stockholders Equity": "-42.2",
"ECR before LimitedLiability": "76.9",
"Property and equipment": "-2.02",
"Intangible Assets": "-3.06",
"Liabilities, Long Term": "58.3",
"Other Liabilities": "29.5",
"Liabilities, Current": "59.8",
"Other Expenses": "-169",
"Expenses": "-102",
"Revenues": "150",
"Net Income": "56.0",
"General and administrative Expense": "32.6",
"Selling and Marketing Expense": "16.1",
"Other Revenues": "150",
"Other Net Income": "-16.7",
"Comprehensive Net Income": "58.6",
"Other Compr. Net Income": "2.76",
"Economic Capital Ratio": "73.7"
},
"2019": {
"Assets": "-8.85",
"Liabilities": "103",
"Stockholders Equity": "-143",
"ECR before LimitedLiability": "84.8",
"Intangible Assets": "-5.06",
"Property and equipment": "-3.66",
"Other Assets": "-4.48",
"Liabilities, Current": "31.7",
"Other Liabilities": "43.6",
"Liabilities, Long Term": "52.7",
"Other Expenses": "-193",
"Expenses": "-116",
"Net Income": "108",
"General and administrative Expense": "36.2",
"Selling and Marketing Expense": "18.2",
"Other Revenues": "160",
"Revenues": "160",
"Other Net Income": "2.32",
"Other Compr. Net Income": "-6.28",
"Comprehensive Net Income": "101",
"Economic Capital Ratio": "72.5"
},
"2020": {
"Assets, Current": "-1.57",
"Assets": "-8.12",
"Liabilities": "139",
"Stockholders Equity": "-53.2",
"ECR before LimitedLiability": "95.4",
"Property and equipment": "-3.75",
"Intangible Assets": "-5.73",
"Liabilities, Long Term": "74.9",
"Other Liabilities": "34.2",
"Liabilities, Current": "69.2",
"Selling and Marketing Expense": "15.0",
"Expenses": "-116",
"Revenues": "165",
"Net Income": "114",
"General and administrative Expense": "33.7",
"Other Expenses": "-184",
"Other Revenues": "165",
"Comprehensive Net Income": "118",
"Other Net Income": "-2.54",
"Other Compr. Net Income": "2.99",
"Economic Capital Ratio": "83.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000910329_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "63,986",
"General and administrative Expense": "0",
"Intangible Assets": "1,003",
"Liabilities, Current": "20,256",
"Liabilities, Long Term": "3,337",
"Other Assets": "1,824",
"Other Compr. Net Income": "0",
"Other Expenses": "279,946",
"Other Liabilities": "8,670",
"Other Net Income": "298",
"Other Revenues": "298,189",
"Property and equipment": "38,852",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "105,665",
"Liabilities": "32,263",
"Expenses": "279,946",
"Revenues": "298,189",
"Stockholders Equity": "73,402",
"Net Income": "18,541",
"Comprehensive Net Income": "18,541",
"BaseVar": "653,181",
"ECR before LimitedLiability": "166%",
"Economic Capital Ratio": "206%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "125,198",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "37,140",
"Liabilities, Long Term": "0",
"Other Assets": "2,120",
"Other Compr. Net Income": "5.0",
"Other Expenses": "274,536",
"Other Liabilities": "208",
"Other Net Income": "28,415",
"Other Revenues": "301,563",
"Property and equipment": "18,611",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "145,929",
"Liabilities": "37,348",
"Expenses": "274,536",
"Revenues": "301,563",
"Stockholders Equity": "108,581",
"Net Income": "55,442",
"Comprehensive Net Income": "55,447",
"BaseVar": "702,203",
"ECR before LimitedLiability": "247%",
"Economic Capital Ratio": "264%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "145,519",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "60,323",
"Liabilities, Long Term": "0",
"Other Assets": "4,163",
"Other Compr. Net Income": "-13",
"Other Expenses": "446,699",
"Other Liabilities": "0",
"Other Net Income": "1,485",
"Other Revenues": "501,003",
"Property and equipment": "19,747",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "169,429",
"Liabilities": "60,323",
"Expenses": "446,699",
"Revenues": "501,003",
"Stockholders Equity": "109,106",
"Net Income": "55,789",
"Comprehensive Net Income": "55,776",
"BaseVar": "1,073,568",
"ECR before LimitedLiability": "198%",
"Economic Capital Ratio": "228%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "154,151",
"General and administrative Expense": "0",
"Intangible Assets": "12,803",
"Liabilities, Current": "79,388",
"Liabilities, Long Term": "10,433",
"Other Assets": "1,660",
"Other Compr. Net Income": "198",
"Other Expenses": "637,080",
"Other Liabilities": "0",
"Other Net Income": "1,324",
"Other Revenues": "713,672",
"Property and equipment": "26,039",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "194,653",
"Liabilities": "89,821",
"Expenses": "637,080",
"Revenues": "713,672",
"Stockholders Equity": "104,832",
"Net Income": "77,916",
"Comprehensive Net Income": "78,114",
"BaseVar": "1,508,034",
"ECR before LimitedLiability": "188%",
"Economic Capital Ratio": "221%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "234,314",
"General and administrative Expense": "0",
"Intangible Assets": "10,508",
"Liabilities, Current": "111,350",
"Liabilities, Long Term": "7,488",
"Other Assets": "3,629",
"Other Compr. Net Income": "16",
"Other Expenses": "832,089",
"Other Liabilities": "0",
"Other Net Income": "106",
"Other Revenues": "934,842",
"Property and equipment": "27,633",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "276,084",
"Liabilities": "118,838",
"Expenses": "832,089",
"Revenues": "934,842",
"Stockholders Equity": "157,246",
"Net Income": "102,859",
"Comprehensive Net Income": "102,875",
"BaseVar": "1,982,185",
"ECR before LimitedLiability": "189%",
"Economic Capital Ratio": "221%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 2.2129562562642793,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000910329.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000910329.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000910329.svg"
},
{
"company_id": "0000100493",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000100493.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000100493.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000100493.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000100493_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000100493_main_keyfigs.svg",
"name": "Tyson Foods INC",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0000100493.svg",
"report_text": "The relative strengths and weaknesses of Tyson Foods 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 Tyson Foods INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 94% points.The greatest weakness of Tyson Foods INC is the variable Other Expenses, reducing the Economic Capital Ratio by 62% points.
The company's Economic Capital Ratio, given in the ranking table, is 219%, being 81% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000100493_2021_Tyson_Foods_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Assets, Current": "-5.43",
"Assets": "-19.0",
"Liabilities": "102",
"Stockholders Equity": "-55.6",
"ECR before LimitedLiability": "25.9",
"Intangible Assets": "-13.7",
"Property and equipment": "-4.51",
"Other Assets": "-4.10",
"Liabilities, Long Term": "67.0",
"Other Liabilities": "26.6",
"Liabilities, Current": "26.3",
"General and administrative Expense": "5.56",
"Expenses": "-129",
"Revenues": "113",
"Net Income": "-19.4",
"Other Expenses": "-152",
"Selling and Marketing Expense": "11.2",
"Other Revenues": "113",
"Comprehensive Net Income": "-19.8",
"Other Net Income": "-7.06",
"Economic Capital Ratio": "27.0"
},
"2011": {
"Property and equipment": "-2.96",
"Assets": "-17.9",
"Liabilities": "105",
"Stockholders Equity": "-62.5",
"ECR before LimitedLiability": "43.5",
"Assets, Current": "-10.2",
"Other Assets": "-3.85",
"Intangible Assets": "-10.1",
"Liabilities, Current": "27.8",
"Other Liabilities": "41.1",
"Liabilities, Long Term": "56.8",
"Other Expenses": "-194",
"Expenses": "-130",
"Revenues": "124",
"Net Income": "6.23",
"Selling and Marketing Expense": "19.6",
"General and administrative Expense": "25.0",
"Other Revenues": "124",
"Comprehensive Net Income": "4.05",
"Other Net Income": "-13.3",
"Economic Capital Ratio": "35.0"
},
"2012": {
"Other Assets": "-3.54",
"Assets": "-21.2",
"Liabilities": "109",
"Stockholders Equity": "-42.3",
"ECR before LimitedLiability": "42.7",
"Intangible Assets": "-12.6",
"Property and equipment": "-4.93",
"Assets, Current": "-10.6",
"Other Liabilities": "41.9",
"Liabilities, Current": "30.1",
"Liabilities, Long Term": "58.6",
"General and administrative Expense": "36.3",
"Expenses": "-111",
"Revenues": "116",
"Net Income": "26.1",
"Other Expenses": "-192",
"Selling and Marketing Expense": "23.0",
"Other Revenues": "116",
"Comprehensive Net Income": "27.9",
"Other Net Income": "-2.01",
"Economic Capital Ratio": "38.0"
},
"2016": {
"Intangible Assets": "2.48",
"Assets": "-1.79",
"Liabilities": "108",
"Stockholders Equity": "61.5",
"ECR before LimitedLiability": "128",
"Property and equipment": "-0.806",
"Assets, Current": "-2.12",
"Liabilities, Current": "62.3",
"Other Liabilities": "26.0",
"Liabilities, Long Term": "46.7",
"Other Expenses": "-96.0",
"Expenses": "-40.8",
"Revenues": "98.5",
"Net Income": "74.7",
"General and administrative Expense": "27.1",
"Selling and Marketing Expense": "17.2",
"Other Revenues": "98.5",
"Comprehensive Net Income": "75.9",
"Other Net Income": "16.2",
"Other Compr. Net Income": "1.21",
"Economic Capital Ratio": "92.6"
},
"2017": {
"Assets, Current": "-2.65",
"Assets": "-1.84",
"Liabilities": "70.5",
"Stockholders Equity": "36.7",
"ECR before LimitedLiability": "78.6",
"Property and equipment": "-1.65",
"Intangible Assets": "4.89",
"Liabilities, Long Term": "36.6",
"Other Liabilities": "23.9",
"Liabilities, Current": "23.2",
"Selling and Marketing Expense": "12.6",
"Expenses": "-20.0",
"Revenues": "56.5",
"Net Income": "38.3",
"General and administrative Expense": "28.8",
"Other Expenses": "-68.0",
"Other Revenues": "56.5",
"Other Net Income": "1.11",
"Comprehensive Net Income": "35.7",
"Other Compr. Net Income": "-2.72",
"Economic Capital Ratio": "59.2"
},
"2018": {
"Other Assets": "-1.34",
"Assets": "-2.31",
"Liabilities": "77.6",
"Stockholders Equity": "36.7",
"ECR before LimitedLiability": "66.9",
"Assets, Current": "-2.64",
"Intangible Assets": "3.34",
"Liabilities, Long Term": "36.3",
"Other Liabilities": "17.5",
"Liabilities, Current": "39.1",
"Other Expenses": "-63.2",
"Expenses": "-29.8",
"Revenues": "58.7",
"Net Income": "18.2",
"General and administrative Expense": "19.2",
"Selling and Marketing Expense": "9.40",
"Other Revenues": "58.7",
"Other Net Income": "-13.2",
"Comprehensive Net Income": "19.4",
"Other Compr. Net Income": "1.23",
"Economic Capital Ratio": "63.7"
},
"2019": {
"Assets, Current": "-3.78",
"Assets": "-4.34",
"Liabilities": "60.3",
"Stockholders Equity": "16.0",
"ECR before LimitedLiability": "72.4",
"Intangible Assets": "6.10",
"Other Assets": "-4.40",
"Liabilities, Current": "15.5",
"Other Liabilities": "22.6",
"Liabilities, Long Term": "31.4",
"Other Expenses": "-54.9",
"Expenses": "-24.2",
"Revenues": "54.2",
"Net Income": "28.1",
"General and administrative Expense": "18.1",
"Selling and Marketing Expense": "9.03",
"Other Revenues": "54.2",
"Other Net Income": "-2.28",
"Comprehensive Net Income": "24.2",
"Other Compr. Net Income": "-3.96",
"Economic Capital Ratio": "60.1"
},
"2020": {
"Assets, Current": "-2.53",
"Assets": "-1.96",
"Liabilities": "94.5",
"Stockholders Equity": "54.5",
"ECR before LimitedLiability": "93.4",
"Intangible Assets": "1.83",
"Other Assets": "-0.454",
"Liabilities, Long Term": "46.8",
"Other Liabilities": "19.5",
"Liabilities, Current": "48.9",
"Selling and Marketing Expense": "8.05",
"Expenses": "-30.9",
"Revenues": "67.3",
"Net Income": "34.3",
"General and administrative Expense": "18.2",
"Other Expenses": "-61.5",
"Other Revenues": "67.3",
"Comprehensive Net Income": "35.3",
"Other Net Income": "-3.86",
"Other Compr. Net Income": "1.08",
"Economic Capital Ratio": "81.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000100493_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "4,618,000",
"General and administrative Expense": "0",
"Intangible Assets": "2,059,000",
"Liabilities, Current": "2,545,000",
"Liabilities, Long Term": "0",
"Other Assets": "401,000",
"Other Compr. Net Income": "0",
"Other Expenses": "27,312,000",
"Other Liabilities": "0",
"Other Net Income": "-353,000",
"Other Revenues": "28,430,000",
"Property and equipment": "3,674,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "10,752,000",
"Liabilities": "2,545,000",
"Expenses": "27,312,000",
"Revenues": "28,430,000",
"Stockholders Equity": "8,207,000",
"Net Income": "765,000",
"Comprehensive Net Income": "765,000",
"BaseVar": "63,304,450",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "197%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "4,780,000",
"General and administrative Expense": "0",
"Intangible Assets": "2,041,000",
"Liabilities, Current": "2,374,000",
"Liabilities, Long Term": "0",
"Other Assets": "427,000",
"Other Compr. Net Income": "0",
"Other Expenses": "31,322,000",
"Other Liabilities": "0",
"Other Net Income": "-211,000",
"Other Revenues": "32,266,000",
"Property and equipment": "3,823,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "11,071,000",
"Liabilities": "2,374,000",
"Expenses": "31,322,000",
"Revenues": "32,266,000",
"Stockholders Equity": "8,697,000",
"Net Income": "733,000",
"Comprehensive Net Income": "733,000",
"BaseVar": "71,159,490",
"ECR before LimitedLiability": "158%",
"Economic Capital Ratio": "200%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "5,403,000",
"General and administrative Expense": "0",
"Intangible Assets": "2,020,000",
"Liabilities, Current": "2,830,000",
"Liabilities, Long Term": "0",
"Other Assets": "451,000",
"Other Compr. Net Income": "0",
"Other Expenses": "32,381,000",
"Other Liabilities": "0",
"Other Net Income": "-321,000",
"Other Revenues": "33,278,000",
"Property and equipment": "4,022,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "11,896,000",
"Liabilities": "2,830,000",
"Expenses": "32,381,000",
"Revenues": "33,278,000",
"Stockholders Equity": "9,066,000",
"Net Income": "576,000",
"Comprehensive Net Income": "576,000",
"BaseVar": "74,002,800",
"ECR before LimitedLiability": "145%",
"Economic Capital Ratio": "192%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,888,000",
"General and administrative Expense": "0",
"Intangible Assets": "11,753,000",
"Liabilities, Current": "2,762,000",
"Liabilities, Long Term": "0",
"Other Assets": "562,000",
"Other Compr. Net Income": "41,000",
"Other Expenses": "34,874,000",
"Other Liabilities": "0",
"Other Net Income": "-235,000",
"Other Revenues": "36,881,000",
"Property and equipment": "5,170,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "22,373,000",
"Liabilities": "2,762,000",
"Expenses": "34,874,000",
"Revenues": "36,881,000",
"Stockholders Equity": "19,611,000",
"Net Income": "1,772,000",
"Comprehensive Net Income": "1,813,000",
"BaseVar": "85,318,810",
"ECR before LimitedLiability": "193%",
"Economic Capital Ratio": "224%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "6,258,000",
"General and administrative Expense": "0",
"Intangible Assets": "15,567,000",
"Liabilities, Current": "4,032,000",
"Liabilities, Long Term": "0",
"Other Assets": "673,000",
"Other Compr. Net Income": "57,000",
"Other Expenses": "36,179,000",
"Other Liabilities": "0",
"Other Net Income": "-303,000",
"Other Revenues": "38,260,000",
"Property and equipment": "5,568,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "28,066,000",
"Liabilities": "4,032,000",
"Expenses": "36,179,000",
"Revenues": "38,260,000",
"Stockholders Equity": "24,034,000",
"Net Income": "1,778,000",
"Comprehensive Net Income": "1,835,000",
"BaseVar": "91,595,990",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "215%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "5,688,000",
"General and administrative Expense": "0",
"Intangible Assets": "16,498,000",
"Liabilities, Current": "5,031,000",
"Liabilities, Long Term": "0",
"Other Assets": "754,000",
"Other Compr. Net Income": "-47,000",
"Other Expenses": "36,715,000",
"Other Liabilities": "0",
"Other Net Income": "-310,000",
"Other Revenues": "40,052,000",
"Property and equipment": "6,169,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "29,109,000",
"Liabilities": "5,031,000",
"Expenses": "36,715,000",
"Revenues": "40,052,000",
"Stockholders Equity": "24,078,000",
"Net Income": "3,027,000",
"Comprehensive Net Income": "2,980,000",
"BaseVar": "94,965,240",
"ECR before LimitedLiability": "183%",
"Economic Capital Ratio": "218%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "7,169,000",
"General and administrative Expense": "0",
"Intangible Assets": "17,881,000",
"Liabilities, Current": "5,513,000",
"Liabilities, Long Term": "0",
"Other Assets": "765,000",
"Other Compr. Net Income": "-115,000",
"Other Expenses": "39,974,000",
"Other Liabilities": "0",
"Other Net Income": "-396,000",
"Other Revenues": "42,405,000",
"Property and equipment": "7,282,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "33,097,000",
"Liabilities": "5,513,000",
"Expenses": "39,974,000",
"Revenues": "42,405,000",
"Stockholders Equity": "27,584,000",
"Net Income": "2,035,000",
"Comprehensive Net Income": "1,920,000",
"BaseVar": "103,023,900",
"ECR before LimitedLiability": "170%",
"Economic Capital Ratio": "209%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "7,883,000",
"General and administrative Expense": "0",
"Intangible Assets": "17,673,000",
"Liabilities, Current": "4,234,000",
"Liabilities, Long Term": "0",
"Other Assets": "1,589,000",
"Other Compr. Net Income": "-72,000",
"Other Expenses": "40,691,000",
"Other Liabilities": "0",
"Other Net Income": "-344,000",
"Other Revenues": "43,185,000",
"Property and equipment": "7,596,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "34,741,000",
"Liabilities": "4,234,000",
"Expenses": "40,691,000",
"Revenues": "43,185,000",
"Stockholders Equity": "30,507,000",
"Net Income": "2,150,000",
"Comprehensive Net Income": "2,078,000",
"BaseVar": "104,622,420",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "219%"
}
}
},
"top_rated": true,
"trend": 4.0,
"value": 2.1926586996405657,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000100493.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000100493.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000100493.svg"
},
{
"company_id": "0001611647",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001611647.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001611647.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001611647.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001611647_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001611647_main_keyfigs.svg",
"name": "Freshpet Inc",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0001611647.svg",
"report_text": "The relative strengths and weaknesses of Freshpet 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 Freshpet Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 81% points.The greatest weakness of Freshpet Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 210%, being 71% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001611647_2021_Freshpet_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Assets, Current": "10.8",
"Assets": "24.0",
"Liabilities": "48.9",
"Stockholders Equity": "52.2",
"ECR before LimitedLiability": "48.8",
"Intangible Assets": "-20.5",
"Property and equipment": "49.3",
"Other Assets": "-3.27",
"Other Liabilities": "15.3",
"Liabilities, Current": "19.4",
"Liabilities, Long Term": "26.6",
"Selling and Marketing Expense": "16.9",
"Expenses": "37.9",
"Revenues": "-5.06",
"Net Income": "-46.5",
"General and administrative Expense": "19.0",
"Other Revenues": "-5.06",
"Other Net Income": "-70.9",
"Comprehensive Net Income": "-45.8",
"Other Compr. Net Income": "0.850",
"Economic Capital Ratio": "-7.68"
},
"2015": {
"Assets": "8.68",
"Liabilities": "70.5",
"Stockholders Equity": "90.3",
"ECR before LimitedLiability": "132",
"Assets, Current": "-1.76",
"Intangible Assets": "-4.54",
"Property and equipment": "28.5",
"Liabilities, Long Term": "29.1",
"Liabilities, Current": "31.9",
"Other Liabilities": "21.8",
"General and administrative Expense": "9.28",
"Expenses": "-9.27",
"Net Income": "38.6",
"Selling and Marketing Expense": "15.1",
"Other Expenses": "-35.3",
"Other Revenues": "31.9",
"Revenues": "31.9",
"Other Compr. Net Income": "3.43",
"Comprehensive Net Income": "42.1",
"Other Net Income": "15.7",
"Economic Capital Ratio": "78.9"
},
"2016": {
"Intangible Assets": "-7.07",
"Assets": "5.88",
"Liabilities": "69.3",
"Stockholders Equity": "75.6",
"ECR before LimitedLiability": "97.0",
"Property and equipment": "43.3",
"Assets, Current": "-5.57",
"Other Assets": "-0.772",
"Liabilities, Current": "32.5",
"Other Liabilities": "16.2",
"Liabilities, Long Term": "30.4",
"Other Expenses": "-47.4",
"Expenses": "-15.4",
"Revenues": "36.9",
"Net Income": "32.4",
"General and administrative Expense": "18.5",
"Selling and Marketing Expense": "11.6",
"Other Revenues": "36.9",
"Comprehensive Net Income": "32.9",
"Other Net Income": "11.1",
"Economic Capital Ratio": "61.7"
},
"2017": {
"Liabilities, Long Term": "31.2",
"Liabilities": "63.2",
"Stockholders Equity": "46.7",
"ECR before LimitedLiability": "59.3",
"Other Liabilities": "20.3",
"Liabilities, Current": "20.6",
"Selling and Marketing Expense": "11.3",
"Expenses": "-22.8",
"Net Income": "13.8",
"General and administrative Expense": "26.3",
"Other Expenses": "-64.4",
"Other Revenues": "35.9",
"Revenues": "35.9",
"Other Assets": "-1.10",
"Assets, Current": "-4.71",
"Property and equipment": "28.7",
"Intangible Assets": "-8.14",
"Other Net Income": "0.761",
"Comprehensive Net Income": "11.1",
"Other Compr. Net Income": "-2.72",
"Economic Capital Ratio": "39.9"
},
"2018": {
"Other Assets": "-2.55",
"Assets": "-6.69",
"Liabilities": "84.6",
"Stockholders Equity": "41.1",
"ECR before LimitedLiability": "42.6",
"Assets, Current": "-5.91",
"Property and equipment": "27.1",
"Intangible Assets": "-10.9",
"Liabilities, Long Term": "35.1",
"Other Liabilities": "16.7",
"Liabilities, Current": "45.8",
"Other Expenses": "-93.5",
"Expenses": "-57.0",
"Revenues": "52.4",
"Net Income": "-15.3",
"General and administrative Expense": "20.4",
"Selling and Marketing Expense": "9.85",
"Other Revenues": "52.4",
"Other Net Income": "-11.6",
"Comprehensive Net Income": "-13.8",
"Economic Capital Ratio": "39.4"
},
"2019": {
"Assets, Current": "-8.33",
"Assets": "-6.88",
"Liabilities": "4.83",
"Stockholders Equity": "-8.38",
"ECR before LimitedLiability": "11.0",
"Intangible Assets": "-13.9",
"Property and equipment": "53.8",
"Other Assets": "-11.2",
"Liabilities, Current": "6.21",
"Other Liabilities": "14.8",
"Liabilities, Long Term": "-17.6",
"Other Expenses": "-27.9",
"Expenses": "-7.32",
"Revenues": "18.8",
"Net Income": "10.4",
"General and administrative Expense": "15.2",
"Selling and Marketing Expense": "7.39",
"Other Revenues": "18.8",
"Comprehensive Net Income": "7.72",
"Other Compr. Net Income": "-2.53",
"Economic Capital Ratio": "-1.37"
},
"2020": {
"Assets, Current": "-0.872",
"Assets": "6.55",
"Liabilities": "67.7",
"Stockholders Equity": "81.1",
"ECR before LimitedLiability": "83.7",
"Property and equipment": "19.9",
"Intangible Assets": "-4.83",
"Liabilities, Long Term": "30.0",
"Other Liabilities": "13.2",
"Liabilities, Current": "35.6",
"Selling and Marketing Expense": "5.49",
"Expenses": "-6.88",
"Revenues": "19.9",
"Net Income": "11.7",
"General and administrative Expense": "12.4",
"Other Expenses": "-25.7",
"Other Revenues": "19.9",
"Comprehensive Net Income": "12.7",
"Other Net Income": "-1.59",
"Other Compr. Net Income": "1.08",
"Economic Capital Ratio": "71.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001611647_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "50,225",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,362",
"Liabilities, Long Term": "0",
"Other Assets": "4,411",
"Other Compr. Net Income": "0",
"Other Expenses": "93,224",
"Other Liabilities": "707",
"Other Net Income": "-30,880",
"Other Revenues": "86,764",
"Property and equipment": "57,826",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "112,462",
"Liabilities": "9,069",
"Expenses": "93,224",
"Revenues": "86,764",
"Stockholders Equity": "103,393",
"Net Income": "-37,339",
"Comprehensive Net Income": "-37,339",
"BaseVar": "273,741",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "128%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "25,393",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,148",
"Liabilities, Long Term": "0",
"Other Assets": "4,911",
"Other Compr. Net Income": "0",
"Other Expenses": "119,892",
"Other Liabilities": "0",
"Other Net Income": "-5.6",
"Other Revenues": "116,186",
"Property and equipment": "82,793",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "113,098",
"Liabilities": "9,148",
"Expenses": "119,892",
"Revenues": "116,186",
"Stockholders Equity": "103,950",
"Net Income": "-3,711",
"Comprehensive Net Income": "-3,711",
"BaseVar": "299,567",
"ECR before LimitedLiability": "166%",
"Economic Capital Ratio": "206%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "19,243",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,669",
"Liabilities, Long Term": "0",
"Other Assets": "5,715",
"Other Compr. Net Income": "0",
"Other Expenses": "135,334",
"Other Liabilities": "0",
"Other Net Income": "-880",
"Other Revenues": "133,054",
"Property and equipment": "101,493",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "126,451",
"Liabilities": "18,669",
"Expenses": "135,334",
"Revenues": "133,054",
"Stockholders Equity": "107,783",
"Net Income": "-3,161",
"Comprehensive Net Income": "-3,161",
"BaseVar": "344,520",
"ECR before LimitedLiability": "147%",
"Economic Capital Ratio": "193%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "26,958",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,693",
"Liabilities, Long Term": "305",
"Other Assets": "6,344",
"Other Compr. Net Income": "76",
"Other Expenses": "159,206",
"Other Liabilities": "0",
"Other Net Income": "-1,436",
"Other Revenues": "156,379",
"Property and equipment": "100,599",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "133,900",
"Liabilities": "16,997",
"Expenses": "159,206",
"Revenues": "156,379",
"Stockholders Equity": "116,903",
"Net Income": "-4,262",
"Comprehensive Net Income": "-4,186",
"BaseVar": "395,717",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "196%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "30,958",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,217",
"Liabilities, Long Term": "273",
"Other Assets": "6,913",
"Other Compr. Net Income": "-108",
"Other Expenses": "198,200",
"Other Liabilities": "0",
"Other Net Income": "-399",
"Other Revenues": "193,237",
"Property and equipment": "102,094",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "139,965",
"Liabilities": "18,490",
"Expenses": "198,200",
"Revenues": "193,237",
"Stockholders Equity": "121,474",
"Net Income": "-5,361",
"Comprehensive Net Income": "-5,469",
"BaseVar": "475,091",
"ECR before LimitedLiability": "147%",
"Economic Capital Ratio": "193%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "54,324",
"General and administrative Expense": "0",
"Intangible Assets": "9,154",
"Liabilities, Current": "41,986",
"Liabilities, Long Term": "62,875",
"Other Assets": "7,360",
"Other Compr. Net Income": "-48",
"Other Expenses": "246,259",
"Other Liabilities": "0",
"Other Net Income": "-986",
"Other Revenues": "245,862",
"Property and equipment": "165,288",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "236,126",
"Liabilities": "104,861",
"Expenses": "246,259",
"Revenues": "245,862",
"Stockholders Equity": "131,265",
"Net Income": "-1,383",
"Comprehensive Net Income": "-1,430",
"BaseVar": "668,579",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "147%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "109,096",
"General and administrative Expense": "0",
"Intangible Assets": "7,866",
"Liabilities, Current": "33,121",
"Liabilities, Long Term": "7,098",
"Other Assets": "36,353",
"Other Compr. Net Income": "-1.0",
"Other Expenses": "320,853",
"Other Liabilities": "0",
"Other Net Income": "-1,125",
"Other Revenues": "318,790",
"Property and equipment": "281,073",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "434,388",
"Liabilities": "40,219",
"Expenses": "320,853",
"Revenues": "318,790",
"Stockholders Equity": "394,169",
"Net Income": "-3,188",
"Comprehensive Net Income": "-3,189",
"BaseVar": "884,480",
"ECR before LimitedLiability": "172%",
"Economic Capital Ratio": "210%"
}
}
},
"top_rated": true,
"trend": 15.0,
"value": 2.095962879544261,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001611647.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001611647.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001611647.svg"
},
{
"company_id": "0000812128",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000812128.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000812128.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000812128.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000812128_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000812128_main_keyfigs.svg",
"name": "Sanderson Farms INC",
"rank": 6,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Sanderson Farms 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 Sanderson Farms INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 129% points.The greatest weakness of Sanderson Farms INC is the variable Other Expenses, reducing the Economic Capital Ratio by 151% points.
The company's Economic Capital Ratio, given in the ranking table, is 209%, being 70% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000812128_2021_Sanderson_Farms_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Property and equipment": "12.3",
"Assets": "-24.3",
"Liabilities": "93.6",
"Stockholders Equity": "-13.2",
"ECR before LimitedLiability": "16.3",
"Assets, Current": "-11.4",
"Other Assets": "-6.90",
"Intangible Assets": "-19.5",
"Liabilities, Current": "29.1",
"Other Liabilities": "32.8",
"Liabilities, Long Term": "46.3",
"Other Expenses": "-162",
"Expenses": "-113",
"Revenues": "88.9",
"Net Income": "-39.0",
"Selling and Marketing Expense": "16.9",
"General and administrative Expense": "21.6",
"Other Revenues": "88.9",
"Comprehensive Net Income": "-40.8",
"Other Net Income": "-8.89",
"Economic Capital Ratio": "7.80"
},
"2012": {
"Other Assets": "-2.47",
"Assets": "-11.3",
"Liabilities": "122",
"Stockholders Equity": "-28.2",
"ECR before LimitedLiability": "63.2",
"Intangible Assets": "-8.36",
"Property and equipment": "1.71",
"Assets, Current": "-5.68",
"Other Liabilities": "45.4",
"Liabilities, Current": "44.9",
"Liabilities, Long Term": "62.5",
"General and administrative Expense": "36.4",
"Expenses": "-124",
"Revenues": "134",
"Net Income": "29.9",
"Other Expenses": "-210",
"Selling and Marketing Expense": "23.5",
"Other Revenues": "134",
"Comprehensive Net Income": "31.6",
"Other Compr. Net Income": "1.77",
"Economic Capital Ratio": "58.5"
},
"2013": {
"Assets, Current": "-2.08",
"Assets": "-4.99",
"Liabilities": "122",
"Stockholders Equity": "-50.6",
"ECR before LimitedLiability": "96.4",
"Other Assets": "-1.99",
"Intangible Assets": "-3.54",
"Liabilities, Current": "46.5",
"Liabilities, Long Term": "69.6",
"Other Liabilities": "39.5",
"General and administrative Expense": "41.4",
"Expenses": "-115",
"Revenues": "150",
"Net Income": "74.4",
"Selling and Marketing Expense": "28.9",
"Other Expenses": "-215",
"Other Revenues": "150",
"Comprehensive Net Income": "69.4",
"Other Net Income": "8.64",
"Other Compr. Net Income": "-5.01",
"Economic Capital Ratio": "71.3"
},
"2014": {
"Assets, Current": "5.45",
"Assets": "10.00",
"Liabilities": "128",
"Stockholders Equity": "-10.0",
"ECR before LimitedLiability": "180",
"Intangible Assets": "7.23",
"Property and equipment": "-3.60",
"Other Assets": "2.74",
"Other Liabilities": "47.4",
"Liabilities, Current": "59.9",
"Liabilities, Long Term": "69.7",
"Selling and Marketing Expense": "31.7",
"Expenses": "-53.5",
"Revenues": "181",
"Net Income": "147",
"Other Expenses": "-138",
"General and administrative Expense": "35.2",
"Other Revenues": "181",
"Comprehensive Net Income": "149",
"Other Compr. Net Income": "1.74",
"Economic Capital Ratio": "123"
},
"2015": {
"Other Assets": "0.951",
"Assets": "2.66",
"Liabilities": "124",
"Stockholders Equity": "49.2",
"ECR before LimitedLiability": "172",
"Intangible Assets": "2.52",
"Property and equipment": "-2.01",
"Liabilities, Long Term": "57.0",
"Liabilities, Current": "65.1",
"Other Liabilities": "44.2",
"General and administrative Expense": "18.0",
"Expenses": "-47.8",
"Revenues": "149",
"Net Income": "133",
"Selling and Marketing Expense": "29.0",
"Other Expenses": "-106",
"Other Revenues": "149",
"Comprehensive Net Income": "141",
"Other Net Income": "29.7",
"Other Compr. Net Income": "6.74",
"Economic Capital Ratio": "119"
},
"2016": {
"Intangible Assets": "1.70",
"Assets": "1.72",
"Liabilities": "132",
"Stockholders Equity": "58.5",
"ECR before LimitedLiability": "146",
"Property and equipment": "-1.49",
"Other Assets": "0.574",
"Liabilities, Current": "81.7",
"Other Liabilities": "33.3",
"Liabilities, Long Term": "58.1",
"Other Expenses": "-135",
"Expenses": "-64.3",
"Revenues": "138",
"Net Income": "99.7",
"General and administrative Expense": "33.2",
"Selling and Marketing Expense": "21.2",
"Other Revenues": "138",
"Comprehensive Net Income": "101",
"Other Net Income": "22.8",
"Other Compr. Net Income": "0.933",
"Economic Capital Ratio": "111"
},
"2017": {
"Assets": "3.35",
"Liabilities": "107",
"Stockholders Equity": "21.3",
"ECR before LimitedLiability": "111",
"Property and equipment": "-1.28",
"Intangible Assets": "3.20",
"Other Assets": "1.05",
"Liabilities, Long Term": "54.8",
"Other Liabilities": "37.0",
"Liabilities, Current": "50.2",
"Selling and Marketing Expense": "18.4",
"Expenses": "-52.0",
"Net Income": "72.6",
"General and administrative Expense": "41.1",
"Other Expenses": "-128",
"Other Revenues": "113",
"Revenues": "113",
"Other Net Income": "5.33",
"Comprehensive Net Income": "68.4",
"Other Compr. Net Income": "-4.78",
"Economic Capital Ratio": "91.3"
},
"2018": {
"Other Assets": "-2.68",
"Assets": "-7.56",
"Liabilities": "115",
"Stockholders Equity": "21.3",
"ECR before LimitedLiability": "63.5",
"Assets, Current": "-3.21",
"Property and equipment": "7.15",
"Intangible Assets": "-6.92",
"Liabilities, Long Term": "48.5",
"Other Liabilities": "23.8",
"Liabilities, Current": "69.0",
"Other Expenses": "-156",
"Expenses": "-99.4",
"Revenues": "108",
"Comprehensive Net Income": "2.91",
"General and administrative Expense": "27.3",
"Selling and Marketing Expense": "13.3",
"Other Revenues": "108",
"Other Compr. Net Income": "2.29",
"Other Net Income": "-15.1",
"Economic Capital Ratio": "60.3"
},
"2019": {
"Assets, Current": "-4.37",
"Assets": "-9.51",
"Liabilities": "98.2",
"Stockholders Equity": "-15.6",
"ECR before LimitedLiability": "75.9",
"Intangible Assets": "-6.90",
"Property and equipment": "9.36",
"Other Assets": "-5.68",
"Liabilities, Current": "42.8",
"Other Liabilities": "32.7",
"Liabilities, Long Term": "44.8",
"Other Expenses": "-145",
"Expenses": "-89.9",
"Revenues": "117",
"Net Income": "28.0",
"General and administrative Expense": "26.9",
"Selling and Marketing Expense": "13.4",
"Other Revenues": "117",
"Comprehensive Net Income": "23.4",
"Other Compr. Net Income": "-4.72",
"Economic Capital Ratio": "63.6"
},
"2020": {
"Assets, Current": "-5.96",
"Assets": "-10.4",
"Liabilities": "129",
"Stockholders Equity": "28.1",
"ECR before LimitedLiability": "82.6",
"Property and equipment": "9.59",
"Intangible Assets": "-9.04",
"Other Assets": "-2.42",
"Liabilities, Long Term": "62.0",
"Other Liabilities": "26.2",
"Liabilities, Current": "72.9",
"Selling and Marketing Expense": "11.6",
"Expenses": "-99.4",
"Revenues": "129",
"Net Income": "32.1",
"General and administrative Expense": "26.3",
"Other Expenses": "-151",
"Other Revenues": "129",
"Comprehensive Net Income": "34.3",
"Other Net Income": "-2.62",
"Economic Capital Ratio": "70.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000812128_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "437,958",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "113,662",
"Liabilities, Long Term": "0",
"Other Assets": "5,058",
"Other Compr. Net Income": "0",
"Other Expenses": "2,099,300",
"Other Liabilities": "0",
"Other Net Income": "-5,862",
"Other Revenues": "1,978,085",
"Property and equipment": "505,505",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "948,521",
"Liabilities": "113,662",
"Expenses": "2,099,300",
"Revenues": "1,978,085",
"Stockholders Equity": "834,859",
"Net Income": "-127,077",
"Comprehensive Net Income": "-127,077",
"BaseVar": "4,655,171",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "173%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "397,787",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "135,594",
"Liabilities, Long Term": "0",
"Other Assets": "3,353",
"Other Compr. Net Income": "0",
"Other Expenses": "2,322,417",
"Other Liabilities": "0",
"Other Net Income": "-9,744",
"Other Revenues": "2,386,105",
"Property and equipment": "495,313",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "896,453",
"Liabilities": "135,594",
"Expenses": "2,322,417",
"Revenues": "2,386,105",
"Stockholders Equity": "760,859",
"Net Income": "53,944",
"Comprehensive Net Income": "53,944",
"BaseVar": "5,281,472",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "212%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "430,743",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "161,543",
"Liabilities, Long Term": "0",
"Other Assets": "5,436",
"Other Compr. Net Income": "0",
"Other Expenses": "2,546,798",
"Other Liabilities": "0",
"Other Net Income": "-5,565",
"Other Revenues": "2,682,980",
"Property and equipment": "488,466",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "924,645",
"Liabilities": "161,543",
"Expenses": "2,546,798",
"Revenues": "2,682,980",
"Stockholders Equity": "763,102",
"Net Income": "130,617",
"Comprehensive Net Income": "130,617",
"BaseVar": "5,830,790",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "226%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "510,706",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "147,635",
"Liabilities, Long Term": "0",
"Other Assets": "4,421",
"Other Compr. Net Income": "0",
"Other Expenses": "2,523,341",
"Other Liabilities": "0",
"Other Net Income": "-2,456",
"Other Revenues": "2,774,845",
"Property and equipment": "596,125",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "1,111,252",
"Liabilities": "147,635",
"Expenses": "2,523,341",
"Revenues": "2,774,845",
"Stockholders Equity": "963,617",
"Net Income": "249,048",
"Comprehensive Net Income": "249,048",
"BaseVar": "5,983,092",
"ECR before LimitedLiability": "241%",
"Economic Capital Ratio": "259%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "562,790",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "161,247",
"Liabilities, Long Term": "0",
"Other Assets": "6,337",
"Other Compr. Net Income": "0",
"Other Expenses": "2,585,572",
"Other Liabilities": "0",
"Other Net Income": "-1,907",
"Other Revenues": "2,803,480",
"Property and equipment": "682,334",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "1,251,461",
"Liabilities": "161,247",
"Expenses": "2,585,572",
"Revenues": "2,803,480",
"Stockholders Equity": "1,090,214",
"Net Income": "216,001",
"Comprehensive Net Income": "216,001",
"BaseVar": "6,151,223",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "246%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "613,324",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "148,189",
"Liabilities, Long Term": "0",
"Other Assets": "5,385",
"Other Compr. Net Income": "0",
"Other Expenses": "2,625,662",
"Other Liabilities": "0",
"Other Net Income": "-1,434",
"Other Revenues": "2,816,057",
"Property and equipment": "803,991",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "1,422,700",
"Liabilities": "148,189",
"Expenses": "2,625,662",
"Revenues": "2,816,057",
"Stockholders Equity": "1,274,511",
"Net Income": "188,961",
"Comprehensive Net Income": "188,961",
"BaseVar": "6,283,029",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "243%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "849,538",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "198,721",
"Liabilities, Long Term": "0",
"Other Assets": "6,897",
"Other Compr. Net Income": "0",
"Other Expenses": "3,061,772",
"Other Liabilities": "0",
"Other Net Income": "-709",
"Other Revenues": "3,342,226",
"Property and equipment": "876,808",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "1,733,243",
"Liabilities": "198,721",
"Expenses": "3,061,772",
"Revenues": "3,342,226",
"Stockholders Equity": "1,534,522",
"Net Income": "279,745",
"Comprehensive Net Income": "279,745",
"BaseVar": "7,434,736",
"ECR before LimitedLiability": "225%",
"Economic Capital Ratio": "247%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "566,489",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "198,889",
"Liabilities, Long Term": "0",
"Other Assets": "5,363",
"Other Compr. Net Income": "0",
"Other Expenses": "3,175,430",
"Other Liabilities": "0",
"Other Net Income": "857",
"Other Revenues": "3,236,004",
"Property and equipment": "1,087,588",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "1,659,440",
"Liabilities": "198,889",
"Expenses": "3,175,430",
"Revenues": "3,236,004",
"Stockholders Equity": "1,460,551",
"Net Income": "61,431",
"Comprehensive Net Income": "61,431",
"BaseVar": "7,405,578",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "214%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "581,111",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "215,681",
"Liabilities, Long Term": "0",
"Other Assets": "7,163",
"Other Compr. Net Income": "0",
"Other Expenses": "3,382,817",
"Other Liabilities": "0",
"Other Net Income": "-4,147",
"Other Revenues": "3,440,258",
"Property and equipment": "1,185,860",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "1,774,134",
"Liabilities": "215,681",
"Expenses": "3,382,817",
"Revenues": "3,440,258",
"Stockholders Equity": "1,558,453",
"Net Income": "53,294",
"Comprehensive Net Income": "53,294",
"BaseVar": "7,890,402",
"ECR before LimitedLiability": "175%",
"Economic Capital Ratio": "212%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "578,135",
"General and administrative Expense": "0",
"Intangible Assets": "40,785",
"Liabilities, Current": "224,107",
"Liabilities, Long Term": "0",
"Other Assets": "5,365",
"Other Compr. Net Income": "0",
"Other Expenses": "3,531,276",
"Other Liabilities": "0",
"Other Net Income": "-4,717",
"Other Revenues": "3,564,267",
"Property and equipment": "1,224,746",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "1,849,031",
"Liabilities": "224,107",
"Expenses": "3,531,276",
"Revenues": "3,564,267",
"Stockholders Equity": "1,624,924",
"Net Income": "28,274",
"Comprehensive Net Income": "28,274",
"BaseVar": "8,207,832",
"ECR before LimitedLiability": "170%",
"Economic Capital Ratio": "209%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 2.0853042616263453,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000812128.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000812128.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000812128.svg"
},
{
"company_id": "0000785956",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000785956.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000785956.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000785956.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000785956_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000785956_main_keyfigs.svg",
"name": "J J Snack Foods CORP",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0000785956.svg",
"report_text": "The relative strengths and weaknesses of J J Snack Foods 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 J J Snack Foods CORP compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 76% points.The greatest weakness of J J Snack Foods CORP is the variable Expenses, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 207%, being 69% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000785956_2021_J_J_Snack_Foods_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Assets": "-1.07",
"Liabilities": "63.3",
"Stockholders Equity": "27.5",
"ECR before LimitedLiability": "68.5",
"Assets, Current": "0.0556",
"Other Assets": "-0.135",
"Intangible Assets": "-0.991",
"Liabilities, Current": "11.1",
"Other Liabilities": "26.5",
"Liabilities, Long Term": "36.7",
"Other Expenses": "16.9",
"Expenses": "40.7",
"Net Income": "19.7",
"Selling and Marketing Expense": "10.9",
"General and administrative Expense": "13.8",
"Other Revenues": "46.3",
"Revenues": "46.3",
"Other Compr. Net Income": "-1.23",
"Comprehensive Net Income": "18.5",
"Other Net Income": "-79.2",
"Economic Capital Ratio": "59.9"
},
"2014": {
"Assets": "-10.9",
"Liabilities": "109",
"Stockholders Equity": "-69.9",
"ECR before LimitedLiability": "135",
"Intangible Assets": "-6.94",
"Property and equipment": "-5.79",
"Other Assets": "-2.72",
"Other Liabilities": "41.5",
"Liabilities, Current": "30.1",
"Liabilities, Long Term": "63.0",
"Selling and Marketing Expense": "-26.3",
"Expenses": "-68.2",
"Net Income": "138",
"Other Expenses": "-55.2",
"General and administrative Expense": "14.4",
"Other Revenues": "160",
"Revenues": "160",
"Other Net Income": "4.90",
"Other Compr. Net Income": "1.67",
"Comprehensive Net Income": "139",
"Economic Capital Ratio": "78.9"
},
"2015": {
"Other Assets": "0.805",
"Assets": "1.30",
"Liabilities": "77.0",
"Stockholders Equity": "69.5",
"ECR before LimitedLiability": "150",
"Assets, Current": "1.06",
"Intangible Assets": "-0.569",
"Liabilities, Long Term": "35.2",
"Liabilities, Current": "32.3",
"Other Liabilities": "26.7",
"General and administrative Expense": "0.666",
"Expenses": "-2.58",
"Revenues": "60.1",
"Net Income": "76.8",
"Selling and Marketing Expense": "-10.7",
"Other Expenses": "7.21",
"Other Revenues": "60.1",
"Comprehensive Net Income": "79.3",
"Other Net Income": "18.7",
"Other Compr. Net Income": "2.40",
"Economic Capital Ratio": "97.0"
},
"2017": {
"Assets, Current": "0.808",
"Assets": "-0.304",
"Liabilities": "68.0",
"Stockholders Equity": "43.2",
"ECR before LimitedLiability": "87.7",
"Intangible Assets": "-1.07",
"Other Assets": "0.272",
"Liabilities, Long Term": "36.0",
"Other Liabilities": "23.6",
"Liabilities, Current": "22.0",
"Selling and Marketing Expense": "-15.2",
"Expenses": "-11.9",
"Revenues": "50.0",
"Net Income": "43.7",
"General and administrative Expense": "17.2",
"Other Expenses": "-14.7",
"Other Revenues": "50.0",
"Other Net Income": "5.01",
"Comprehensive Net Income": "42.0",
"Other Compr. Net Income": "-1.76",
"Economic Capital Ratio": "68.4"
},
"2018": {
"Other Assets": "0.280",
"Assets": "-0.268",
"Liabilities": "80.7",
"Stockholders Equity": "51.0",
"ECR before LimitedLiability": "79.5",
"Assets, Current": "0.322",
"Intangible Assets": "-0.808",
"Liabilities, Long Term": "36.6",
"Other Liabilities": "17.7",
"Liabilities, Current": "44.4",
"Other Expenses": "-15.4",
"Expenses": "-24.0",
"Revenues": "51.3",
"Net Income": "21.8",
"General and administrative Expense": "8.63",
"Selling and Marketing Expense": "-17.3",
"Other Revenues": "51.3",
"Other Net Income": "-8.57",
"Comprehensive Net Income": "22.5",
"Other Compr. Net Income": "0.716",
"Economic Capital Ratio": "76.3"
},
"2019": {
"Assets, Current": "1.01",
"Assets": "-0.746",
"Liabilities": "66.7",
"Stockholders Equity": "31.1",
"ECR before LimitedLiability": "92.0",
"Intangible Assets": "-0.891",
"Other Assets": "-0.830",
"Liabilities, Current": "23.4",
"Other Liabilities": "24.0",
"Liabilities, Long Term": "33.1",
"Other Expenses": "-11.5",
"Expenses": "-18.7",
"Revenues": "51.0",
"Net Income": "36.2",
"General and administrative Expense": "8.01",
"Selling and Marketing Expense": "-15.4",
"Other Revenues": "51.0",
"Other Net Income": "2.43",
"Comprehensive Net Income": "33.1",
"Other Compr. Net Income": "-3.37",
"Economic Capital Ratio": "79.6"
},
"2020": {
"Assets, Current": "3.22",
"Assets": "1.07",
"Liabilities": "76.1",
"Stockholders Equity": "63.8",
"ECR before LimitedLiability": "81.2",
"Property and equipment": "1.07",
"Intangible Assets": "-1.94",
"Other Assets": "-0.788",
"Liabilities, Long Term": "38.0",
"Other Liabilities": "15.4",
"Liabilities, Current": "35.7",
"Selling and Marketing Expense": "-12.9",
"Expenses": "-18.9",
"Revenues": "38.6",
"Net Income": "20.1",
"General and administrative Expense": "6.58",
"Other Expenses": "-12.6",
"Other Revenues": "38.6",
"Comprehensive Net Income": "20.8",
"Other Compr. Net Income": "0.695",
"Economic Capital Ratio": "68.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000785956_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "259,850",
"General and administrative Expense": "0",
"Intangible Assets": "122,075",
"Liabilities, Current": "75,848",
"Liabilities, Long Term": "0",
"Other Assets": "44,241",
"Other Compr. Net Income": "0",
"Other Expenses": "543,438",
"Other Liabilities": "0",
"Other Net Income": "-145,570",
"Other Revenues": "744,071",
"Property and equipment": "124,650",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "550,816",
"Liabilities": "75,848",
"Expenses": "543,438",
"Revenues": "744,071",
"Stockholders Equity": "474,968",
"Net Income": "55,063",
"Comprehensive Net Income": "55,063",
"BaseVar": "1,760,742",
"ECR before LimitedLiability": "195%",
"Economic Capital Ratio": "225%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "275,606",
"General and administrative Expense": "29,784",
"Intangible Assets": "0",
"Liabilities, Current": "95,957",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-58",
"Other Expenses": "743,694",
"Other Liabilities": "0",
"Other Net Income": "4,473",
"Other Revenues": "919,451",
"Property and equipment": "0",
"Selling and Marketing Expense": "78,632"
},
"output_variables": {
"Assets": "275,606",
"Liabilities": "95,957",
"Expenses": "852,110",
"Revenues": "919,451",
"Stockholders Equity": "179,649",
"Net Income": "71,814",
"Comprehensive Net Income": "71,756",
"BaseVar": "1,979,634",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "215%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "326,783",
"General and administrative Expense": "30,891",
"Intangible Assets": "132,261",
"Liabilities, Current": "97,116",
"Liabilities, Long Term": "0",
"Other Assets": "109,802",
"Other Compr. Net Income": "-4,909",
"Other Expenses": "791,179",
"Other Liabilities": "0",
"Other Net Income": "1,157",
"Other Revenues": "976,256",
"Property and equipment": "174,089",
"Selling and Marketing Expense": "85,160"
},
"output_variables": {
"Assets": "742,935",
"Liabilities": "97,116",
"Expenses": "907,230",
"Revenues": "976,256",
"Stockholders Equity": "645,819",
"Net Income": "70,183",
"Comprehensive Net Income": "65,274",
"BaseVar": "2,328,473",
"ECR before LimitedLiability": "193%",
"Economic Capital Ratio": "224%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "381,832",
"General and administrative Expense": "36,843",
"Intangible Assets": "163,783",
"Liabilities, Current": "119,044",
"Liabilities, Long Term": "0",
"Other Assets": "94,032",
"Other Compr. Net Income": "4,540",
"Other Expenses": "879,102",
"Other Liabilities": "0",
"Other Net Income": "5,289",
"Other Revenues": "1,084,224",
"Property and equipment": "227,581",
"Selling and Marketing Expense": "94,394"
},
"output_variables": {
"Assets": "867,228",
"Liabilities": "119,044",
"Expenses": "1,010,339",
"Revenues": "1,084,224",
"Stockholders Equity": "748,184",
"Net Income": "79,174",
"Comprehensive Net Income": "83,714",
"BaseVar": "2,618,572",
"ECR before LimitedLiability": "194%",
"Economic Capital Ratio": "225%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "382,797",
"General and administrative Expense": "37,757",
"Intangible Assets": "160,273",
"Liabilities, Current": "117,899",
"Liabilities, Long Term": "0",
"Other Assets": "146,270",
"Other Compr. Net Income": "-3,119",
"Other Expenses": "907,774",
"Other Liabilities": "0",
"Other Net Income": "6,267",
"Other Revenues": "1,138,265",
"Property and equipment": "242,673",
"Selling and Marketing Expense": "95,405"
},
"output_variables": {
"Assets": "932,013",
"Liabilities": "117,899",
"Expenses": "1,040,936",
"Revenues": "1,138,265",
"Stockholders Equity": "814,114",
"Net Income": "103,596",
"Comprehensive Net Income": "100,477",
"BaseVar": "2,735,429",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "230%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "506,357",
"General and administrative Expense": "40,721",
"Intangible Assets": "157,433",
"Liabilities, Current": "121,234",
"Liabilities, Long Term": "0",
"Other Assets": "102,101",
"Other Compr. Net Income": "-909",
"Other Expenses": "962,260",
"Other Liabilities": "0",
"Other Net Income": "7,741",
"Other Revenues": "1,186,487",
"Property and equipment": "253,448",
"Selling and Marketing Expense": "96,428"
},
"output_variables": {
"Assets": "1,019,339",
"Liabilities": "121,234",
"Expenses": "1,099,409",
"Revenues": "1,186,487",
"Stockholders Equity": "898,105",
"Net Income": "94,819",
"Comprehensive Net Income": "93,910",
"BaseVar": "2,887,778",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "228%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "499,557",
"General and administrative Expense": "36,747",
"Intangible Assets": "261,565",
"Liabilities, Current": "134,126",
"Liabilities, Long Term": "0",
"Other Assets": "33,815",
"Other Compr. Net Income": "-2,599",
"Other Expenses": "886,365",
"Other Liabilities": "0",
"Other Net Income": "4,356",
"Other Revenues": "1,022,038",
"Property and equipment": "261,616",
"Selling and Marketing Expense": "84,977"
},
"output_variables": {
"Assets": "1,056,553",
"Liabilities": "134,126",
"Expenses": "1,008,089",
"Revenues": "1,022,038",
"Stockholders Equity": "922,427",
"Net Income": "18,305",
"Comprehensive Net Income": "15,706",
"BaseVar": "2,652,792",
"ECR before LimitedLiability": "168%",
"Economic Capital Ratio": "207%"
}
}
},
"top_rated": true,
"trend": -5.0,
"value": 2.071292681104067,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000785956.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000785956.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000785956.svg"
},
{
"company_id": "0001579733",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001579733.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001579733.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001579733.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001579733_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001579733_main_keyfigs.svg",
"name": "Vital Farms Inc",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0001579733.svg",
"report_text": "The relative strengths and weaknesses of Vital Farms 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 Vital Farms Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 85% points.The greatest weakness of Vital Farms Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 59% points.
The company's Economic Capital Ratio, given in the ranking table, is 207%, being 68% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001579733_2021_Vital_Farms_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Assets, Current": "13.0",
"Assets": "-3.61",
"Liabilities": "84.7",
"Stockholders Equity": "45.7",
"ECR before LimitedLiability": "80.6",
"Property and equipment": "-1.75",
"Intangible Assets": "-7.10",
"Other Assets": "-1.79",
"Liabilities, Long Term": "43.4",
"Other Liabilities": "14.7",
"Liabilities, Current": "41.5",
"Selling and Marketing Expense": "7.65",
"Expenses": "-30.4",
"Revenues": "63.4",
"Net Income": "30.6",
"General and administrative Expense": "17.4",
"Other Expenses": "-59.0",
"Other Revenues": "63.4",
"Comprehensive Net Income": "32.1",
"Other Net Income": "-2.09",
"Economic Capital Ratio": "68.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001579733_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "137,256",
"General and administrative Expense": "0",
"Intangible Assets": "3,858",
"Liabilities, Current": "25,914",
"Liabilities, Long Term": "192",
"Other Assets": "142",
"Other Compr. Net Income": "-31",
"Other Expenses": "204,822",
"Other Liabilities": "2,882",
"Other Net Income": "-574",
"Other Revenues": "214,280",
"Property and equipment": "30,118",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "171,374",
"Liabilities": "28,988",
"Expenses": "204,822",
"Revenues": "214,280",
"Stockholders Equity": "142,386",
"Net Income": "8,884",
"Comprehensive Net Income": "8,853",
"BaseVar": "524,085",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "207%"
}
}
},
"top_rated": true,
"trend": null,
"value": 2.065059854002625,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001579733.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001579733.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001579733.svg"
},
{
"company_id": "0000098677",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000098677.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000098677.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000098677.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000098677_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000098677_main_keyfigs.svg",
"name": "Tootsie ROLL Industries INC",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0000098677.svg",
"report_text": "The relative strengths and weaknesses of Tootsie ROLL Industries INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Tootsie ROLL Industries INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 65% points.The greatest weakness of Tootsie ROLL Industries INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 197%, being 59% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000098677_2021_Tootsie_ROLL_Industries_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Assets, Current": "2.63",
"Assets": "13.2",
"Liabilities": "14.5",
"Stockholders Equity": "46.6",
"ECR before LimitedLiability": "27.1",
"Intangible Assets": "-4.81",
"Property and equipment": "3.09",
"Other Assets": "13.5",
"Liabilities, Long Term": "24.1",
"Other Liabilities": "-23.7",
"Liabilities, Current": "9.52",
"General and administrative Expense": "1.72",
"Expenses": "14.1",
"Revenues": "-13.4",
"Net Income": "2.99",
"Other Expenses": "8.96",
"Selling and Marketing Expense": "3.45",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "3.18",
"Other Net Income": "2.13",
"Economic Capital Ratio": "28.2"
},
"2011": {
"Property and equipment": "4.38",
"Assets": "17.0",
"Liabilities": "9.82",
"Stockholders Equity": "47.7",
"ECR before LimitedLiability": "36.2",
"Other Assets": "17.8",
"Intangible Assets": "-3.37",
"Liabilities, Current": "7.04",
"Other Liabilities": "-17.9",
"Liabilities, Long Term": "18.1",
"Other Expenses": "6.98",
"Expenses": "19.7",
"Revenues": "-9.07",
"Net Income": "8.78",
"Selling and Marketing Expense": "5.54",
"General and administrative Expense": "7.06",
"Other Revenues": "-9.07",
"Comprehensive Net Income": "5.95",
"Other Net Income": "-1.76",
"Other Compr. Net Income": "-2.83",
"Economic Capital Ratio": "27.6"
},
"2012": {
"Other Assets": "18.1",
"Assets": "14.3",
"Liabilities": "16.1",
"Stockholders Equity": "49.2",
"ECR before LimitedLiability": "47.4",
"Intangible Assets": "-3.38",
"Property and equipment": "2.88",
"Other Liabilities": "-17.2",
"Liabilities, Current": "10.1",
"Liabilities, Long Term": "20.6",
"General and administrative Expense": "10.8",
"Expenses": "19.9",
"Revenues": "-4.28",
"Net Income": "18.0",
"Other Expenses": "2.13",
"Selling and Marketing Expense": "6.95",
"Other Revenues": "-4.28",
"Comprehensive Net Income": "19.4",
"Other Net Income": "2.35",
"Other Compr. Net Income": "1.41",
"Economic Capital Ratio": "42.7"
},
"2013": {
"Assets": "14.3",
"Liabilities": "11.2",
"Stockholders Equity": "47.9",
"ECR before LimitedLiability": "69.9",
"Other Assets": "13.1",
"Intangible Assets": "-2.88",
"Property and equipment": "2.71",
"Liabilities, Current": "9.94",
"Liabilities, Long Term": "20.8",
"Other Liabilities": "-24.1",
"General and administrative Expense": "11.2",
"Expenses": "26.3",
"Net Income": "26.0",
"Selling and Marketing Expense": "7.74",
"Other Expenses": "7.34",
"Other Revenues": "-5.92",
"Revenues": "-5.92",
"Other Compr. Net Income": "1.59",
"Comprehensive Net Income": "27.6",
"Other Net Income": "5.59",
"Economic Capital Ratio": "44.8"
},
"2014": {
"Assets, Current": "0.871",
"Assets": "18.0",
"Liabilities": "10.6",
"Stockholders Equity": "52.0",
"ECR before LimitedLiability": "116",
"Intangible Assets": "-2.50",
"Property and equipment": "2.72",
"Other Assets": "16.5",
"Other Liabilities": "-22.7",
"Liabilities, Current": "10.8",
"Liabilities, Long Term": "18.6",
"Selling and Marketing Expense": "8.50",
"Expenses": "33.0",
"Revenues": "4.83",
"Net Income": "40.4",
"Other Expenses": "14.6",
"General and administrative Expense": "9.49",
"Other Revenues": "4.83",
"Other Net Income": "2.16",
"Comprehensive Net Income": "40.8",
"Economic Capital Ratio": "59.8"
},
"2015": {
"Other Assets": "14.4",
"Assets": "25.3",
"Liabilities": "16.3",
"Stockholders Equity": "70.8",
"ECR before LimitedLiability": "124",
"Assets, Current": "4.28",
"Intangible Assets": "-1.42",
"Property and equipment": "2.35",
"Liabilities, Long Term": "17.1",
"Liabilities, Current": "14.5",
"Other Liabilities": "-17.9",
"General and administrative Expense": "5.33",
"Expenses": "33.0",
"Revenues": "0.464",
"Net Income": "43.3",
"Selling and Marketing Expense": "8.72",
"Other Expenses": "18.7",
"Other Revenues": "0.464",
"Comprehensive Net Income": "45.4",
"Other Net Income": "9.40",
"Other Compr. Net Income": "1.96",
"Economic Capital Ratio": "71.4"
},
"2016": {
"Intangible Assets": "-1.84",
"Assets": "21.7",
"Liabilities": "24.0",
"Stockholders Equity": "72.0",
"ECR before LimitedLiability": "103",
"Property and equipment": "1.74",
"Assets, Current": "3.82",
"Other Assets": "14.5",
"Liabilities, Current": "24.1",
"Other Liabilities": "-23.2",
"Liabilities, Long Term": "19.0",
"Other Expenses": "9.77",
"Expenses": "27.4",
"Revenues": "1.91",
"Net Income": "38.3",
"General and administrative Expense": "10.8",
"Selling and Marketing Expense": "6.78",
"Other Revenues": "1.91",
"Comprehensive Net Income": "38.6",
"Other Net Income": "8.69",
"Economic Capital Ratio": "67.8"
},
"2017": {
"Assets, Current": "2.34",
"Assets": "16.1",
"Liabilities": "14.5",
"Stockholders Equity": "59.0",
"ECR before LimitedLiability": "68.6",
"Intangible Assets": "-2.08",
"Other Assets": "14.1",
"Liabilities, Long Term": "18.3",
"Other Liabilities": "-19.0",
"Liabilities, Current": "12.2",
"Selling and Marketing Expense": "6.02",
"Expenses": "29.6",
"Revenues": "-4.14",
"Net Income": "30.4",
"General and administrative Expense": "13.9",
"Other Expenses": "9.81",
"Other Revenues": "-4.14",
"Other Net Income": "4.88",
"Comprehensive Net Income": "28.9",
"Other Compr. Net Income": "-1.52",
"Economic Capital Ratio": "49.2"
},
"2018": {
"Other Assets": "13.8",
"Assets": "17.4",
"Liabilities": "22.4",
"Stockholders Equity": "63.2",
"ECR before LimitedLiability": "49.7",
"Assets, Current": "3.86",
"Property and equipment": "1.73",
"Intangible Assets": "-3.08",
"Liabilities, Long Term": "17.8",
"Other Liabilities": "-22.7",
"Liabilities, Current": "23.1",
"Other Expenses": "5.60",
"Expenses": "19.4",
"Revenues": "-4.71",
"Net Income": "10.4",
"General and administrative Expense": "9.32",
"Selling and Marketing Expense": "4.52",
"Other Revenues": "-4.71",
"Other Net Income": "-4.37",
"Comprehensive Net Income": "11.2",
"Economic Capital Ratio": "46.5"
},
"2019": {
"Assets, Current": "10.1",
"Assets": "52.4",
"Liabilities": "-22.3",
"Stockholders Equity": "74.2",
"ECR before LimitedLiability": "62.5",
"Property and equipment": "4.54",
"Other Assets": "12.3",
"Liabilities, Current": "-5.07",
"Other Liabilities": "-25.5",
"Liabilities, Long Term": "7.27",
"Other Expenses": "46.2",
"Expenses": "52.7",
"Revenues": "-56.5",
"Net Income": "17.5",
"General and administrative Expense": "3.98",
"Selling and Marketing Expense": "1.98",
"Other Revenues": "-56.5",
"Other Net Income": "19.1",
"Comprehensive Net Income": "16.8",
"Other Compr. Net Income": "-0.683",
"Economic Capital Ratio": "50.2"
},
"2020": {
"Assets, Current": "3.53",
"Assets": "18.7",
"Liabilities": "24.7",
"Stockholders Equity": "65.1",
"ECR before LimitedLiability": "71.1",
"Property and equipment": "2.02",
"Intangible Assets": "-3.63",
"Other Assets": "16.2",
"Liabilities, Long Term": "22.2",
"Other Liabilities": "-23.6",
"Liabilities, Current": "22.0",
"Selling and Marketing Expense": "3.69",
"Expenses": "23.2",
"Revenues": "-4.43",
"Net Income": "22.1",
"General and administrative Expense": "8.39",
"Other Expenses": "11.1",
"Other Revenues": "-4.43",
"Comprehensive Net Income": "23.0",
"Other Net Income": "3.35",
"Economic Capital Ratio": "58.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000098677_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "237,591",
"General and administrative Expense": "0",
"Intangible Assets": "73,237",
"Liabilities, Current": "58,505",
"Liabilities, Long Term": "0",
"Other Assets": "334,063",
"Other Compr. Net Income": "1,183",
"Other Expenses": "476,092",
"Other Liabilities": "132,924",
"Other Net Income": "8,358",
"Other Revenues": "521,448",
"Property and equipment": "215,492",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "860,383",
"Liabilities": "191,429",
"Expenses": "476,092",
"Revenues": "521,448",
"Stockholders Equity": "668,954",
"Net Income": "53,714",
"Comprehensive Net Income": "54,897",
"BaseVar": "1,543,058",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "198%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "212,201",
"General and administrative Expense": "0",
"Intangible Assets": "73,237",
"Liabilities, Current": "58,355",
"Liabilities, Long Term": "0",
"Other Assets": "360,256",
"Other Compr. Net Income": "-8,740",
"Other Expenses": "491,513",
"Other Liabilities": "133,566",
"Other Net Income": "2,946",
"Other Revenues": "532,505",
"Property and equipment": "212,162",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "857,856",
"Liabilities": "191,921",
"Expenses": "491,513",
"Revenues": "532,505",
"Stockholders Equity": "665,935",
"Net Income": "43,938",
"Comprehensive Net Income": "35,198",
"BaseVar": "1,570,950",
"ECR before LimitedLiability": "147%",
"Economic Capital Ratio": "193%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "197,241",
"General and administrative Expense": "0",
"Intangible Assets": "73,237",
"Liabilities, Current": "60,765",
"Liabilities, Long Term": "0",
"Other Assets": "374,969",
"Other Compr. Net Income": "3,506",
"Other Expenses": "502,551",
"Other Liabilities": "136,157",
"Other Net Income": "4,685",
"Other Revenues": "549,870",
"Property and equipment": "201,290",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "846,737",
"Liabilities": "196,922",
"Expenses": "502,551",
"Revenues": "549,870",
"Stockholders Equity": "649,815",
"Net Income": "52,004",
"Comprehensive Net Income": "55,510",
"BaseVar": "1,593,048",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "197%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "240,111",
"General and administrative Expense": "0",
"Intangible Assets": "73,237",
"Liabilities, Current": "60,121",
"Liabilities, Long Term": "0",
"Other Assets": "378,145",
"Other Compr. Net Income": "11,809",
"Other Expenses": "494,664",
"Other Liabilities": "147,983",
"Other Net Income": "12,130",
"Other Revenues": "543,383",
"Property and equipment": "196,916",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "888,409",
"Liabilities": "208,104",
"Expenses": "494,664",
"Revenues": "543,383",
"Stockholders Equity": "680,305",
"Net Income": "60,849",
"Comprehensive Net Income": "72,658",
"BaseVar": "1,620,862",
"ECR before LimitedLiability": "157%",
"Economic Capital Ratio": "200%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "264,621",
"General and administrative Expense": "0",
"Intangible Assets": "73,237",
"Liabilities, Current": "64,459",
"Liabilities, Long Term": "0",
"Other Assets": "382,447",
"Other Compr. Net Income": "0",
"Other Expenses": "488,036",
"Other Liabilities": "154,791",
"Other Net Income": "7,371",
"Other Revenues": "543,525",
"Property and equipment": "190,081",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "910,386",
"Liabilities": "219,250",
"Expenses": "488,036",
"Revenues": "543,525",
"Stockholders Equity": "691,136",
"Net Income": "62,860",
"Comprehensive Net Income": "62,860",
"BaseVar": "1,614,139",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "196%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "293,806",
"General and administrative Expense": "0",
"Intangible Assets": "73,237",
"Liabilities, Current": "72,062",
"Liabilities, Long Term": "0",
"Other Assets": "357,354",
"Other Compr. Net Income": "0",
"Other Expenses": "475,481",
"Other Liabilities": "138,373",
"Other Net Income": "1,496",
"Other Revenues": "540,112",
"Property and equipment": "184,586",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "908,983",
"Liabilities": "210,435",
"Expenses": "475,481",
"Revenues": "540,112",
"Stockholders Equity": "698,548",
"Net Income": "66,127",
"Comprehensive Net Income": "66,127",
"BaseVar": "1,586,969",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "198%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "299,300",
"General and administrative Expense": "0",
"Intangible Assets": "73,237",
"Liabilities, Current": "63,561",
"Liabilities, Long Term": "0",
"Other Assets": "366,659",
"Other Compr. Net Income": "0",
"Other Expenses": "459,279",
"Other Liabilities": "145,002",
"Other Net Income": "5,498",
"Other Revenues": "521,100",
"Property and equipment": "180,905",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "920,101",
"Liabilities": "208,563",
"Expenses": "459,279",
"Revenues": "521,100",
"Stockholders Equity": "711,538",
"Net Income": "67,319",
"Comprehensive Net Income": "67,319",
"BaseVar": "1,560,068",
"ECR before LimitedLiability": "156%",
"Economic Capital Ratio": "199%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "270,920",
"General and administrative Expense": "0",
"Intangible Assets": "73,237",
"Liabilities, Current": "63,788",
"Liabilities, Long Term": "0",
"Other Assets": "407,817",
"Other Compr. Net Income": "0",
"Other Expenses": "451,780",
"Other Liabilities": "133,354",
"Other Net Income": "13,145",
"Other Revenues": "519,289",
"Property and equipment": "178,972",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "930,946",
"Liabilities": "197,142",
"Expenses": "451,780",
"Revenues": "519,289",
"Stockholders Equity": "733,804",
"Net Income": "80,654",
"Comprehensive Net Income": "80,654",
"BaseVar": "1,558,100",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "205%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "304,046",
"General and administrative Expense": "0",
"Intangible Assets": "73,237",
"Liabilities, Current": "61,391",
"Liabilities, Long Term": "0",
"Other Assets": "383,977",
"Other Compr. Net Income": "0",
"Other Expenses": "464,839",
"Other Liabilities": "135,473",
"Other Net Income": "2,724",
"Other Revenues": "518,920",
"Property and equipment": "186,101",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "947,361",
"Liabilities": "196,864",
"Expenses": "464,839",
"Revenues": "518,920",
"Stockholders Equity": "750,497",
"Net Income": "56,805",
"Comprehensive Net Income": "56,805",
"BaseVar": "1,568,460",
"ECR before LimitedLiability": "158%",
"Economic Capital Ratio": "200%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "353,330",
"General and administrative Expense": "0",
"Intangible Assets": "74,817",
"Liabilities, Current": "79,544",
"Liabilities, Long Term": "518",
"Other Assets": "361,262",
"Other Compr. Net Income": "0",
"Other Expenses": "20,565",
"Other Liabilities": "138,153",
"Other Net Income": "85,404",
"Other Revenues": "0",
"Property and equipment": "188,455",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "977,864",
"Liabilities": "218,215",
"Expenses": "20,565",
"Revenues": "0",
"Stockholders Equity": "759,649",
"Net Income": "64,839",
"Comprehensive Net Income": "64,839",
"BaseVar": "705,068",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "199%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "320,872",
"General and administrative Expense": "0",
"Intangible Assets": "74,095",
"Liabilities, Current": "70,021",
"Liabilities, Long Term": "78",
"Other Assets": "402,263",
"Other Compr. Net Income": "451",
"Other Expenses": "430,107",
"Other Liabilities": "151,359",
"Other Net Income": "18,018",
"Other Revenues": "471,063",
"Property and equipment": "187,328",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "984,558",
"Liabilities": "221,458",
"Expenses": "430,107",
"Revenues": "471,063",
"Stockholders Equity": "763,100",
"Net Income": "58,974",
"Comprehensive Net Income": "59,425",
"BaseVar": "1,531,843",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "197%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 1.9700999247113624,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000098677.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000098677.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000098677.svg"
},
{
"company_id": "0000814586",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000814586.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000814586.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000814586.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000814586_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000814586_main_keyfigs.svg",
"name": "Lifeway Foods Inc",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0000814586.svg",
"report_text": "The relative strengths and weaknesses of Lifeway Foods 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 Lifeway Foods Inc compared to the market average is the variable Revenues, increasing the Economic Capital Ratio by 105% points.The greatest weakness of Lifeway Foods Inc is the variable Expenses, reducing the Economic Capital Ratio by 58% points.
The company's Economic Capital Ratio, given in the ranking table, is 197%, being 58% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000814586_2021_Lifeway_Foods_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Property and equipment": "2.46",
"Assets": "-6.56",
"Liabilities": "29.6",
"Stockholders Equity": "1.52",
"ECR before LimitedLiability": "23.3",
"Assets, Current": "-6.05",
"Other Assets": "15.1",
"Intangible Assets": "-11.6",
"Liabilities, Current": "9.19",
"Other Liabilities": "-8.52",
"Liabilities, Long Term": "28.6",
"Other Expenses": "27.5",
"Expenses": "-17.7",
"Revenues": "31.4",
"Net Income": "7.31",
"Selling and Marketing Expense": "-30.9",
"General and administrative Expense": "-13.5",
"Other Revenues": "31.4",
"Comprehensive Net Income": "6.38",
"Other Net Income": "-5.24",
"Economic Capital Ratio": "14.7"
},
"2012": {
"Other Assets": "9.47",
"Assets": "-6.30",
"Liabilities": "53.9",
"Stockholders Equity": "8.95",
"ECR before LimitedLiability": "49.8",
"Intangible Assets": "-8.56",
"Assets, Current": "-3.37",
"Other Liabilities": "0.406",
"Liabilities, Current": "21.8",
"Liabilities, Long Term": "36.4",
"General and administrative Expense": "-4.74",
"Expenses": "-22.3",
"Revenues": "52.0",
"Net Income": "31.0",
"Other Expenses": "15.2",
"Selling and Marketing Expense": "-33.5",
"Other Revenues": "52.0",
"Comprehensive Net Income": "32.3",
"Other Net Income": "2.07",
"Other Compr. Net Income": "1.21",
"Economic Capital Ratio": "45.1"
},
"2013": {
"Assets, Current": "-2.57",
"Assets": "-9.47",
"Liabilities": "39.6",
"Stockholders Equity": "-2.61",
"ECR before LimitedLiability": "52.4",
"Other Assets": "4.54",
"Intangible Assets": "-11.9",
"Liabilities, Current": "16.5",
"Liabilities, Long Term": "35.1",
"Other Liabilities": "-12.5",
"General and administrative Expense": "-2.91",
"Expenses": "-16.6",
"Revenues": "52.6",
"Net Income": "38.5",
"Selling and Marketing Expense": "-21.1",
"Other Expenses": "7.49",
"Other Revenues": "52.6",
"Comprehensive Net Income": "35.6",
"Other Net Income": "4.42",
"Other Compr. Net Income": "-2.56",
"Economic Capital Ratio": "27.3"
},
"2014": {
"Assets, Current": "-10.1",
"Assets": "-16.2",
"Liabilities": "63.1",
"Stockholders Equity": "-6.59",
"ECR before LimitedLiability": "97.8",
"Intangible Assets": "-7.36",
"Property and equipment": "1.25",
"Other Assets": "-3.05",
"Other Liabilities": "-0.446",
"Liabilities, Current": "29.1",
"Liabilities, Long Term": "39.3",
"Selling and Marketing Expense": "-26.9",
"Expenses": "-27.3",
"Revenues": "98.3",
"Net Income": "75.4",
"Other Expenses": "7.38",
"General and administrative Expense": "-7.77",
"Other Revenues": "98.3",
"Other Net Income": "0.886",
"Comprehensive Net Income": "75.9",
"Economic Capital Ratio": "41.3"
},
"2015": {
"Other Assets": "-2.77",
"Assets": "-8.50",
"Liabilities": "67.7",
"Stockholders Equity": "29.7",
"ECR before LimitedLiability": "102",
"Assets, Current": "-2.76",
"Intangible Assets": "-4.38",
"Liabilities, Long Term": "35.1",
"Liabilities, Current": "33.9",
"Other Liabilities": "5.45",
"General and administrative Expense": "-30.9",
"Expenses": "-25.5",
"Revenues": "88.5",
"Net Income": "80.4",
"Selling and Marketing Expense": "-19.8",
"Other Expenses": "26.2",
"Other Revenues": "88.5",
"Comprehensive Net Income": "87.0",
"Other Net Income": "20.5",
"Other Compr. Net Income": "4.62",
"Economic Capital Ratio": "49.5"
},
"2016": {
"Intangible Assets": "-10.8",
"Assets": "-10.7",
"Liabilities": "90.7",
"Stockholders Equity": "32.6",
"ECR before LimitedLiability": "91.6",
"Property and equipment": "-1.01",
"Assets, Current": "-3.52",
"Other Assets": "5.48",
"Liabilities, Current": "57.3",
"Other Liabilities": "2.26",
"Liabilities, Long Term": "42.0",
"Other Expenses": "2.82",
"Expenses": "-44.7",
"Revenues": "108",
"Net Income": "72.8",
"General and administrative Expense": "-17.1",
"Selling and Marketing Expense": "-29.6",
"Other Revenues": "108",
"Comprehensive Net Income": "74.0",
"Other Net Income": "17.2",
"Economic Capital Ratio": "56.3"
},
"2017": {
"Assets, Current": "-6.33",
"Assets": "-17.1",
"Liabilities": "66.5",
"Stockholders Equity": "-2.24",
"ECR before LimitedLiability": "36.5",
"Intangible Assets": "-15.8",
"Other Assets": "6.30",
"Liabilities, Long Term": "36.6",
"Other Liabilities": "15.2",
"Liabilities, Current": "21.8",
"Selling and Marketing Expense": "-39.0",
"Expenses": "-47.9",
"Revenues": "84.2",
"Net Income": "28.3",
"General and administrative Expense": "-11.0",
"Other Expenses": "2.46",
"Other Revenues": "84.2",
"Other Net Income": "3.45",
"Comprehensive Net Income": "24.2",
"Other Compr. Net Income": "-3.75",
"Economic Capital Ratio": "17.1"
},
"2018": {
"Other Assets": "4.50",
"Assets": "-21.1",
"Liabilities": "84.6",
"Stockholders Equity": "6.17",
"ECR before LimitedLiability": "16.4",
"Assets, Current": "-9.13",
"Property and equipment": "3.98",
"Intangible Assets": "-19.8",
"Liabilities, Long Term": "37.5",
"Liabilities, Current": "55.3",
"Other Expenses": "-7.66",
"Expenses": "-76.2",
"Revenues": "83.8",
"Net Income": "-18.9",
"General and administrative Expense": "-27.5",
"Selling and Marketing Expense": "-39.2",
"Other Revenues": "83.8",
"Other Net Income": "-13.5",
"Comprehensive Net Income": "-16.9",
"Other Compr. Net Income": "2.01",
"Economic Capital Ratio": "13.2"
},
"2019": {
"Assets, Current": "-6.99",
"Assets": "-16.8",
"Liabilities": "64.9",
"Stockholders Equity": "-16.7",
"ECR before LimitedLiability": "46.5",
"Intangible Assets": "-12.8",
"Property and equipment": "3.40",
"Other Assets": "-2.69",
"Liabilities, Current": "24.6",
"Other Liabilities": "14.6",
"Liabilities, Long Term": "33.3",
"Expenses": "-56.1",
"Revenues": "67.0",
"Net Income": "19.0",
"General and administrative Expense": "-26.4",
"Selling and Marketing Expense": "-30.9",
"Other Revenues": "67.0",
"Other Net Income": "12.6",
"Comprehensive Net Income": "15.1",
"Other Compr. Net Income": "-3.76",
"Economic Capital Ratio": "34.2"
},
"2020": {
"Assets, Current": "-4.59",
"Assets": "-11.5",
"Liabilities": "99.6",
"Stockholders Equity": "22.1",
"ECR before LimitedLiability": "70.7",
"Intangible Assets": "-11.5",
"Other Assets": "4.99",
"Liabilities, Long Term": "50.6",
"Other Liabilities": "7.85",
"Liabilities, Current": "56.4",
"Selling and Marketing Expense": "-28.3",
"Expenses": "-58.4",
"Revenues": "105",
"Net Income": "35.5",
"General and administrative Expense": "-21.1",
"Other Expenses": "-6.41",
"Other Revenues": "105",
"Comprehensive Net Income": "37.5",
"Other Net Income": "-1.96",
"Other Compr. Net Income": "1.86",
"Economic Capital Ratio": "58.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000814586_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "16,699",
"General and administrative Expense": "6,485",
"Intangible Assets": "0",
"Liabilities, Current": "7,073",
"Liabilities, Long Term": "0",
"Other Assets": "19,576",
"Other Compr. Net Income": "34",
"Other Expenses": "50,181",
"Other Liabilities": "9,043",
"Other Net Income": "-243",
"Other Revenues": "69,970",
"Property and equipment": "15,199",
"Selling and Marketing Expense": "10,205"
},
"output_variables": {
"Assets": "51,473",
"Liabilities": "16,116",
"Expenses": "66,872",
"Revenues": "69,970",
"Stockholders Equity": "35,357",
"Net Income": "2,855",
"Comprehensive Net Income": "2,890",
"BaseVar": "172,285",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "180%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "19,695",
"General and administrative Expense": "6,320",
"Intangible Assets": "0",
"Liabilities, Current": "6,210",
"Liabilities, Long Term": "0",
"Other Assets": "18,825",
"Other Compr. Net Income": "63",
"Other Expenses": "57,885",
"Other Liabilities": "7,984",
"Other Net Income": "-20",
"Other Revenues": "81,351",
"Property and equipment": "14,987",
"Selling and Marketing Expense": "11,507"
},
"output_variables": {
"Assets": "53,507",
"Liabilities": "14,194",
"Expenses": "75,712",
"Revenues": "81,351",
"Stockholders Equity": "39,312",
"Net Income": "5,620",
"Comprehensive Net Income": "5,682",
"BaseVar": "192,567",
"ECR before LimitedLiability": "156%",
"Economic Capital Ratio": "199%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "24,751",
"General and administrative Expense": "7,582",
"Intangible Assets": "0",
"Liabilities, Current": "8,882",
"Liabilities, Long Term": "0",
"Other Assets": "18,099",
"Other Compr. Net Income": "-46",
"Other Expenses": "73,481",
"Other Liabilities": "11,842",
"Other Net Income": "-174",
"Other Revenues": "97,524",
"Property and equipment": "20,824",
"Selling and Marketing Expense": "11,296"
},
"output_variables": {
"Assets": "63,674",
"Liabilities": "20,725",
"Expenses": "92,360",
"Revenues": "97,524",
"Stockholders Equity": "42,949",
"Net Income": "4,990",
"Comprehensive Net Income": "4,945",
"BaseVar": "234,204",
"ECR before LimitedLiability": "131%",
"Economic Capital Ratio": "182%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "24,153",
"General and administrative Expense": "9,378",
"Intangible Assets": "14,068",
"Liabilities, Current": "8,525",
"Liabilities, Long Term": "0",
"Other Assets": "3,311",
"Other Compr. Net Income": "-206",
"Other Expenses": "93,055",
"Other Liabilities": "10,200",
"Other Net Income": "-37",
"Other Revenues": "118,960",
"Property and equipment": "21,892",
"Selling and Marketing Expense": "14,534"
},
"output_variables": {
"Assets": "63,424",
"Liabilities": "18,725",
"Expenses": "116,966",
"Revenues": "118,960",
"Stockholders Equity": "44,700",
"Net Income": "1,956",
"Comprehensive Net Income": "1,751",
"BaseVar": "279,605",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "177%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "26,849",
"General and administrative Expense": "13,730",
"Intangible Assets": "14,068",
"Liabilities, Current": "10,823",
"Liabilities, Long Term": "0",
"Other Assets": "2,626",
"Other Compr. Net Income": "-3.0",
"Other Expenses": "89,722",
"Other Liabilities": "8,838",
"Other Net Income": "-411",
"Other Revenues": "118,587",
"Property and equipment": "21,375",
"Selling and Marketing Expense": "12,752"
},
"output_variables": {
"Assets": "64,918",
"Liabilities": "19,661",
"Expenses": "116,204",
"Revenues": "118,587",
"Stockholders Equity": "45,257",
"Net Income": "1,972",
"Comprehensive Net Income": "1,969",
"BaseVar": "279,847",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "177%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "28,204",
"General and administrative Expense": "13,783",
"Intangible Assets": "0",
"Liabilities, Current": "9,381",
"Liabilities, Long Term": "0",
"Other Assets": "15,840",
"Other Compr. Net Income": "71",
"Other Expenses": "91,702",
"Other Liabilities": "8,133",
"Other Net Income": "-448",
"Other Revenues": "123,879",
"Property and equipment": "21,832",
"Selling and Marketing Expense": "14,467"
},
"output_variables": {
"Assets": "65,876",
"Liabilities": "17,514",
"Expenses": "119,952",
"Revenues": "123,879",
"Stockholders Equity": "48,362",
"Net Income": "3,479",
"Comprehensive Net Income": "3,550",
"BaseVar": "288,488",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "188%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "24,681",
"General and administrative Expense": "13,955",
"Intangible Assets": "0",
"Liabilities, Current": "13,201",
"Liabilities, Long Term": "775",
"Other Assets": "15,193",
"Other Compr. Net Income": "0",
"Other Expenses": "88,411",
"Other Liabilities": "3,953",
"Other Net Income": "-278",
"Other Revenues": "118,893",
"Property and equipment": "24,645",
"Selling and Marketing Expense": "16,595"
},
"output_variables": {
"Assets": "64,519",
"Liabilities": "17,929",
"Expenses": "118,961",
"Revenues": "118,893",
"Stockholders Equity": "46,590",
"Net Income": "-346",
"Comprehensive Net Income": "-346",
"BaseVar": "281,737",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "173%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "18,916",
"General and administrative Expense": "13,616",
"Intangible Assets": "0",
"Liabilities, Current": "7,453",
"Liabilities, Long Term": "564",
"Other Assets": "13,318",
"Other Compr. Net Income": "0",
"Other Expenses": "79,142",
"Other Liabilities": "6,385",
"Other Net Income": "-201",
"Other Revenues": "103,350",
"Property and equipment": "24,573",
"Selling and Marketing Expense": "13,477"
},
"output_variables": {
"Assets": "56,807",
"Liabilities": "14,402",
"Expenses": "106,235",
"Revenues": "103,350",
"Stockholders Equity": "42,405",
"Net Income": "-3,086",
"Comprehensive Net Income": "-3,086",
"BaseVar": "247,488",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "167%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "19,199",
"General and administrative Expense": "12,828",
"Intangible Assets": "738",
"Liabilities, Current": "9,523",
"Liabilities, Long Term": "546",
"Other Assets": "14,776",
"Other Compr. Net Income": "0",
"Other Expenses": "72,487",
"Other Liabilities": "3,667",
"Other Net Income": "3,168",
"Other Revenues": "93,662",
"Property and equipment": "22,274",
"Selling and Marketing Expense": "11,062"
},
"output_variables": {
"Assets": "56,987",
"Liabilities": "13,736",
"Expenses": "96,377",
"Revenues": "93,662",
"Stockholders Equity": "43,251",
"Net Income": "453",
"Comprehensive Net Income": "453",
"BaseVar": "230,501",
"ECR before LimitedLiability": "131%",
"Economic Capital Ratio": "183%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "24,052",
"General and administrative Expense": "11,661",
"Intangible Assets": "345",
"Liabilities, Current": "8,441",
"Liabilities, Long Term": "242",
"Other Assets": "14,624",
"Other Compr. Net Income": "0",
"Other Expenses": "76,841",
"Other Liabilities": "4,532",
"Other Net Income": "-95",
"Other Revenues": "102,026",
"Property and equipment": "21,048",
"Selling and Marketing Expense": "10,197"
},
"output_variables": {
"Assets": "60,069",
"Liabilities": "13,215",
"Expenses": "98,699",
"Revenues": "102,026",
"Stockholders Equity": "46,854",
"Net Income": "3,232",
"Comprehensive Net Income": "3,232",
"BaseVar": "239,470",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "197%"
}
}
},
"top_rated": true,
"trend": 4.0,
"value": 1.9654638032402034,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000814586.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000814586.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000814586.svg"
},
{
"company_id": "0001616262",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001616262.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001616262.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001616262.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001616262_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001616262_main_keyfigs.svg",
"name": "Rocky Mountain Chocolate Factory Inc",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0001616262.svg",
"report_text": "The relative strengths and weaknesses of Rocky Mountain Chocolate Factory 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 Rocky Mountain Chocolate Factory Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 72% points.The greatest weakness of Rocky Mountain Chocolate Factory Inc is the variable General and administrative Expense, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 197%, being 58% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001616262_2021_Rocky_Mountain_Chocolate_Factory_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Liabilities, Current": "21.7",
"Liabilities": "63.3",
"Stockholders Equity": "45.8",
"ECR before LimitedLiability": "107",
"Other Liabilities": "17.9",
"Liabilities, Long Term": "33.3",
"Other Expenses": "12.5",
"Expenses": "-5.04",
"Net Income": "69.9",
"General and administrative Expense": "-13.0",
"Selling and Marketing Expense": "-4.80",
"Other Revenues": "61.3",
"Revenues": "61.3",
"Intangible Assets": "-4.87",
"Other Assets": "4.75",
"Property and equipment": "-1.54",
"Assets, Current": "3.34",
"Comprehensive Net Income": "70.5",
"Other Net Income": "12.4",
"Other Compr. Net Income": "0.534",
"Economic Capital Ratio": "71.8"
},
"2017": {
"Assets, Current": "4.13",
"Assets": "-1.96",
"Liabilities": "42.3",
"Stockholders Equity": "20.7",
"ECR before LimitedLiability": "62.9",
"Intangible Assets": "-6.03",
"Other Assets": "3.75",
"Liabilities, Long Term": "30.3",
"Other Liabilities": "19.5",
"Liabilities, Current": "-5.41",
"Selling and Marketing Expense": "10.7",
"Expenses": "-3.06",
"Revenues": "46.4",
"Net Income": "45.4",
"General and administrative Expense": "24.7",
"Other Expenses": "-40.3",
"Other Revenues": "46.4",
"Other Net Income": "2.20",
"Comprehensive Net Income": "42.6",
"Other Compr. Net Income": "-2.70",
"Economic Capital Ratio": "43.5"
},
"2018": {
"Other Assets": "1.46",
"Assets": "-2.57",
"Liabilities": "68.9",
"Stockholders Equity": "33.6",
"ECR before LimitedLiability": "60.4",
"Assets, Current": "3.73",
"Intangible Assets": "-5.12",
"Liabilities, Long Term": "33.8",
"Other Liabilities": "16.1",
"Liabilities, Current": "30.9",
"Other Expenses": "-56.5",
"Expenses": "-25.8",
"Revenues": "52.9",
"Net Income": "17.6",
"General and administrative Expense": "18.1",
"Selling and Marketing Expense": "8.83",
"Other Revenues": "52.9",
"Other Net Income": "-10.7",
"Comprehensive Net Income": "19.1",
"Other Compr. Net Income": "1.51",
"Economic Capital Ratio": "57.2"
},
"2019": {
"Assets, Current": "2.91",
"Assets": "-4.09",
"Liabilities": "59.5",
"Stockholders Equity": "12.8",
"ECR before LimitedLiability": "75.7",
"Intangible Assets": "-4.67",
"Property and equipment": "-0.508",
"Other Assets": "-1.16",
"Liabilities, Current": "13.7",
"Other Liabilities": "23.1",
"Liabilities, Long Term": "32.0",
"Other Expenses": "-56.3",
"Expenses": "-25.1",
"Revenues": "57.8",
"Net Income": "33.4",
"General and administrative Expense": "18.3",
"Selling and Marketing Expense": "9.12",
"Other Revenues": "57.8",
"Comprehensive Net Income": "30.3",
"Other Compr. Net Income": "-3.19",
"Economic Capital Ratio": "63.3"
},
"2020": {
"Assets, Current": "2.74",
"Assets": "-2.90",
"Liabilities": "72.2",
"Stockholders Equity": "44.2",
"ECR before LimitedLiability": "70.6",
"Intangible Assets": "-6.49",
"Other Assets": "3.04",
"Liabilities, Long Term": "39.1",
"Other Liabilities": "15.7",
"Liabilities, Current": "28.0",
"Selling and Marketing Expense": "-8.42",
"Expenses": "-23.4",
"Revenues": "50.9",
"Net Income": "25.4",
"General and administrative Expense": "-30.7",
"Other Expenses": "15.3",
"Other Revenues": "50.9",
"Comprehensive Net Income": "26.8",
"Other Net Income": "-1.10",
"Other Compr. Net Income": "1.36",
"Economic Capital Ratio": "58.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001616262_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "15,439",
"General and administrative Expense": "4,664",
"Intangible Assets": "1,466",
"Liabilities, Current": "8,006",
"Liabilities, Long Term": "0",
"Other Assets": "7,401",
"Other Compr. Net Income": "0",
"Other Expenses": "29,352",
"Other Liabilities": "0",
"Other Net Income": "-168",
"Other Revenues": "40,457",
"Property and equipment": "6,010",
"Selling and Marketing Expense": "2,466"
},
"output_variables": {
"Assets": "30,316",
"Liabilities": "8,006",
"Expenses": "36,483",
"Revenues": "40,457",
"Stockholders Equity": "22,310",
"Net Income": "3,807",
"Comprehensive Net Income": "3,807",
"BaseVar": "97,039",
"ECR before LimitedLiability": "162%",
"Economic Capital Ratio": "203%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "15,151",
"General and administrative Expense": "0",
"Intangible Assets": "1,679",
"Liabilities, Current": "8,060",
"Liabilities, Long Term": "0",
"Other Assets": "6,130",
"Other Compr. Net Income": "0",
"Other Expenses": "34,717",
"Other Liabilities": "0",
"Other Net Income": "-129",
"Other Revenues": "38,296",
"Property and equipment": "6,458",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "29,418",
"Liabilities": "8,060",
"Expenses": "34,717",
"Revenues": "38,296",
"Stockholders Equity": "21,358",
"Net Income": "3,450",
"Comprehensive Net Income": "3,450",
"BaseVar": "92,613",
"ECR before LimitedLiability": "157%",
"Economic Capital Ratio": "200%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "15,571",
"General and administrative Expense": "0",
"Intangible Assets": "1,634",
"Liabilities, Current": "5,813",
"Liabilities, Long Term": "0",
"Other Assets": "5,267",
"Other Compr. Net Income": "0",
"Other Expenses": "35,014",
"Other Liabilities": "0",
"Other Net Income": "-97",
"Other Revenues": "38,075",
"Property and equipment": "6,166",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "28,639",
"Liabilities": "5,813",
"Expenses": "35,014",
"Revenues": "38,075",
"Stockholders Equity": "22,825",
"Net Income": "2,964",
"Comprehensive Net Income": "2,964",
"BaseVar": "91,143",
"ECR before LimitedLiability": "174%",
"Economic Capital Ratio": "211%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "14,266",
"General and administrative Expense": "0",
"Intangible Assets": "1,047",
"Liabilities, Current": "4,736",
"Liabilities, Long Term": "0",
"Other Assets": "5,123",
"Other Compr. Net Income": "0",
"Other Expenses": "32,256",
"Other Liabilities": "0",
"Other Net Income": "-50",
"Other Revenues": "34,545",
"Property and equipment": "5,786",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "26,222",
"Liabilities": "4,736",
"Expenses": "32,256",
"Revenues": "34,545",
"Stockholders Equity": "21,486",
"Net Income": "2,239",
"Comprehensive Net Income": "2,239",
"BaseVar": "83,000",
"ECR before LimitedLiability": "175%",
"Economic Capital Ratio": "212%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "13,612",
"General and administrative Expense": "5,736",
"Intangible Assets": "3,746",
"Liabilities, Current": "5,607",
"Liabilities, Long Term": "0",
"Other Assets": "4,522",
"Other Compr. Net Income": "0",
"Other Expenses": "23,168",
"Other Liabilities": "0",
"Other Net Income": "11",
"Other Revenues": "31,850",
"Property and equipment": "5,938",
"Selling and Marketing Expense": "1,923"
},
"output_variables": {
"Assets": "27,817",
"Liabilities": "5,607",
"Expenses": "30,827",
"Revenues": "31,850",
"Stockholders Equity": "22,211",
"Net Income": "1,034",
"Comprehensive Net Income": "1,034",
"BaseVar": "80,026",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "197%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 1.9652103455669903,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001616262.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001616262.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001616262.svg"
},
{
"company_id": "0001650696",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001650696.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001650696.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001650696.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001650696_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001650696_main_keyfigs.svg",
"name": "Laird Superfood Inc",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0001650696.svg",
"report_text": "The relative strengths and weaknesses of Laird Superfood 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 Laird Superfood Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 111% points.The greatest weakness of Laird Superfood Inc is the variable Net Income, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 186%, being 47% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001650696_2021_Laird_Superfood_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Assets, Current": "111",
"Assets": "48.3",
"Liabilities": "50.7",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "59.6",
"Property and equipment": "-3.05",
"Intangible Assets": "-7.06",
"Liabilities, Long Term": "21.4",
"Other Liabilities": "8.08",
"Liabilities, Current": "26.2",
"Selling and Marketing Expense": "-29.1",
"Expenses": "-3.51",
"Revenues": "-27.4",
"Net Income": "-31.4",
"General and administrative Expense": "-19.2",
"Other Expenses": "46.9",
"Other Revenues": "-27.4",
"Comprehensive Net Income": "-30.6",
"Other Net Income": "-0.381",
"Other Compr. Net Income": "0.767",
"Economic Capital Ratio": "47.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001650696_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "75,995",
"General and administrative Expense": "8,828",
"Intangible Assets": "0",
"Liabilities, Current": "2,743",
"Liabilities, Long Term": "0",
"Other Assets": "3,084",
"Other Compr. Net Income": "14",
"Other Expenses": "19,713",
"Other Liabilities": "51",
"Other Net Income": "79",
"Other Revenues": "26,006",
"Property and equipment": "3,263",
"Selling and Marketing Expense": "10,394"
},
"output_variables": {
"Assets": "82,343",
"Liabilities": "2,794",
"Expenses": "38,936",
"Revenues": "26,006",
"Stockholders Equity": "79,548",
"Net Income": "-12,850",
"Comprehensive Net Income": "-12,836",
"BaseVar": "108,254",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "186%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.8550247004471863,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001650696.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001650696.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001650696.svg"
},
{
"company_id": "0000880117",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000880117.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000880117.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000880117.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000880117_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000880117_main_keyfigs.svg",
"name": "Sanfilippo JOHN B SON INC",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0000880117.svg",
"report_text": "The relative strengths and weaknesses of Sanfilippo JOHN B SON 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 Sanfilippo JOHN B SON INC compared to the market average is the variable Revenues, increasing the Economic Capital Ratio by 101% points.The greatest weakness of Sanfilippo JOHN B SON INC is the variable Expenses, reducing the Economic Capital Ratio by 55% points.
The company's Economic Capital Ratio, given in the ranking table, is 177%, being 39% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000880117_2021_Sanfilippo_JOHN_B_SON_INC.pdf",
"shrinked_graph_json": {
"2013": {
"Assets, Current": "1.24",
"Assets": "-22.0",
"Liabilities": "42.7",
"Stockholders Equity": "-29.8",
"ECR before LimitedLiability": "33.3",
"Other Assets": "-8.16",
"Intangible Assets": "-18.5",
"Liabilities, Current": "2.17",
"Liabilities, Long Term": "26.8",
"Other Liabilities": "16.0",
"General and administrative Expense": "9.47",
"Expenses": "-31.7",
"Revenues": "79.1",
"Net Income": "39.9",
"Selling and Marketing Expense": "-6.75",
"Other Expenses": "-34.1",
"Other Revenues": "79.1",
"Comprehensive Net Income": "37.1",
"Other Net Income": "2.74",
"Other Compr. Net Income": "-2.32",
"Economic Capital Ratio": "8.15"
},
"2018": {
"Other Assets": "-4.45",
"Assets": "-23.5",
"Liabilities": "71.9",
"Stockholders Equity": "-20.0",
"ECR before LimitedLiability": "17.9",
"Property and equipment": "-5.01",
"Intangible Assets": "-18.9",
"Liabilities, Long Term": "28.6",
"Other Liabilities": "11.0",
"Liabilities, Current": "39.8",
"Other Expenses": "-57.6",
"Expenses": "-59.9",
"Revenues": "89.4",
"Net Income": "7.78",
"General and administrative Expense": "10.7",
"Selling and Marketing Expense": "-12.6",
"Other Revenues": "89.4",
"Other Net Income": "-15.9",
"Comprehensive Net Income": "10.4",
"Other Compr. Net Income": "2.58",
"Economic Capital Ratio": "14.7"
},
"2019": {
"Assets, Current": "-3.34",
"Assets": "-22.4",
"Liabilities": "68.4",
"Stockholders Equity": "-52.2",
"ECR before LimitedLiability": "46.2",
"Intangible Assets": "-14.2",
"Property and equipment": "-2.74",
"Other Assets": "-10.4",
"Liabilities, Current": "27.6",
"Other Liabilities": "19.5",
"Liabilities, Long Term": "30.1",
"Other Expenses": "-50.3",
"Expenses": "-63.7",
"Revenues": "104",
"Net Income": "41.7",
"General and administrative Expense": "6.36",
"Selling and Marketing Expense": "-18.5",
"Other Revenues": "104",
"Comprehensive Net Income": "36.2",
"Other Compr. Net Income": "-4.94",
"Economic Capital Ratio": "33.9"
},
"2020": {
"Assets, Current": "-4.41",
"Assets": "-22.3",
"Liabilities": "90.0",
"Stockholders Equity": "-13.8",
"ECR before LimitedLiability": "51.0",
"Property and equipment": "-3.93",
"Intangible Assets": "-17.6",
"Other Assets": "-2.04",
"Liabilities, Long Term": "45.2",
"Other Liabilities": "10.2",
"Liabilities, Current": "46.4",
"Selling and Marketing Expense": "-17.3",
"Expenses": "-54.9",
"Revenues": "101",
"Net Income": "55.1",
"General and administrative Expense": "5.66",
"Other Expenses": "-42.5",
"Other Revenues": "101",
"Comprehensive Net Income": "55.6",
"Other Net Income": "-4.44",
"Economic Capital Ratio": "38.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000880117_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "223,790",
"General and administrative Expense": "31,231",
"Intangible Assets": "0",
"Liabilities, Current": "108,798",
"Liabilities, Long Term": "38,027",
"Other Assets": "17,107",
"Other Compr. Net Income": "1,163",
"Other Expenses": "627,908",
"Other Liabilities": "12,615",
"Other Net Income": "-6,323",
"Other Revenues": "734,334",
"Property and equipment": "133,847",
"Selling and Marketing Expense": "47,112"
},
"output_variables": {
"Assets": "374,744",
"Liabilities": "159,440",
"Expenses": "706,251",
"Revenues": "734,334",
"Stockholders Equity": "215,304",
"Net Income": "21,760",
"Comprehensive Net Income": "22,923",
"BaseVar": "1,729,644",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "163%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "247,882",
"General and administrative Expense": "29,788",
"Intangible Assets": "9,650",
"Liabilities, Current": "117,193",
"Liabilities, Long Term": "34,370",
"Other Assets": "33,243",
"Other Compr. Net Income": "1,223",
"Other Expenses": "766,882",
"Other Liabilities": "21,288",
"Other Net Income": "-6,839",
"Other Revenues": "888,931",
"Property and equipment": "125,078",
"Selling and Marketing Expense": "52,922"
},
"output_variables": {
"Assets": "415,853",
"Liabilities": "172,851",
"Expenses": "849,592",
"Revenues": "888,931",
"Stockholders Equity": "243,002",
"Net Income": "32,500",
"Comprehensive Net Income": "33,723",
"BaseVar": "2,058,403",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "169%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "225,340",
"General and administrative Expense": "37,990",
"Intangible Assets": "9,650",
"Liabilities, Current": "83,906",
"Liabilities, Long Term": "28,106",
"Other Assets": "30,131",
"Other Compr. Net Income": "-1,144",
"Other Expenses": "730,893",
"Other Liabilities": "24,737",
"Other Net Income": "-6,096",
"Other Revenues": "876,201",
"Property and equipment": "126,183",
"Selling and Marketing Expense": "61,756"
},
"output_variables": {
"Assets": "391,304",
"Liabilities": "136,749",
"Expenses": "830,639",
"Revenues": "876,201",
"Stockholders Equity": "254,555",
"Net Income": "39,466",
"Comprehensive Net Income": "38,322",
"BaseVar": "1,995,247",
"ECR before LimitedLiability": "131%",
"Economic Capital Ratio": "182%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "238,871",
"General and administrative Expense": "37,916",
"Intangible Assets": "14,001",
"Liabilities, Current": "112,168",
"Liabilities, Long Term": "25,478",
"Other Assets": "30,788",
"Other Compr. Net Income": "-3,329",
"Other Expenses": "722,918",
"Other Liabilities": "31,573",
"Other Net Income": "-5,836",
"Other Revenues": "880,092",
"Property and equipment": "123,797",
"Selling and Marketing Expense": "59,312"
},
"output_variables": {
"Assets": "407,457",
"Liabilities": "169,219",
"Expenses": "820,146",
"Revenues": "880,092",
"Stockholders Equity": "238,238",
"Net Income": "54,110",
"Comprehensive Net Income": "50,781",
"BaseVar": "2,014,835",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "177%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 1.7693116857044928,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000880117.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000880117.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000880117.svg"
},
{
"company_id": "0001007019",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001007019.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001007019.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001007019.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001007019_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001007019_main_keyfigs.svg",
"name": "Coffee Holding CO INC",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0001007019.svg",
"report_text": "The relative strengths and weaknesses of Coffee Holding CO 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 Coffee Holding CO INC compared to the market average is the variable Revenues, increasing the Economic Capital Ratio by 95% points.The greatest weakness of Coffee Holding CO INC is the variable Other Expenses, reducing the Economic Capital Ratio by 118% points.
The company's Economic Capital Ratio, given in the ranking table, is 172%, being 34% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001007019_2021_Coffee_Holding_CO_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Property and equipment": "-23.0",
"Assets": "-46.6",
"Liabilities": "75.5",
"Stockholders Equity": "-114",
"ECR before LimitedLiability": "-2.66",
"Assets, Current": "-14.3",
"Other Assets": "-11.2",
"Intangible Assets": "-30.9",
"Liabilities, Current": "9.75",
"Other Liabilities": "39.9",
"Liabilities, Long Term": "59.2",
"Other Expenses": "-220",
"Expenses": "-152",
"Revenues": "101",
"Net Income": "-5.57",
"Selling and Marketing Expense": "24.5",
"General and administrative Expense": "31.7",
"Other Revenues": "101",
"Comprehensive Net Income": "-8.08",
"Other Net Income": "-10.9",
"Economic Capital Ratio": "-11.2"
},
"2012": {
"Other Assets": "-6.67",
"Assets": "-40.8",
"Liabilities": "95.4",
"Stockholders Equity": "-128",
"ECR before LimitedLiability": "22.1",
"Intangible Assets": "-27.6",
"Property and equipment": "-22.2",
"Assets, Current": "-16.8",
"Other Liabilities": "53.2",
"Liabilities, Current": "41.7",
"Liabilities, Long Term": "77.2",
"General and administrative Expense": "57.0",
"Expenses": "-208",
"Revenues": "141",
"Net Income": "37.4",
"Other Expenses": "-331",
"Selling and Marketing Expense": "35.0",
"Other Revenues": "141",
"Comprehensive Net Income": "40.2",
"Other Net Income": "3.71",
"Economic Capital Ratio": "17.4"
},
"2013": {
"Assets, Current": "-11.9",
"Assets": "-48.0",
"Liabilities": "82.8",
"Stockholders Equity": "-117",
"ECR before LimitedLiability": "28.2",
"Other Assets": "-18.5",
"Intangible Assets": "-32.3",
"Property and equipment": "-24.3",
"Liabilities, Current": "44.1",
"Liabilities, Long Term": "76.7",
"Other Liabilities": "37.9",
"General and administrative Expense": "63.4",
"Expenses": "-188",
"Revenues": "129",
"Net Income": "50.7",
"Selling and Marketing Expense": "41.6",
"Other Expenses": "-317",
"Other Revenues": "129",
"Comprehensive Net Income": "42.8",
"Other Net Income": "12.1",
"Other Compr. Net Income": "-6.26",
"Economic Capital Ratio": "3.03"
},
"2019": {
"Assets, Current": "8.21",
"Assets": "-29.6",
"Liabilities": "70.9",
"Stockholders Equity": "-49.0",
"ECR before LimitedLiability": "29.8",
"Intangible Assets": "-18.0",
"Property and equipment": "-14.0",
"Other Assets": "-14.0",
"Liabilities, Current": "16.3",
"Other Liabilities": "22.9",
"Liabilities, Long Term": "39.4",
"Other Expenses": "-124",
"Expenses": "-77.5",
"Revenues": "89.2",
"Net Income": "20.8",
"General and administrative Expense": "28.0",
"Selling and Marketing Expense": "13.5",
"Other Revenues": "89.2",
"Comprehensive Net Income": "16.0",
"Other Compr. Net Income": "-4.53",
"Economic Capital Ratio": "17.4"
},
"2020": {
"Assets, Current": "4.13",
"Assets": "-23.0",
"Liabilities": "93.1",
"Stockholders Equity": "5.47",
"ECR before LimitedLiability": "46.6",
"Property and equipment": "-12.5",
"Intangible Assets": "-17.1",
"Other Assets": "-1.09",
"Liabilities, Long Term": "47.6",
"Other Liabilities": "0.843",
"Liabilities, Current": "66.3",
"Selling and Marketing Expense": "10.7",
"Expenses": "-76.8",
"Revenues": "94.9",
"Net Income": "25.0",
"General and administrative Expense": "24.9",
"Other Expenses": "-118",
"Other Revenues": "94.9",
"Comprehensive Net Income": "27.3",
"Other Compr. Net Income": "2.07",
"Economic Capital Ratio": "34.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001007019_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "35,681",
"General and administrative Expense": "0",
"Intangible Assets": "440",
"Liabilities, Current": "16,067",
"Liabilities, Long Term": "0",
"Other Assets": "996",
"Other Compr. Net Income": "0",
"Other Expenses": "145,819",
"Other Liabilities": "722",
"Other Net Income": "-124",
"Other Revenues": "146,755",
"Property and equipment": "1,662",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "38,779",
"Liabilities": "16,789",
"Expenses": "145,819",
"Revenues": "146,755",
"Stockholders Equity": "21,990",
"Net Income": "812",
"Comprehensive Net Income": "812",
"BaseVar": "323,409",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "154%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "33,125",
"General and administrative Expense": "0",
"Intangible Assets": "440",
"Liabilities, Current": "13,720",
"Liabilities, Long Term": "0",
"Other Assets": "2,891",
"Other Compr. Net Income": "0",
"Other Expenses": "170,826",
"Other Liabilities": "728",
"Other Net Income": "-345",
"Other Revenues": "173,656",
"Property and equipment": "1,792",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "38,248",
"Liabilities": "14,448",
"Expenses": "170,826",
"Revenues": "173,656",
"Stockholders Equity": "23,800",
"Net Income": "2,486",
"Comprehensive Net Income": "2,486",
"BaseVar": "374,623",
"ECR before LimitedLiability": "114%",
"Economic Capital Ratio": "171%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "28,878",
"General and administrative Expense": "0",
"Intangible Assets": "440",
"Liabilities, Current": "9,458",
"Liabilities, Long Term": "0",
"Other Assets": "1,020",
"Other Compr. Net Income": "0",
"Other Expenses": "135,292",
"Other Liabilities": "857",
"Other Net Income": "-169",
"Other Revenues": "133,981",
"Property and equipment": "2,060",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "32,399",
"Liabilities": "10,315",
"Expenses": "135,292",
"Revenues": "133,981",
"Stockholders Equity": "22,084",
"Net Income": "-1,480",
"Comprehensive Net Income": "-1,480",
"BaseVar": "293,493",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "158%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "31,740",
"General and administrative Expense": "0",
"Intangible Assets": "2,489",
"Liabilities, Current": "11,512",
"Liabilities, Long Term": "0",
"Other Assets": "3,045",
"Other Compr. Net Income": "0",
"Other Expenses": "86,315",
"Other Liabilities": "1,444",
"Other Net Income": "-247",
"Other Revenues": "86,467",
"Property and equipment": "2,414",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "39,687",
"Liabilities": "12,956",
"Expenses": "86,315",
"Revenues": "86,467",
"Stockholders Equity": "26,731",
"Net Income": "-95",
"Comprehensive Net Income": "-95",
"BaseVar": "201,081",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "166%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "28,023",
"General and administrative Expense": "0",
"Intangible Assets": "4,603",
"Liabilities, Current": "3,983",
"Liabilities, Long Term": "1,780",
"Other Assets": "3,657",
"Other Compr. Net Income": "0",
"Other Expenses": "75,119",
"Other Liabilities": "4,973",
"Other Net Income": "448",
"Other Revenues": "74,336",
"Property and equipment": "2,197",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "38,480",
"Liabilities": "10,737",
"Expenses": "75,119",
"Revenues": "74,336",
"Stockholders Equity": "27,744",
"Net Income": "-336",
"Comprehensive Net Income": "-336",
"BaseVar": "176,010",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "172%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 1.7245673207438679,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001007019.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001007019.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001007019.svg"
},
{
"company_id": "0000910406",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000910406.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000910406.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000910406.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000910406_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000910406_main_keyfigs.svg",
"name": "HAIN Celestial Group INC",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0000910406.svg",
"report_text": "The relative strengths and weaknesses of HAIN Celestial Group INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of HAIN Celestial Group INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 40% points.The greatest weakness of HAIN Celestial Group INC is the variable Other Expenses, reducing the Economic Capital Ratio by 21% points.
The company's Economic Capital Ratio, given in the ranking table, is 162%, being 23% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000910406_2021_HAIN_Celestial_Group_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Property and equipment": "-3.71",
"Assets": "10.5",
"Liabilities, Current": "0.909",
"Stockholders Equity": "19.9",
"ECR before LimitedLiability": "14.1",
"Assets, Current": "-2.70",
"Other Assets": "-0.455",
"Intangible Assets": "22.2",
"Other Expenses": "-4.26",
"Expenses": "10.6",
"Revenues": "-1.03",
"Net Income": "5.59",
"Selling and Marketing Expense": "6.53",
"General and administrative Expense": "8.33",
"Other Revenues": "-1.03",
"Other Liabilities": "7.56",
"Liabilities, Long Term": "-8.96",
"Comprehensive Net Income": "4.86",
"Other Net Income": "-3.84",
"Other Compr. Net Income": "-0.719",
"Economic Capital Ratio": "5.59"
},
"2013": {
"Assets": "15.1",
"Liabilities": "-16.0",
"Stockholders Equity": "11.0",
"ECR before LimitedLiability": "23.1",
"Other Assets": "-4.30",
"Intangible Assets": "31.7",
"Property and equipment": "-3.36",
"Liabilities, Current": "3.83",
"Liabilities, Long Term": "-23.7",
"Other Liabilities": "2.87",
"General and administrative Expense": "12.8",
"Expenses": "24.7",
"Net Income": "23.6",
"Selling and Marketing Expense": "8.79",
"Other Expenses": "2.26",
"Other Revenues": "-3.44",
"Revenues": "-3.44",
"Other Compr. Net Income": "-3.31",
"Comprehensive Net Income": "20.0",
"Other Net Income": "2.54",
"Economic Capital Ratio": "-2.02"
},
"2014": {
"Assets, Current": "-2.63",
"Assets": "16.5",
"Liabilities": "-13.3",
"Stockholders Equity": "17.2",
"ECR before LimitedLiability": "82.5",
"Intangible Assets": "30.4",
"Property and equipment": "-2.61",
"Other Assets": "-1.99",
"Other Liabilities": "4.08",
"Liabilities, Current": "2.37",
"Liabilities, Long Term": "-20.6",
"Selling and Marketing Expense": "9.48",
"Expenses": "33.9",
"Revenues": "3.98",
"Net Income": "39.3",
"Other Expenses": "12.2",
"General and administrative Expense": "10.6",
"Other Revenues": "3.98",
"Comprehensive Net Income": "46.7",
"Other Compr. Net Income": "6.19",
"Economic Capital Ratio": "26.0"
},
"2016": {
"Intangible Assets": "31.5",
"Assets": "12.6",
"Liabilities": "17.8",
"Stockholders Equity": "33.0",
"ECR before LimitedLiability": "45.9",
"Property and equipment": "-5.98",
"Other Assets": "-3.30",
"Liabilities, Current": "28.1",
"Other Liabilities": "5.72",
"Liabilities, Long Term": "-18.1",
"Other Expenses": "-15.7",
"Expenses": "10.7",
"Revenues": "16.2",
"Net Income": "40.5",
"General and administrative Expense": "17.1",
"Selling and Marketing Expense": "10.6",
"Other Revenues": "16.2",
"Comprehensive Net Income": "30.3",
"Other Net Income": "11.1",
"Other Compr. Net Income": "-8.43",
"Economic Capital Ratio": "10.7"
},
"2017": {
"Assets, Current": "1.15",
"Assets": "15.2",
"Liabilities": "-3.00",
"Stockholders Equity": "20.9",
"ECR before LimitedLiability": "18.7",
"Property and equipment": "-6.11",
"Intangible Assets": "22.8",
"Other Assets": "0.825",
"Liabilities, Long Term": "-19.8",
"Other Liabilities": "5.95",
"Liabilities, Current": "9.41",
"Selling and Marketing Expense": "7.65",
"Expenses": "16.2",
"Revenues": "0.905",
"Net Income": "19.6",
"General and administrative Expense": "18.1",
"Other Expenses": "-9.18",
"Other Revenues": "0.905",
"Other Net Income": "2.31",
"Comprehensive Net Income": "15.8",
"Other Compr. Net Income": "-3.47",
"Economic Capital Ratio": "-0.649"
},
"2018": {
"Other Assets": "-3.98",
"Assets": "9.76",
"Liabilities": "9.74",
"Stockholders Equity": "23.2",
"ECR before LimitedLiability": "4.10",
"Assets, Current": "4.39",
"Property and equipment": "-5.31",
"Intangible Assets": "18.0",
"Liabilities, Long Term": "-15.6",
"Other Liabilities": "4.66",
"Liabilities, Current": "19.2",
"Other Expenses": "-12.2",
"Expenses": "5.87",
"Revenues": "2.56",
"Net Income": "-3.06",
"General and administrative Expense": "12.7",
"Selling and Marketing Expense": "6.05",
"Other Revenues": "2.56",
"Other Net Income": "-11.2",
"Comprehensive Net Income": "-1.28",
"Other Compr. Net Income": "1.79",
"Economic Capital Ratio": "0.902"
},
"2019": {
"Assets, Current": "-3.69",
"Assets": "3.36",
"Stockholders Equity": "4.65",
"Liabilities, Current": "6.19",
"ECR before LimitedLiability": "-1.42",
"Intangible Assets": "23.9",
"Property and equipment": "-5.92",
"Other Assets": "-5.08",
"Other Expenses": "-13.3",
"Expenses": "6.88",
"Revenues": "-1.37",
"Net Income": "-5.06",
"General and administrative Expense": "14.2",
"Selling and Marketing Expense": "6.90",
"Other Revenues": "-1.37",
"Other Liabilities": "10.2",
"Liabilities, Long Term": "-17.5",
"Other Net Income": "-10.3",
"Comprehensive Net Income": "-10.7",
"Other Compr. Net Income": "-5.78",
"Economic Capital Ratio": "-13.8"
},
"2020": {
"Liabilities, Long Term": "4.97",
"Liabilities": "39.7",
"Stockholders Equity": "31.5",
"ECR before LimitedLiability": "35.7",
"Other Liabilities": "8.30",
"Liabilities, Current": "28.3",
"Selling and Marketing Expense": "6.01",
"Expenses": "-1.57",
"Net Income": "7.12",
"General and administrative Expense": "13.9",
"Other Expenses": "-20.5",
"Other Revenues": "20.8",
"Revenues": "20.8",
"Intangible Assets": "17.7",
"Assets, Current": "-6.06",
"Property and equipment": "-4.45",
"Other Assets": "-2.64",
"Comprehensive Net Income": "13.6",
"Other Net Income": "-11.2",
"Other Compr. Net Income": "6.32",
"Economic Capital Ratio": "23.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000910406_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "371,066",
"General and administrative Expense": "0",
"Intangible Assets": "773,263",
"Liabilities, Current": "170,683",
"Liabilities, Long Term": "243,201",
"Other Assets": "78,752",
"Other Compr. Net Income": "0",
"Other Expenses": "1,047,427",
"Other Liabilities": "52,917",
"Other Net Income": "-6,137",
"Other Revenues": "1,108,546",
"Property and equipment": "110,423",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "1,333,504",
"Liabilities": "466,801",
"Expenses": "1,047,427",
"Revenues": "1,108,546",
"Stockholders Equity": "866,703",
"Net Income": "54,982",
"Comprehensive Net Income": "54,982",
"BaseVar": "3,083,884",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "171%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "575,172",
"General and administrative Expense": "0",
"Intangible Assets": "1,374,341",
"Liabilities, Current": "274,130",
"Liabilities, Long Term": "668,414",
"Other Assets": "73,140",
"Other Compr. Net Income": "-21,868",
"Other Expenses": "1,615,185",
"Other Liabilities": "114,395",
"Other Net Income": "-4,842",
"Other Revenues": "1,734,683",
"Property and equipment": "235,841",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "2,258,494",
"Liabilities": "1,056,939",
"Expenses": "1,615,185",
"Revenues": "1,734,683",
"Stockholders Equity": "1,201,555",
"Net Income": "114,656",
"Comprehensive Net Income": "92,788",
"BaseVar": "5,068,060",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "153%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "803,603",
"General and administrative Expense": "0",
"Intangible Assets": "1,785,850",
"Liabilities, Current": "424,164",
"Liabilities, Long Term": "772,847",
"Other Assets": "65,203",
"Other Compr. Net Income": "87,379",
"Other Expenses": "2,016,116",
"Other Liabilities": "148,439",
"Other Net Income": "2,356",
"Other Revenues": "2,153,611",
"Property and equipment": "310,661",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "2,965,317",
"Liabilities": "1,345,450",
"Expenses": "2,016,116",
"Revenues": "2,153,611",
"Stockholders Equity": "1,619,867",
"Net Income": "139,851",
"Comprehensive Net Income": "227,230",
"BaseVar": "6,457,440",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "162%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "900,234",
"General and administrative Expense": "0",
"Intangible Assets": "1,665,123",
"Liabilities, Current": "357,028",
"Liabilities, Long Term": "855,031",
"Other Assets": "52,882",
"Other Compr. Net Income": "-130,480",
"Other Expenses": "2,831,107",
"Other Liabilities": "131,507",
"Other Net Income": "-6,838",
"Other Revenues": "2,885,374",
"Property and equipment": "389,841",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "3,008,080",
"Liabilities": "1,343,566",
"Expenses": "2,831,107",
"Revenues": "2,885,374",
"Stockholders Equity": "1,664,514",
"Net Income": "47,429",
"Comprehensive Net Income": "-83,051",
"BaseVar": "8,088,160",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "142%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "874,781",
"General and administrative Expense": "0",
"Intangible Assets": "1,540,120",
"Liabilities, Current": "340,494",
"Liabilities, Long Term": "756,110",
"Other Assets": "224,337",
"Other Compr. Net Income": "-23,368",
"Other Expenses": "2,277,663",
"Other Liabilities": "121,668",
"Other Net Income": "1,588",
"Other Revenues": "2,343,505",
"Property and equipment": "291,866",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "2,931,104",
"Liabilities": "1,218,272",
"Expenses": "2,277,663",
"Revenues": "2,343,505",
"Stockholders Equity": "1,712,832",
"Net Income": "67,430",
"Comprehensive Net Income": "44,062",
"BaseVar": "6,767,273",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "156%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,051,587",
"General and administrative Expense": "0",
"Intangible Assets": "1,534,523",
"Liabilities, Current": "422,445",
"Liabilities, Long Term": "700,271",
"Other Assets": "50,392",
"Other Compr. Net Income": "11,239",
"Other Expenses": "2,377,767",
"Other Liabilities": "86,909",
"Other Net Income": "-70,308",
"Other Revenues": "2,457,769",
"Property and equipment": "310,172",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "2,946,674",
"Liabilities": "1,209,625",
"Expenses": "2,377,767",
"Revenues": "2,457,769",
"Stockholders Equity": "1,737,049",
"Net Income": "9,694",
"Comprehensive Net Income": "20,933",
"BaseVar": "7,044,403",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "155%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "701,787",
"General and administrative Expense": "0",
"Intangible Assets": "1,256,167",
"Liabilities, Current": "383,157",
"Liabilities, Long Term": "628,026",
"Other Assets": "336,821",
"Other Compr. Net Income": "-41,112",
"Other Expenses": "2,160,844",
"Other Liabilities": "52,118",
"Other Net Income": "-127,076",
"Other Revenues": "2,104,606",
"Property and equipment": "287,845",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "2,582,620",
"Liabilities": "1,063,301",
"Expenses": "2,160,844",
"Revenues": "2,104,606",
"Stockholders Equity": "1,519,319",
"Net Income": "-183,314",
"Comprehensive Net Income": "-224,426",
"BaseVar": "6,300,935",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "135%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "560,934",
"General and administrative Expense": "0",
"Intangible Assets": "1,296,585",
"Liabilities, Current": "300,277",
"Liabilities, Long Term": "392,772",
"Other Assets": "41,677",
"Other Compr. Net Income": "53,612",
"Other Expenses": "2,025,286",
"Other Liabilities": "51,849",
"Other Net Income": "-109,024",
"Other Revenues": "2,053,903",
"Property and equipment": "289,256",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "2,188,452",
"Liabilities": "744,898",
"Expenses": "2,025,286",
"Revenues": "2,053,903",
"Stockholders Equity": "1,443,554",
"Net Income": "-80,407",
"Comprehensive Net Income": "-26,795",
"BaseVar": "5,750,918",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "162%"
}
}
},
"top_rated": false,
"trend": 9.0,
"value": 1.6162335919853128,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000910406.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000910406.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000910406.svg"
},
{
"company_id": "0001655210",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001655210.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001655210.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001655210.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001655210_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001655210_main_keyfigs.svg",
"name": "Beyond MEAT INC",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0001655210.svg",
"report_text": "The relative strengths and weaknesses of Beyond MEAT 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 Beyond MEAT INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Beyond MEAT INC is the variable Other Expenses, reducing the Economic Capital Ratio by 44% points.
The company's Economic Capital Ratio, given in the ranking table, is 161%, being 23% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001655210_2021_Beyond_MEAT_INC.pdf",
"shrinked_graph_json": {
"2019": {
"Assets, Current": "55.9",
"Assets": "11.1",
"Liabilities": "31.5",
"Stockholders Equity": "52.1",
"ECR before LimitedLiability": "56.1",
"Intangible Assets": "-6.32",
"Property and equipment": "-1.62",
"Other Assets": "-5.03",
"Liabilities, Current": "8.89",
"Other Liabilities": "5.39",
"Liabilities, Long Term": "19.4",
"Other Expenses": "-10.7",
"Expenses": "6.32",
"Revenues": "1.88",
"Net Income": "2.40",
"General and administrative Expense": "11.3",
"Selling and Marketing Expense": "5.62",
"Other Revenues": "1.88",
"Other Net Income": "-5.81",
"Economic Capital Ratio": "43.7",
"Other Compr. Net Income": "-1.94"
},
"2020": {
"Assets, Current": "34.1",
"Assets": "3.48",
"Liabilities": "55.8",
"Stockholders Equity": "56.5",
"ECR before LimitedLiability": "35.5",
"Property and equipment": "2.77",
"Intangible Assets": "-14.7",
"Other Assets": "-3.07",
"Liabilities, Long Term": "28.2",
"Other Liabilities": "12.3",
"Liabilities, Current": "20.1",
"Selling and Marketing Expense": "6.27",
"Expenses": "-24.1",
"Revenues": "17.5",
"Net Income": "-10.4",
"General and administrative Expense": "14.5",
"Other Expenses": "-43.5",
"Other Revenues": "17.5",
"Comprehensive Net Income": "-8.39",
"Other Net Income": "-2.68",
"Economic Capital Ratio": "23.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001655210_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "403,594",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "47,697",
"Liabilities, Long Term": "0",
"Other Assets": "855",
"Other Compr. Net Income": "0",
"Other Expenses": "298,395",
"Other Liabilities": "20,136",
"Other Net Income": "-11,945",
"Other Revenues": "297,897",
"Property and equipment": "47,474",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "451,923",
"Liabilities": "67,833",
"Expenses": "298,395",
"Revenues": "297,897",
"Stockholders Equity": "384,090",
"Net Income": "-12,443",
"Comprehensive Net Income": "-12,443",
"BaseVar": "874,197",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "192%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "332,226",
"General and administrative Expense": "0",
"Intangible Assets": "14,570",
"Liabilities, Current": "88,967",
"Liabilities, Long Term": "11,942",
"Other Assets": "5,911",
"Other Compr. Net Income": "1,748",
"Other Expenses": "456,202",
"Other Liabilities": "0",
"Other Net Income": "-3,335",
"Other Revenues": "406,785",
"Property and equipment": "115,299",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "468,006",
"Liabilities": "100,909",
"Expenses": "456,202",
"Revenues": "406,785",
"Stockholders Equity": "367,097",
"Net Income": "-52,752",
"Comprehensive Net Income": "-51,004",
"BaseVar": "1,161,208",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "161%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 1.6136864797631298,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001655210.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001655210.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001655210.svg"
},
{
"company_id": "0000091419",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000091419.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000091419.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000091419.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000091419_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000091419_main_keyfigs.svg",
"name": "J M Smucker Co",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0000091419.svg",
"report_text": "The relative strengths and weaknesses of J M Smucker Co 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 J M Smucker Co compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 64% points.The greatest weakness of J M Smucker Co is the variable Liabilities, Long Term, reducing the Economic Capital Ratio by 30% points.
The company's Economic Capital Ratio, given in the ranking table, is 145%, being 6.5% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000091419_2021_J_M_Smucker_Co.pdf",
"shrinked_graph_json": {
"2011": {
"Property and equipment": "-1.10",
"Assets": "24.4",
"Liabilities": "-15.7",
"Stockholders Equity": "29.7",
"ECR before LimitedLiability": "15.1",
"Assets, Current": "-2.89",
"Other Assets": "-2.04",
"Intangible Assets": "39.6",
"Liabilities, Current": "7.13",
"Other Liabilities": "-12.7",
"Liabilities, Long Term": "-10.3",
"Other Expenses": "14.3",
"Expenses": "26.4",
"Revenues": "-13.7",
"Net Income": "9.44",
"Selling and Marketing Expense": "4.99",
"General and administrative Expense": "6.37",
"Other Revenues": "-13.7",
"Comprehensive Net Income": "8.88",
"Other Net Income": "-2.20",
"Economic Capital Ratio": "6.59"
},
"2012": {
"Other Assets": "-1.70",
"Assets": "25.4",
"Liabilities": "-17.0",
"Stockholders Equity": "23.8",
"ECR before LimitedLiability": "8.82",
"Intangible Assets": "44.2",
"Property and equipment": "-1.77",
"Assets, Current": "-4.39",
"Other Liabilities": "-8.01",
"Liabilities, Current": "8.67",
"Liabilities, Long Term": "-18.1",
"General and administrative Expense": "10.1",
"Expenses": "30.7",
"Revenues": "-13.4",
"Net Income": "14.7",
"Other Expenses": "12.7",
"Selling and Marketing Expense": "6.48",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "13.2",
"Other Compr. Net Income": "-1.41",
"Economic Capital Ratio": "4.10"
},
"2013": {
"Assets, Current": "-3.42",
"Assets": "21.3",
"Liabilities": "-17.7",
"Stockholders Equity": "20.4",
"ECR before LimitedLiability": "32.6",
"Other Assets": "-3.91",
"Intangible Assets": "40.0",
"Property and equipment": "-0.905",
"Liabilities, Current": "9.35",
"Liabilities, Long Term": "-16.3",
"Other Liabilities": "-11.3",
"General and administrative Expense": "11.1",
"Expenses": "31.3",
"Revenues": "-7.34",
"Net Income": "23.7",
"Selling and Marketing Expense": "7.63",
"Other Expenses": "11.2",
"Other Revenues": "-7.34",
"Comprehensive Net Income": "22.4",
"Other Compr. Net Income": "-1.09",
"Economic Capital Ratio": "7.46"
},
"2014": {
"Assets, Current": "-5.58",
"Assets": "25.3",
"Liabilities": "-19.3",
"Stockholders Equity": "23.4",
"ECR before LimitedLiability": "81.6",
"Intangible Assets": "44.2",
"Other Assets": "-2.03",
"Other Liabilities": "-9.97",
"Liabilities, Current": "6.12",
"Liabilities, Long Term": "-15.4",
"Selling and Marketing Expense": "8.39",
"Expenses": "40.6",
"Revenues": "-0.123",
"Net Income": "39.2",
"Other Expenses": "20.6",
"General and administrative Expense": "9.39",
"Other Revenues": "-0.123",
"Other Net Income": "-1.04",
"Comprehensive Net Income": "40.4",
"Other Compr. Net Income": "0.966",
"Economic Capital Ratio": "25.1"
},
"2020": {
"Assets, Current": "-7.05",
"Assets": "34.5",
"Liabilities": "-18.8",
"Stockholders Equity": "26.1",
"ECR before LimitedLiability": "18.9",
"Intangible Assets": "63.6",
"Other Assets": "-2.14",
"Liabilities, Long Term": "-29.6",
"Other Liabilities": "-6.47",
"Liabilities, Current": "15.2",
"Selling and Marketing Expense": "3.56",
"Expenses": "37.6",
"Revenues": "-13.4",
"Net Income": "18.5",
"General and administrative Expense": "8.21",
"Other Expenses": "24.1",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "16.8",
"Other Net Income": "-2.85",
"Other Compr. Net Income": "-1.58",
"Economic Capital Ratio": "6.50"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000091419_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,636,999",
"General and administrative Expense": "0",
"Intangible Assets": "5,752,756",
"Liabilities, Current": "482,676",
"Liabilities, Long Term": "1,348,212",
"Other Assets": "66,948",
"Other Compr. Net Income": "0",
"Other Expenses": "4,348,121",
"Other Liabilities": "1,201,334",
"Other Net Income": "1,860",
"Other Revenues": "4,825,743",
"Property and equipment": "867,882",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "8,324,585",
"Liabilities": "3,032,222",
"Expenses": "4,348,121",
"Revenues": "4,825,743",
"Stockholders Equity": "5,292,363",
"Net Income": "479,482",
"Comprehensive Net Income": "479,482",
"BaseVar": "14,945,885",
"ECR before LimitedLiability": "115%",
"Economic Capital Ratio": "172%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,643,500",
"General and administrative Expense": "0",
"Intangible Assets": "6,241,600",
"Liabilities, Current": "616,900",
"Liabilities, Long Term": "2,125,800",
"Other Assets": "134,000",
"Other Compr. Net Income": "-87,600",
"Other Expenses": "4,980,000",
"Other Liabilities": "1,209,100",
"Other Net Income": "-86,100",
"Other Revenues": "5,525,800",
"Property and equipment": "1,096,100",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "9,115,200",
"Liabilities": "3,951,800",
"Expenses": "4,980,000",
"Revenues": "5,525,800",
"Stockholders Equity": "5,163,400",
"Net Income": "459,700",
"Comprehensive Net Income": "372,100",
"BaseVar": "17,319,795",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "158%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,595,200",
"General and administrative Expense": "0",
"Intangible Assets": "6,142,300",
"Liabilities, Current": "596,800",
"Liabilities, Long Term": "2,068,900",
"Other Assets": "151,800",
"Other Compr. Net Income": "7,400",
"Other Expenses": "5,263,400",
"Other Liabilities": "1,217,300",
"Other Net Income": "-90,100",
"Other Revenues": "5,897,700",
"Property and equipment": "1,142,500",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "9,031,800",
"Liabilities": "3,883,000",
"Expenses": "5,263,400",
"Revenues": "5,897,700",
"Stockholders Equity": "5,148,800",
"Net Income": "544,200",
"Comprehensive Net Income": "551,600",
"BaseVar": "17,828,586",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "163%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,539,100",
"General and administrative Expense": "0",
"Intangible Assets": "6,122,500",
"Liabilities, Current": "885,800",
"Liabilities, Long Term": "1,929,900",
"Other Assets": "133,000",
"Other Compr. Net Income": "25,000",
"Other Expenses": "4,977,400",
"Other Liabilities": "1,214,900",
"Other Net Income": "-68,000",
"Other Revenues": "5,610,600",
"Property and equipment": "1,265,600",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "9,060,200",
"Liabilities": "4,030,600",
"Expenses": "4,977,400",
"Revenues": "5,610,600",
"Stockholders Equity": "5,029,600",
"Net Income": "565,200",
"Comprehensive Net Income": "590,200",
"BaseVar": "17,333,210",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "161%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,972,700",
"General and administrative Expense": "0",
"Intangible Assets": "12,881,900",
"Liabilities, Current": "1,587,100",
"Liabilities, Long Term": "5,591,500",
"Other Assets": "146,400",
"Other Compr. Net Income": "-197,200",
"Other Expenses": "6,825,700",
"Other Liabilities": "1,600,900",
"Other Net Income": "-195,800",
"Other Revenues": "7,801,000",
"Property and equipment": "1,969,400",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "16,970,400",
"Liabilities": "8,779,500",
"Expenses": "6,825,700",
"Revenues": "7,801,000",
"Stockholders Equity": "8,190,900",
"Net Income": "779,500",
"Comprehensive Net Income": "582,300",
"BaseVar": "28,044,847",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "145%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.447476178881254,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000091419.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000091419.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000091419.svg"
},
{
"company_id": "0001046257",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001046257.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001046257.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001046257.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001046257_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001046257_main_keyfigs.svg",
"name": "Ingredion Inc",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0001046257.svg",
"report_text": "The relative strengths and weaknesses of Ingredion 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 Ingredion Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Ingredion Inc is the variable Liabilities, Long Term, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 144%, being 5.7% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001046257_2021_Ingredion_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Assets, Current": "3.13",
"Assets": "4.11",
"Liabilities": "29.2",
"Stockholders Equity": "32.9",
"ECR before LimitedLiability": "25.4",
"Intangible Assets": "-4.29",
"Property and equipment": "8.20",
"Other Assets": "-1.09",
"Liabilities, Long Term": "30.4",
"Other Liabilities": "2.66",
"Liabilities, Current": "-4.25",
"General and administrative Expense": "2.23",
"Expenses": "-4.48",
"Revenues": "-1.83",
"Net Income": "-6.30",
"Other Expenses": "-11.3",
"Selling and Marketing Expense": "4.49",
"Other Revenues": "-1.83",
"Comprehensive Net Income": "-1.66",
"Other Compr. Net Income": "4.61",
"Economic Capital Ratio": "26.5"
},
"2011": {
"Property and equipment": "8.02",
"Assets": "-1.15",
"Liabilities": "37.2",
"Stockholders Equity": "21.7",
"ECR before LimitedLiability": "35.9",
"Assets, Current": "-1.09",
"Other Assets": "-1.93",
"Intangible Assets": "-4.28",
"Other Liabilities": "12.0",
"Liabilities, Long Term": "27.9",
"Other Expenses": "-26.6",
"Expenses": "-5.90",
"Revenues": "23.6",
"Net Income": "13.6",
"Selling and Marketing Expense": "8.91",
"General and administrative Expense": "11.4",
"Other Revenues": "23.6",
"Comprehensive Net Income": "3.15",
"Other Net Income": "-4.04",
"Other Compr. Net Income": "-10.5",
"Economic Capital Ratio": "27.4"
},
"2012": {
"Other Assets": "-1.20",
"Assets": "-0.674",
"Liabilities": "45.4",
"Stockholders Equity": "28.8",
"ECR before LimitedLiability": "49.9",
"Intangible Assets": "-4.15",
"Property and equipment": "5.35",
"Other Liabilities": "12.9",
"Liabilities, Current": "5.45",
"Liabilities, Long Term": "31.1",
"General and administrative Expense": "16.8",
"Expenses": "-7.14",
"Revenues": "29.7",
"Net Income": "24.3",
"Other Expenses": "-36.2",
"Selling and Marketing Expense": "10.8",
"Other Revenues": "29.7",
"Comprehensive Net Income": "22.4",
"Other Net Income": "1.80",
"Other Compr. Net Income": "-1.86",
"Economic Capital Ratio": "45.2"
},
"2013": {
"Assets": "-1.75",
"Liabilities": "51.7",
"Stockholders Equity": "27.8",
"ECR before LimitedLiability": "74.0",
"Other Assets": "-2.90",
"Intangible Assets": "-3.79",
"Property and equipment": "5.57",
"Liabilities, Current": "9.66",
"Liabilities, Long Term": "34.8",
"Other Liabilities": "12.9",
"General and administrative Expense": "19.5",
"Expenses": "-7.71",
"Net Income": "36.6",
"Selling and Marketing Expense": "13.5",
"Other Expenses": "-43.1",
"Other Revenues": "39.7",
"Revenues": "39.7",
"Other Compr. Net Income": "-7.18",
"Comprehensive Net Income": "29.4",
"Other Net Income": "4.62",
"Economic Capital Ratio": "48.9"
},
"2014": {
"Other Liabilities": "14.5",
"Liabilities": "53.8",
"Stockholders Equity": "37.8",
"ECR before LimitedLiability": "121",
"Liabilities, Current": "14.3",
"Liabilities, Long Term": "31.6",
"Selling and Marketing Expense": "14.9",
"Expenses": "7.42",
"Net Income": "62.0",
"Other Expenses": "-24.9",
"General and administrative Expense": "16.7",
"Other Revenues": "52.9",
"Revenues": "52.9",
"Assets, Current": "-0.432",
"Intangible Assets": "-3.24",
"Other Assets": "-1.71",
"Property and equipment": "6.77",
"Other Net Income": "0.738",
"Comprehensive Net Income": "52.5",
"Other Compr. Net Income": "-8.56",
"Economic Capital Ratio": "64.9"
},
"2015": {
"Other Assets": "-1.17",
"Assets": "7.01",
"Liabilities": "61.5",
"Stockholders Equity": "73.0",
"ECR before LimitedLiability": "129",
"Assets, Current": "2.21",
"Property and equipment": "6.17",
"Liabilities, Long Term": "28.6",
"Liabilities, Current": "20.9",
"Other Liabilities": "21.4",
"General and administrative Expense": "9.20",
"Expenses": "12.3",
"Revenues": "37.4",
"Net Income": "67.9",
"Selling and Marketing Expense": "15.0",
"Other Expenses": "-12.1",
"Other Revenues": "37.4",
"Comprehensive Net Income": "54.6",
"Other Net Income": "15.6",
"Other Compr. Net Income": "-12.0",
"Economic Capital Ratio": "76.1"
},
"2016": {
"Assets": "4.69",
"Liabilities": "62.0",
"Stockholders Equity": "70.5",
"ECR before LimitedLiability": "118",
"Property and equipment": "3.32",
"Assets, Current": "1.67",
"Other Assets": "-0.675",
"Liabilities, Current": "26.3",
"Other Liabilities": "16.2",
"Liabilities, Long Term": "30.1",
"Other Expenses": "-24.5",
"Expenses": "4.18",
"Net Income": "54.2",
"General and administrative Expense": "16.9",
"Selling and Marketing Expense": "10.7",
"Other Revenues": "38.3",
"Revenues": "38.3",
"Comprehensive Net Income": "55.0",
"Other Compr. Net Income": "0.825",
"Other Net Income": "11.6",
"Economic Capital Ratio": "83.2"
},
"2017": {
"Assets, Current": "1.59",
"Assets": "2.76",
"Liabilities": "48.6",
"Stockholders Equity": "51.7",
"ECR before LimitedLiability": "82.5",
"Property and equipment": "2.27",
"Other Assets": "-0.570",
"Liabilities, Long Term": "28.7",
"Other Liabilities": "18.6",
"Liabilities, Current": "7.62",
"Selling and Marketing Expense": "9.42",
"Expenses": "6.96",
"Revenues": "27.7",
"Net Income": "37.7",
"General and administrative Expense": "21.5",
"Other Expenses": "-25.4",
"Other Revenues": "27.7",
"Other Net Income": "3.46",
"Comprehensive Net Income": "37.1",
"Other Compr. Net Income": "-0.615",
"Economic Capital Ratio": "63.1"
},
"2018": {
"Other Assets": "-1.53",
"Assets": "1.75",
"Liabilities": "59.4",
"Stockholders Equity": "50.9",
"ECR before LimitedLiability": "57.6",
"Property and equipment": "4.50",
"Intangible Assets": "-1.88",
"Liabilities, Long Term": "28.7",
"Other Liabilities": "13.5",
"Liabilities, Current": "26.2",
"Other Expenses": "-32.8",
"Expenses": "-8.72",
"Revenues": "29.8",
"Net Income": "13.6",
"General and administrative Expense": "15.2",
"Selling and Marketing Expense": "7.40",
"Other Revenues": "29.8",
"Other Net Income": "-7.87",
"Comprehensive Net Income": "9.41",
"Other Compr. Net Income": "-4.32",
"Economic Capital Ratio": "54.4"
},
"2019": {
"Assets": "-0.402",
"Liabilities": "49.6",
"Stockholders Equity": "30.8",
"ECR before LimitedLiability": "76.2",
"Intangible Assets": "-0.757",
"Property and equipment": "4.23",
"Other Assets": "-3.11",
"Liabilities, Current": "9.11",
"Other Liabilities": "19.6",
"Liabilities, Long Term": "27.4",
"Other Expenses": "-33.8",
"Expenses": "-9.22",
"Net Income": "28.0",
"General and administrative Expense": "15.3",
"Selling and Marketing Expense": "7.62",
"Other Revenues": "35.8",
"Revenues": "35.8",
"Other Net Income": "1.13",
"Other Compr. Net Income": "-3.17",
"Comprehensive Net Income": "24.9",
"Economic Capital Ratio": "63.8"
},
"2020": {
"Assets, Current": "2.02",
"Assets": "3.01",
"Liabilities": "4.79",
"Stockholders Equity": "8.24",
"ECR before LimitedLiability": "18.0",
"Property and equipment": "11.2",
"Intangible Assets": "-6.43",
"Other Assets": "-1.87",
"Liabilities, Long Term": "-15.1",
"Other Liabilities": "5.59",
"Liabilities, Current": "13.3",
"Selling and Marketing Expense": "5.31",
"Expenses": "9.23",
"Revenues": "14.2",
"Net Income": "24.2",
"General and administrative Expense": "12.3",
"Other Expenses": "-8.04",
"Other Revenues": "14.2",
"Comprehensive Net Income": "26.0",
"Other Compr. Net Income": "1.60",
"Economic Capital Ratio": "5.66"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001046257_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "1,753,000",
"General and administrative Expense": "0",
"Intangible Assets": "999,000",
"Liabilities, Current": "891,000",
"Liabilities, Long Term": "0",
"Other Assets": "196,000",
"Other Compr. Net Income": "111,000",
"Other Expenses": "4,191,000",
"Other Liabilities": "240,000",
"Other Net Income": "0",
"Other Revenues": "4,367,000",
"Property and equipment": "2,123,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,071,000",
"Liabilities": "1,131,000",
"Expenses": "4,191,000",
"Revenues": "4,367,000",
"Stockholders Equity": "3,940,000",
"Net Income": "176,000",
"Comprehensive Net Income": "287,000",
"BaseVar": "11,856,690",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "197%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "2,102,000",
"General and administrative Expense": "0",
"Intangible Assets": "909,000",
"Liabilities, Current": "926,000",
"Liabilities, Long Term": "0",
"Other Assets": "150,000",
"Other Compr. Net Income": "-230,000",
"Other Expenses": "5,796,000",
"Other Liabilities": "243,000",
"Other Net Income": "0",
"Other Revenues": "6,219,000",
"Property and equipment": "2,156,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,317,000",
"Liabilities": "1,169,000",
"Expenses": "5,796,000",
"Revenues": "6,219,000",
"Stockholders Equity": "4,148,000",
"Net Income": "423,000",
"Comprehensive Net Income": "193,000",
"BaseVar": "15,610,450",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "193%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "2,360,000",
"General and administrative Expense": "0",
"Intangible Assets": "886,000",
"Liabilities, Current": "933,000",
"Liabilities, Long Term": "0",
"Other Assets": "153,000",
"Other Compr. Net Income": "-68,000",
"Other Expenses": "6,098,000",
"Other Liabilities": "297,000",
"Other Net Income": "0",
"Other Revenues": "6,532,000",
"Property and equipment": "2,193,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,592,000",
"Liabilities": "1,230,000",
"Expenses": "6,098,000",
"Revenues": "6,532,000",
"Stockholders Equity": "4,362,000",
"Net Income": "434,000",
"Comprehensive Net Income": "366,000",
"BaseVar": "16,235,980",
"ECR before LimitedLiability": "156%",
"Economic Capital Ratio": "199%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,214,000",
"General and administrative Expense": "0",
"Intangible Assets": "846,000",
"Liabilities, Current": "820,000",
"Liabilities, Long Term": "0",
"Other Assets": "144,000",
"Other Compr. Net Income": "-115,000",
"Other Expenses": "6,250,000",
"Other Liabilities": "163,000",
"Other Net Income": "0",
"Other Revenues": "6,653,000",
"Property and equipment": "2,156,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,360,000",
"Liabilities": "983,000",
"Expenses": "6,250,000",
"Revenues": "6,653,000",
"Stockholders Equity": "4,377,000",
"Net Income": "403,000",
"Comprehensive Net Income": "288,000",
"BaseVar": "16,319,680",
"ECR before LimitedLiability": "163%",
"Economic Capital Ratio": "204%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,144,000",
"General and administrative Expense": "0",
"Intangible Assets": "768,000",
"Liabilities, Current": "721,000",
"Liabilities, Long Term": "0",
"Other Assets": "106,000",
"Other Compr. Net Income": "-207,000",
"Other Expenses": "5,635,000",
"Other Liabilities": "157,000",
"Other Net Income": "0",
"Other Revenues": "5,998,000",
"Property and equipment": "2,073,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,091,000",
"Liabilities": "878,000",
"Expenses": "5,635,000",
"Revenues": "5,998,000",
"Stockholders Equity": "4,213,000",
"Net Income": "363,000",
"Comprehensive Net Income": "156,000",
"BaseVar": "14,942,900",
"ECR before LimitedLiability": "159%",
"Economic Capital Ratio": "201%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,950,000",
"General and administrative Expense": "0",
"Intangible Assets": "1,011,000",
"Liabilities, Current": "742,000",
"Liabilities, Long Term": "0",
"Other Assets": "124,000",
"Other Compr. Net Income": "-330,000",
"Other Expenses": "5,209,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "5,621,000",
"Property and equipment": "1,989,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,074,000",
"Liabilities": "742,000",
"Expenses": "5,209,000",
"Revenues": "5,621,000",
"Stockholders Equity": "4,332,000",
"Net Income": "412,000",
"Comprehensive Net Income": "82,000",
"BaseVar": "14,179,600",
"ECR before LimitedLiability": "162%",
"Economic Capital Ratio": "203%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,252,000",
"General and administrative Expense": "0",
"Intangible Assets": "1,286,000",
"Liabilities, Current": "978,000",
"Liabilities, Long Term": "0",
"Other Assets": "128,000",
"Other Compr. Net Income": "9,000",
"Other Expenses": "5,208,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "5,704,000",
"Property and equipment": "2,116,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,782,000",
"Liabilities": "978,000",
"Expenses": "5,208,000",
"Revenues": "5,704,000",
"Stockholders Equity": "4,804,000",
"Net Income": "496,000",
"Comprehensive Net Income": "505,000",
"BaseVar": "14,410,210",
"ECR before LimitedLiability": "179%",
"Economic Capital Ratio": "215%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,415,000",
"General and administrative Expense": "0",
"Intangible Assets": "1,296,000",
"Liabilities, Current": "957,000",
"Liabilities, Long Term": "0",
"Other Assets": "152,000",
"Other Compr. Net Income": "45,000",
"Other Expenses": "5,318,000",
"Other Liabilities": "0",
"Other Net Income": "18,000",
"Other Revenues": "5,832,000",
"Property and equipment": "2,217,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "6,080,000",
"Liabilities": "957,000",
"Expenses": "5,318,000",
"Revenues": "5,832,000",
"Stockholders Equity": "5,123,000",
"Net Income": "532,000",
"Comprehensive Net Income": "577,000",
"BaseVar": "14,843,630",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "219%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,138,000",
"General and administrative Expense": "0",
"Intangible Assets": "1,251,000",
"Liabilities, Current": "946,000",
"Liabilities, Long Term": "0",
"Other Assets": "141,000",
"Other Compr. Net Income": "-137,000",
"Other Expenses": "5,401,000",
"Other Liabilities": "0",
"Other Net Income": "10,000",
"Other Revenues": "5,845,000",
"Property and equipment": "2,198,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,728,000",
"Liabilities": "946,000",
"Expenses": "5,401,000",
"Revenues": "5,845,000",
"Stockholders Equity": "4,782,000",
"Net Income": "454,000",
"Comprehensive Net Income": "317,000",
"BaseVar": "14,843,930",
"ECR before LimitedLiability": "170%",
"Economic Capital Ratio": "208%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,160,000",
"General and administrative Expense": "0",
"Intangible Assets": "1,389,000",
"Liabilities, Current": "967,000",
"Liabilities, Long Term": "0",
"Other Assets": "185,000",
"Other Compr. Net Income": "-13,000",
"Other Expenses": "5,803,000",
"Other Liabilities": "0",
"Other Net Income": "18,000",
"Other Revenues": "6,209,000",
"Property and equipment": "2,306,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "6,040,000",
"Liabilities": "967,000",
"Expenses": "5,803,000",
"Revenues": "6,209,000",
"Stockholders Equity": "5,073,000",
"Net Income": "424,000",
"Comprehensive Net Income": "411,000",
"BaseVar": "15,666,930",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "212%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,647,000",
"General and administrative Expense": "0",
"Intangible Assets": "1,519,000",
"Liabilities, Current": "1,458,000",
"Liabilities, Long Term": "2,111,000",
"Other Assets": "237,000",
"Other Compr. Net Income": "20,000",
"Other Expenses": "5,669,000",
"Other Liabilities": "217,000",
"Other Net Income": "36,000",
"Other Revenues": "5,987,000",
"Property and equipment": "2,455,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "6,858,000",
"Liabilities": "3,786,000",
"Expenses": "5,669,000",
"Revenues": "5,987,000",
"Stockholders Equity": "3,072,000",
"Net Income": "354,000",
"Comprehensive Net Income": "374,000",
"BaseVar": "17,151,120",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "144%"
}
}
},
"top_rated": false,
"trend": -13.0,
"value": 1.4391188892093763,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001046257.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001046257.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001046257.svg"
},
{
"company_id": "0001637459",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001637459.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001637459.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001637459.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001637459_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001637459_main_keyfigs.svg",
"name": "Kraft Heinz Co",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0001637459.svg",
"report_text": "The relative strengths and weaknesses of Kraft Heinz Co 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 Kraft Heinz Co compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 64% points.The greatest weakness of Kraft Heinz Co is the variable Liabilities, Long Term, reducing the Economic Capital Ratio by 30% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 3.1% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001637459_2021_Kraft_Heinz_Co.pdf",
"shrinked_graph_json": {
"2020": {
"Assets, Current": "-4.82",
"Assets": "61.8",
"Liabilities": "-29.8",
"Stockholders Equity": "36.1",
"ECR before LimitedLiability": "15.5",
"Property and equipment": "-2.46",
"Intangible Assets": "63.5",
"Other Assets": "-0.627",
"Liabilities, Long Term": "-29.8",
"Other Liabilities": "-11.5",
"Liabilities, Current": "11.0",
"Selling and Marketing Expense": "2.84",
"Expenses": "41.5",
"Revenues": "-28.3",
"Net Income": "7.83",
"General and administrative Expense": "6.53",
"Other Expenses": "30.5",
"Other Revenues": "-28.3",
"Comprehensive Net Income": "8.23",
"Other Compr. Net Income": "0.379",
"Economic Capital Ratio": "3.10"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001637459_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "10,822,000",
"General and administrative Expense": "0",
"Intangible Assets": "79,756,000",
"Liabilities, Current": "8,061,000",
"Liabilities, Long Term": "29,821,000",
"Other Assets": "2,376,000",
"Other Compr. Net Income": "-86,000",
"Other Expenses": "26,120,000",
"Other Liabilities": "11,705,000",
"Other Net Income": "296,000",
"Other Revenues": "26,185,000",
"Property and equipment": "6,876,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "99,830,000",
"Liabilities": "49,587,000",
"Expenses": "26,120,000",
"Revenues": "26,185,000",
"Stockholders Equity": "50,243,000",
"Net Income": "361,000",
"Comprehensive Net Income": "275,000",
"BaseVar": "127,922,370",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.4134686450034972,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001637459.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001637459.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001637459.svg"
},
{
"company_id": "0001644406",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001644406.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001644406.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001644406.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001644406_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001644406_main_keyfigs.svg",
"name": "Hostess Brands Inc",
"rank": 20,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Hostess Brands 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 Hostess Brands Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 63% points.The greatest weakness of Hostess Brands Inc is the variable Liabilities, Long Term, reducing the Economic Capital Ratio by 41% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 2.9% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001644406_2021_Hostess_Brands_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Other Assets": "-2.65",
"Assets": "63.0",
"Liabilities": "-35.8",
"Stockholders Equity": "34.7",
"ECR before LimitedLiability": "-3.95",
"Assets, Current": "-3.47",
"Property and equipment": "-2.20",
"Intangible Assets": "68.9",
"Liabilities, Long Term": "-43.9",
"Other Liabilities": "-8.63",
"Liabilities, Current": "14.1",
"Other Expenses": "43.0",
"Expenses": "45.4",
"Revenues": "-30.3",
"Net Income": "3.42",
"General and administrative Expense": "3.09",
"Selling and Marketing Expense": "-1.13",
"Other Revenues": "-30.3",
"Other Net Income": "-5.23",
"Comprehensive Net Income": "2.80",
"Economic Capital Ratio": "-7.14"
},
"2019": {
"Assets, Current": "-1.68",
"Assets": "52.8",
"Liabilities": "-43.0",
"Stockholders Equity": "23.4",
"ECR before LimitedLiability": "9.49",
"Intangible Assets": "67.0",
"Property and equipment": "-1.56",
"Other Assets": "-6.18",
"Liabilities, Current": "7.12",
"Other Liabilities": "-4.85",
"Liabilities, Long Term": "-46.3",
"Other Expenses": "46.4",
"Expenses": "47.6",
"Revenues": "-28.4",
"Net Income": "10.4",
"General and administrative Expense": "2.19",
"Other Revenues": "-28.4",
"Other Net Income": "-2.48",
"Comprehensive Net Income": "7.99",
"Other Compr. Net Income": "-2.27",
"Economic Capital Ratio": "-2.85"
},
"2020": {
"Assets, Current": "-5.30",
"Assets": "55.5",
"Liabilities": "-30.1",
"Stockholders Equity": "31.7",
"ECR before LimitedLiability": "15.3",
"Property and equipment": "-1.41",
"Intangible Assets": "62.7",
"Other Assets": "-1.98",
"Liabilities, Long Term": "-41.3",
"Other Liabilities": "-6.77",
"Liabilities, Current": "15.2",
"Selling and Marketing Expense": "-2.53",
"Expenses": "45.5",
"Revenues": "-24.9",
"Net Income": "11.6",
"General and administrative Expense": "1.20",
"Other Expenses": "47.2",
"Other Revenues": "-24.9",
"Comprehensive Net Income": "11.5",
"Other Net Income": "-3.23",
"Economic Capital Ratio": "2.89"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001644406_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "299,442",
"General and administrative Expense": "52,760",
"Intangible Assets": "2,476,815",
"Liabilities, Current": "141,103",
"Liabilities, Long Term": "1,041,399",
"Other Assets": "14,107",
"Other Compr. Net Income": "-17,333",
"Other Expenses": "623,885",
"Other Liabilities": "277,954",
"Other Net Income": "-27,178",
"Other Revenues": "850,389",
"Property and equipment": "220,349",
"Selling and Marketing Expense": "65,140"
},
"output_variables": {
"Assets": "3,010,713",
"Liabilities": "1,460,456",
"Expenses": "741,785",
"Revenues": "850,389",
"Stockholders Equity": "1,550,257",
"Net Income": "81,426",
"Comprehensive Net Income": "64,093",
"BaseVar": "3,888,636",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "147%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "453,156",
"General and administrative Expense": "69,423",
"Intangible Assets": "2,389,168",
"Liabilities, Current": "159,925",
"Liabilities, Long Term": "1,101,501",
"Other Assets": "12,993",
"Other Compr. Net Income": "-17,838",
"Other Expenses": "648,554",
"Other Liabilities": "256,051",
"Other Net Income": "-41,639",
"Other Revenues": "907,675",
"Property and equipment": "242,384",
"Selling and Marketing Expense": "70,494"
},
"output_variables": {
"Assets": "3,097,701",
"Liabilities": "1,517,477",
"Expenses": "788,471",
"Revenues": "907,675",
"Stockholders Equity": "1,580,224",
"Net Income": "77,565",
"Comprehensive Net Income": "59,727",
"BaseVar": "4,080,768",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "146%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "369,546",
"General and administrative Expense": "92,860",
"Intangible Assets": "2,674,518",
"Liabilities, Current": "189,533",
"Liabilities, Long Term": "1,259,341",
"Other Assets": "17,446",
"Other Compr. Net Income": "-12,312",
"Other Expenses": "716,391",
"Other Liabilities": "295,009",
"Other Net Income": "-46,549",
"Other Revenues": "1,016,609",
"Property and equipment": "303,959",
"Selling and Marketing Expense": "92,453"
},
"output_variables": {
"Assets": "3,365,469",
"Liabilities": "1,743,883",
"Expenses": "901,704",
"Revenues": "1,016,609",
"Stockholders Equity": "1,621,586",
"Net Income": "68,356",
"Comprehensive Net Income": "56,044",
"BaseVar": "4,551,622",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 1.4113874735553968,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001644406.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001644406.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001644406.svg"
},
{
"company_id": "0000014177",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000014177.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000014177.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000014177.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000014177_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000014177_main_keyfigs.svg",
"name": "Bridgford Foods CORP",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0000014177.svg",
"report_text": "The relative strengths and weaknesses of Bridgford Foods 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 Bridgford Foods CORP compared to the market average is the variable Revenues, increasing the Economic Capital Ratio by 47% points.The greatest weakness of Bridgford Foods CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 2.5% points above the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000014177_2021_Bridgford_Foods_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Property and equipment": "-14.3",
"Assets": "-36.4",
"Liabilities": "24.3",
"Stockholders Equity": "-53.7",
"ECR before LimitedLiability": "-26.9",
"Assets, Current": "-5.25",
"Other Assets": "4.80",
"Intangible Assets": "-28.6",
"Liabilities, Current": "7.29",
"Other Liabilities": "-20.0",
"Liabilities, Long Term": "34.5",
"Other Expenses": "-78.1",
"Expenses": "-51.2",
"Revenues": "50.8",
"Net Income": "-7.45",
"Selling and Marketing Expense": "14.7",
"General and administrative Expense": "18.9",
"Other Revenues": "50.8",
"Comprehensive Net Income": "-8.97",
"Other Net Income": "-6.32",
"Economic Capital Ratio": "-35.5"
},
"2012": {
"Other Assets": "8.38",
"Assets": "-48.1",
"Liabilities": "22.8",
"Stockholders Equity": "-58.6",
"ECR before LimitedLiability": "-46.9",
"Intangible Assets": "-38.3",
"Property and equipment": "-21.6",
"Assets, Current": "-5.13",
"Other Liabilities": "-29.4",
"Liabilities, Current": "12.3",
"Liabilities, Long Term": "23.1",
"General and administrative Expense": "22.9",
"Expenses": "-31.5",
"Revenues": "25.7",
"Net Income": "22.8",
"Other Expenses": "-69.9",
"Selling and Marketing Expense": "19.9",
"Other Revenues": "25.7",
"Other Net Income": "3.18",
"Economic Capital Ratio": "-51.6",
"Other Compr. Net Income": "-25.5"
},
"2013": {
"Assets": "-16.8",
"Liabilities": "40.3",
"Stockholders Equity": "-39.2",
"ECR before LimitedLiability": "53.3",
"Other Assets": "-1.18",
"Intangible Assets": "-13.3",
"Property and equipment": "-5.67",
"Liabilities, Current": "11.8",
"Liabilities, Long Term": "41.0",
"Other Liabilities": "-14.1",
"General and administrative Expense": "25.6",
"Expenses": "-22.9",
"Net Income": "34.3",
"Selling and Marketing Expense": "17.5",
"Other Expenses": "-68.3",
"Other Revenues": "53.8",
"Revenues": "53.8",
"Other Compr. Net Income": "28.6",
"Comprehensive Net Income": "67.2",
"Other Net Income": "5.90",
"Economic Capital Ratio": "28.2"
},
"2014": {
"Assets, Current": "-23.8",
"Assets": "-54.5",
"Liabilities": "22.6",
"Stockholders Equity": "-56.5",
"ECR before LimitedLiability": "21.6",
"Intangible Assets": "-38.6",
"Property and equipment": "-17.7",
"Other Assets": "9.14",
"Other Liabilities": "-16.7",
"Liabilities, Current": "20.4",
"Liabilities, Long Term": "22.3",
"Selling and Marketing Expense": "21.8",
"Expenses": "-44.5",
"Revenues": "40.8",
"Net Income": "26.8",
"Other Expenses": "-90.8",
"General and administrative Expense": "22.0",
"Other Revenues": "40.8",
"Comprehensive Net Income": "24.3",
"Other Compr. Net Income": "-12.9",
"Economic Capital Ratio": "-34.9"
},
"2015": {
"Other Assets": "12.8",
"Assets": "-7.22",
"Liabilities": "29.7",
"Stockholders Equity": "5.91",
"ECR before LimitedLiability": "89.5",
"Intangible Assets": "-12.2",
"Property and equipment": "-7.17",
"Liabilities, Long Term": "28.8",
"Liabilities, Current": "24.1",
"Other Liabilities": "-27.2",
"General and administrative Expense": "10.7",
"Expenses": "11.9",
"Revenues": "70.6",
"Net Income": "85.8",
"Selling and Marketing Expense": "17.8",
"Other Expenses": "-15.8",
"Other Revenues": "70.6",
"Comprehensive Net Income": "84.8",
"Other Net Income": "18.5",
"Other Compr. Net Income": "-7.51",
"Economic Capital Ratio": "36.6"
},
"2016": {
"Intangible Assets": "-18.3",
"Assets": "-14.2",
"Liabilities": "36.8",
"ECR before LimitedLiability": "44.1",
"Property and equipment": "-12.1",
"Assets, Current": "5.31",
"Other Assets": "18.8",
"Liabilities, Current": "41.9",
"Other Liabilities": "-44.5",
"Liabilities, Long Term": "31.0",
"Other Expenses": "-43.0",
"Expenses": "-9.32",
"Net Income": "61.3",
"General and administrative Expense": "24.1",
"Selling and Marketing Expense": "14.8",
"Other Revenues": "60.9",
"Revenues": "60.9",
"Comprehensive Net Income": "60.9",
"Other Compr. Net Income": "-9.20",
"Other Net Income": "16.3",
"Economic Capital Ratio": "8.79"
},
"2017": {
"Assets": "-11.4",
"Liabilities": "39.9",
"Stockholders Equity": "-13.1",
"ECR before LimitedLiability": "48.0",
"Property and equipment": "-5.93",
"Intangible Assets": "-11.4",
"Other Assets": "4.75",
"Liabilities, Long Term": "33.8",
"Other Liabilities": "-19.2",
"Liabilities, Current": "23.3",
"Selling and Marketing Expense": "12.7",
"Expenses": "-14.9",
"Net Income": "42.7",
"General and administrative Expense": "30.0",
"Other Expenses": "-59.1",
"Other Revenues": "55.8",
"Revenues": "55.8",
"Other Net Income": "3.68",
"Comprehensive Net Income": "57.6",
"Other Compr. Net Income": "12.8",
"Economic Capital Ratio": "28.7"
},
"2018": {
"Assets": "-14.8",
"Liabilities": "66.2",
"Stockholders Equity": "-2.69",
"ECR before LimitedLiability": "30.6",
"Assets, Current": "0.562",
"Property and equipment": "-1.29",
"Intangible Assets": "-14.4",
"Liabilities, Long Term": "35.9",
"Other Liabilities": "-11.1",
"Liabilities, Current": "44.3",
"Other Expenses": "-82.6",
"Expenses": "-46.9",
"Net Income": "6.23",
"General and administrative Expense": "21.7",
"Selling and Marketing Expense": "10.4",
"Other Revenues": "56.0",
"Revenues": "56.0",
"Other Net Income": "0.739",
"Comprehensive Net Income": "14.2",
"Other Compr. Net Income": "7.87",
"Economic Capital Ratio": "27.4"
},
"2019": {
"Assets, Current": "-4.43",
"Assets": "-23.3",
"Liabilities": "24.7",
"Stockholders Equity": "-31.5",
"ECR before LimitedLiability": "11.0",
"Intangible Assets": "-19.6",
"Property and equipment": "10.6",
"Other Assets": "-10.0",
"Liabilities, Current": "18.8",
"Other Liabilities": "-24.5",
"Liabilities, Long Term": "27.6",
"Other Expenses": "-49.4",
"Expenses": "-22.9",
"Revenues": "56.6",
"Net Income": "27.4",
"General and administrative Expense": "20.4",
"Selling and Marketing Expense": "9.88",
"Other Revenues": "56.6",
"Comprehensive Net Income": "13.5",
"Other Compr. Net Income": "-12.3",
"Economic Capital Ratio": "-1.35"
},
"2020": {
"Assets, Current": "-1.89",
"Assets": "-14.9",
"Liabilities": "30.3",
"Stockholders Equity": "-2.84",
"ECR before LimitedLiability": "14.9",
"Property and equipment": "16.2",
"Intangible Assets": "-22.1",
"Liabilities, Long Term": "9.10",
"Other Liabilities": "-10.8",
"Liabilities, Current": "31.4",
"Selling and Marketing Expense": "7.23",
"Expenses": "-13.4",
"Revenues": "46.7",
"Net Income": "28.7",
"General and administrative Expense": "16.9",
"Other Expenses": "-34.6",
"Other Revenues": "46.7",
"Comprehensive Net Income": "26.6",
"Other Net Income": "-1.13",
"Other Compr. Net Income": "-1.85",
"Economic Capital Ratio": "2.50"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000014177_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "37,290",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,275",
"Liabilities, Long Term": "0",
"Other Assets": "11,773",
"Other Compr. Net Income": "0",
"Other Expenses": "118,706",
"Other Liabilities": "18,853",
"Other Net Income": "0",
"Other Revenues": "118,263",
"Property and equipment": "7,903",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "56,966",
"Liabilities": "32,128",
"Expenses": "118,706",
"Revenues": "118,263",
"Stockholders Equity": "24,838",
"Net Income": "-443",
"Comprehensive Net Income": "-443",
"BaseVar": "283,886",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "130%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "40,153",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,874",
"Liabilities, Long Term": "0",
"Other Assets": "12,321",
"Other Compr. Net Income": "-8,024",
"Other Expenses": "123,704",
"Other Liabilities": "26,532",
"Other Net Income": "0",
"Other Revenues": "127,355",
"Property and equipment": "9,076",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "61,550",
"Liabilities": "41,406",
"Expenses": "123,704",
"Revenues": "127,355",
"Stockholders Equity": "20,144",
"Net Income": "3,651",
"Comprehensive Net Income": "-4,373",
"BaseVar": "313,152",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "102%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "40,406",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,646",
"Liabilities, Long Term": "0",
"Other Assets": "13,146",
"Other Compr. Net Income": "11,062",
"Other Expenses": "126,087",
"Other Liabilities": "15,663",
"Other Net Income": "0",
"Other Revenues": "129,003",
"Property and equipment": "11,212",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "64,764",
"Liabilities": "31,309",
"Expenses": "126,087",
"Revenues": "129,003",
"Stockholders Equity": "33,455",
"Net Income": "2,916",
"Comprehensive Net Income": "13,978",
"BaseVar": "316,850",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "183%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "32,265",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,405",
"Liabilities, Long Term": "0",
"Other Assets": "13,660",
"Other Compr. Net Income": "-3,677",
"Other Expenses": "137,745",
"Other Liabilities": "18,521",
"Other Net Income": "0",
"Other Revenues": "133,401",
"Property and equipment": "12,251",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "58,176",
"Liabilities": "32,926",
"Expenses": "137,745",
"Revenues": "133,401",
"Stockholders Equity": "25,250",
"Net Income": "-4,344",
"Comprehensive Net Income": "-8,021",
"BaseVar": "323,122",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "101%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "40,757",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,211",
"Liabilities, Long Term": "0",
"Other Assets": "24,310",
"Other Compr. Net Income": "-4,764",
"Other Expenses": "115,006",
"Other Liabilities": "25,446",
"Other Net Income": "0",
"Other Revenues": "130,448",
"Property and equipment": "10,235",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "75,302",
"Liabilities": "39,657",
"Expenses": "115,006",
"Revenues": "130,448",
"Stockholders Equity": "35,645",
"Net Income": "15,442",
"Comprehensive Net Income": "10,678",
"BaseVar": "310,200",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "164%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "48,585",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,222",
"Liabilities, Long Term": "0",
"Other Assets": "28,307",
"Other Compr. Net Income": "-4,466",
"Other Expenses": "132,293",
"Other Liabilities": "36,123",
"Other Net Income": "0",
"Other Revenues": "140,063",
"Property and equipment": "10,362",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "87,254",
"Liabilities": "48,345",
"Expenses": "132,293",
"Revenues": "140,063",
"Stockholders Equity": "38,909",
"Net Income": "7,770",
"Comprehensive Net Income": "3,304",
"BaseVar": "347,390",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "140%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "55,823",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,244",
"Liabilities, Long Term": "0",
"Other Assets": "23,151",
"Other Compr. Net Income": "8,300",
"Other Expenses": "158,394",
"Other Liabilities": "25,263",
"Other Net Income": "0",
"Other Revenues": "167,223",
"Property and equipment": "18,571",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "97,545",
"Liabilities": "41,507",
"Expenses": "158,394",
"Revenues": "167,223",
"Stockholders Equity": "56,038",
"Net Income": "8,829",
"Comprehensive Net Income": "17,129",
"BaseVar": "406,782",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "185%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "53,216",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,367",
"Liabilities, Long Term": "0",
"Other Assets": "15,640",
"Other Compr. Net Income": "3,125",
"Other Expenses": "173,976",
"Other Liabilities": "17,447",
"Other Net Income": "6,236",
"Other Revenues": "174,257",
"Property and equipment": "32,638",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "101,494",
"Liabilities": "35,814",
"Expenses": "173,976",
"Revenues": "174,257",
"Stockholders Equity": "65,680",
"Net Income": "6,517",
"Comprehensive Net Income": "9,642",
"BaseVar": "429,824",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "181%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "52,768",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,940",
"Liabilities, Long Term": "0",
"Other Assets": "16,342",
"Other Compr. Net Income": "-5,680",
"Other Expenses": "182,011",
"Other Liabilities": "37,032",
"Other Net Income": "-290",
"Other Revenues": "188,785",
"Property and equipment": "54,346",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "123,456",
"Liabilities": "56,972",
"Expenses": "182,011",
"Revenues": "188,785",
"Stockholders Equity": "66,484",
"Net Income": "6,484",
"Comprehensive Net Income": "804",
"BaseVar": "470,748",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "147%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "68,750",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "26,203",
"Liabilities, Long Term": "30,804",
"Other Assets": "13,201",
"Other Compr. Net Income": "-2,561",
"Other Expenses": "190,705",
"Other Liabilities": "27,030",
"Other Net Income": "58",
"Other Revenues": "197,970",
"Property and equipment": "73,332",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "155,283",
"Liabilities": "84,037",
"Expenses": "190,705",
"Revenues": "197,970",
"Stockholders Equity": "71,246",
"Net Income": "7,323",
"Comprehensive Net Income": "4,762",
"BaseVar": "514,867",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 1.407454733089788,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000014177.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000014177.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000014177.svg"
},
{
"company_id": "0001103982",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001103982.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001103982.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001103982.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001103982_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001103982_main_keyfigs.svg",
"name": "Mondelez International Inc",
"rank": 22,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0001103982.svg",
"report_text": "The relative strengths and weaknesses of Mondelez 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 Mondelez International Inc compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 42% points.The greatest weakness of Mondelez International Inc is the variable Liabilities, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 137%, being 1.4% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001103982_2021_Mondelez_International_Inc.pdf",
"shrinked_graph_json": {
"2009": {
"Intangible Assets": "30.6",
"Assets": "17.1",
"Liabilities": "-31.4",
"ECR before LimitedLiability": "-20.9",
"Property and equipment": "4.27",
"Other Assets": "-4.13",
"Assets, Current": "-7.25",
"Liabilities, Current": "-3.71",
"Other Liabilities": "-12.2",
"Liabilities, Long Term": "-13.8",
"Other Expenses": "11.3",
"Expenses": "22.7",
"Net Income": "-1.74",
"Selling and Marketing Expense": "7.68",
"General and administrative Expense": "2.98",
"Other Revenues": "-21.2",
"Revenues": "-21.2",
"Other Net Income": "-1.07",
"Comprehensive Net Income": "2.27",
"Other Compr. Net Income": "4.04",
"Economic Capital Ratio": "-19.2"
},
"2010": {
"Assets, Current": "-2.08",
"Assets": "29.2",
"Liabilities": "-45.7",
"Stockholders Equity": "-0.843",
"ECR before LimitedLiability": "-38.8",
"Intangible Assets": "41.4",
"Property and equipment": "-1.06",
"Other Assets": "-3.05",
"Liabilities, Long Term": "-24.5",
"Other Liabilities": "-12.4",
"Liabilities, Current": "-5.59",
"General and administrative Expense": "1.58",
"Expenses": "30.6",
"Revenues": "-30.8",
"Net Income": "-1.30",
"Other Expenses": "25.2",
"Selling and Marketing Expense": "3.19",
"Other Revenues": "-30.8",
"Comprehensive Net Income": "-1.40",
"Other Net Income": "3.39",
"Economic Capital Ratio": "-37.7"
},
"2011": {
"Assets": "32.2",
"Liabilities": "-47.4",
"Stockholders Equity": "-2.09",
"ECR before LimitedLiability": "-31.5",
"Assets, Current": "-8.35",
"Other Assets": "-3.39",
"Intangible Assets": "46.0",
"Liabilities, Current": "-11.0",
"Other Liabilities": "-9.25",
"Liabilities, Long Term": "-23.7",
"Other Expenses": "23.6",
"Expenses": "38.2",
"Net Income": "5.34",
"Selling and Marketing Expense": "5.62",
"General and administrative Expense": "7.18",
"Other Revenues": "-25.5",
"Revenues": "-25.5",
"Other Compr. Net Income": "-6.45",
"Comprehensive Net Income": "-1.28",
"Other Net Income": "-2.49",
"Economic Capital Ratio": "-40.1"
},
"2012": {
"Other Assets": "-1.49",
"Assets": "39.8",
"Liabilities": "-41.2",
"Stockholders Equity": "12.1",
"ECR before LimitedLiability": "-11.5",
"Intangible Assets": "49.6",
"Assets, Current": "-2.22",
"Other Liabilities": "-7.50",
"Liabilities, Current": "-11.1",
"Liabilities, Long Term": "-19.6",
"General and administrative Expense": "9.21",
"Expenses": "40.0",
"Revenues": "-27.8",
"Net Income": "12.2",
"Other Expenses": "22.8",
"Selling and Marketing Expense": "5.88",
"Other Revenues": "-27.8",
"Comprehensive Net Income": "11.7",
"Other Net Income": "5.16",
"Other Compr. Net Income": "-0.429",
"Economic Capital Ratio": "-16.2"
},
"2013": {
"Assets, Current": "-1.92",
"Assets": "38.4",
"Liabilities": "-42.3",
"Stockholders Equity": "12.8",
"ECR before LimitedLiability": "13.3",
"Other Assets": "-3.87",
"Intangible Assets": "50.3",
"Liabilities, Current": "-12.0",
"Liabilities, Long Term": "-17.8",
"Other Liabilities": "-9.10",
"General and administrative Expense": "9.60",
"Expenses": "43.4",
"Revenues": "-20.7",
"Net Income": "20.9",
"Selling and Marketing Expense": "6.59",
"Other Expenses": "24.7",
"Other Revenues": "-20.7",
"Comprehensive Net Income": "19.0",
"Other Net Income": "2.37",
"Other Compr. Net Income": "-1.72",
"Economic Capital Ratio": "-11.8"
},
"2014": {
"Assets, Current": "-7.88",
"Assets": "42.5",
"Liabilities": "-39.4",
"Stockholders Equity": "10.5",
"ECR before LimitedLiability": "42.5",
"Intangible Assets": "43.7",
"Other Assets": "-2.47",
"Other Liabilities": "-9.15",
"Liabilities, Current": "-10.0",
"Liabilities, Long Term": "-17.9",
"Selling and Marketing Expense": "8.94",
"Expenses": "43.1",
"Revenues": "-18.2",
"Net Income": "35.3",
"Other Expenses": "37.9",
"General and administrative Expense": "10.0",
"Other Revenues": "-18.2",
"Other Net Income": "-1.72",
"Comprehensive Net Income": "19.9",
"Other Compr. Net Income": "-13.1",
"Economic Capital Ratio": "-14.0"
},
"2015": {
"Other Assets": "3.36",
"Assets": "48.4",
"Liabilities": "-32.7",
"Stockholders Equity": "28.0",
"ECR before LimitedLiability": "73.2",
"Assets, Current": "-3.45",
"Intangible Assets": "49.5",
"Liabilities, Long Term": "-23.6",
"Liabilities, Current": "-1.27",
"Other Liabilities": "-6.50",
"General and administrative Expense": "4.92",
"Expenses": "57.8",
"Revenues": "-26.1",
"Net Income": "52.6",
"Selling and Marketing Expense": "8.10",
"Other Expenses": "41.5",
"Other Revenues": "-26.1",
"Comprehensive Net Income": "44.6",
"Other Net Income": "24.8",
"Other Compr. Net Income": "-6.25",
"Economic Capital Ratio": "20.3"
},
"2016": {
"Intangible Assets": "50.4",
"Assets": "50.4",
"Liabilities": "-34.7",
"Stockholders Equity": "27.3",
"ECR before LimitedLiability": "33.4",
"Assets, Current": "-4.44",
"Other Assets": "5.22",
"Liabilities, Current": "-4.90",
"Other Liabilities": "-8.77",
"Liabilities, Long Term": "-19.3",
"Other Expenses": "31.2",
"Expenses": "50.2",
"Revenues": "-22.4",
"Net Income": "26.9",
"General and administrative Expense": "9.88",
"Selling and Marketing Expense": "6.16",
"Other Revenues": "-22.4",
"Comprehensive Net Income": "22.9",
"Other Net Income": "4.17",
"Other Compr. Net Income": "-3.46",
"Economic Capital Ratio": "-1.89"
},
"2017": {
"Assets, Current": "-4.62",
"Assets": "46.4",
"Liabilities": "-47.2",
"Stockholders Equity": "14.7",
"ECR before LimitedLiability": "4.47",
"Intangible Assets": "48.7",
"Other Assets": "4.88",
"Liabilities, Long Term": "-21.9",
"Other Liabilities": "-3.99",
"Liabilities, Current": "-17.3",
"Selling and Marketing Expense": "5.03",
"Expenses": "48.1",
"Revenues": "-25.6",
"Net Income": "19.1",
"General and administrative Expense": "11.8",
"Other Expenses": "28.3",
"Other Revenues": "-25.6",
"Other Net Income": "2.38",
"Comprehensive Net Income": "21.4",
"Other Compr. Net Income": "2.12",
"Economic Capital Ratio": "-14.9"
},
"2018": {
"Other Assets": "4.97",
"Assets": "44.5",
"Liabilities": "-39.4",
"Stockholders Equity": "16.2",
"ECR before LimitedLiability": "-13.9",
"Assets, Current": "-4.81",
"Intangible Assets": "45.4",
"Liabilities, Long Term": "-20.6",
"Other Liabilities": "-5.45",
"Liabilities, Current": "-10.8",
"Other Expenses": "27.0",
"Expenses": "41.1",
"Revenues": "-25.8",
"Net Income": "8.27",
"General and administrative Expense": "8.16",
"Selling and Marketing Expense": "3.91",
"Other Revenues": "-25.8",
"Other Net Income": "-1.76",
"Comprehensive Net Income": "6.87",
"Other Compr. Net Income": "-1.34",
"Economic Capital Ratio": "-17.1"
},
"2019": {
"Assets, Current": "-5.08",
"Assets": "36.9",
"Liabilities": "-48.6",
"Stockholders Equity": "7.76",
"ECR before LimitedLiability": "6.66",
"Intangible Assets": "45.2",
"Property and equipment": "-7.09",
"Other Assets": "10.7",
"Liabilities, Current": "-16.3",
"Other Liabilities": "-2.55",
"Liabilities, Long Term": "-25.8",
"Other Expenses": "30.6",
"Expenses": "44.0",
"Revenues": "-21.6",
"Net Income": "18.0",
"General and administrative Expense": "7.59",
"Selling and Marketing Expense": "3.73",
"Other Revenues": "-21.6",
"Other Net Income": "0.288",
"Comprehensive Net Income": "17.8",
"Economic Capital Ratio": "-5.68"
},
"2020": {
"Assets, Current": "-4.93",
"Assets": "41.3",
"Liabilities": "-32.2",
"Stockholders Equity": "18.8",
"ECR before LimitedLiability": "11.0",
"Intangible Assets": "40.7",
"Other Assets": "5.51",
"Liabilities, Long Term": "-23.8",
"Other Liabilities": "-3.61",
"Liabilities, Current": "-3.65",
"Selling and Marketing Expense": "3.34",
"Expenses": "42.0",
"Revenues": "-20.3",
"Net Income": "19.3",
"General and administrative Expense": "7.69",
"Other Expenses": "29.1",
"Other Revenues": "-20.3",
"Comprehensive Net Income": "18.6",
"Other Net Income": "1.74",
"Other Compr. Net Income": "-0.639",
"Economic Capital Ratio": "-1.36"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001103982_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "12,454,000",
"General and administrative Expense": "0",
"Intangible Assets": "42,193,000",
"Liabilities, Current": "11,491,000",
"Liabilities, Long Term": "20,162,000",
"Other Assets": "1,374,000",
"Other Compr. Net Income": "2,073,000",
"Other Expenses": "37,352,000",
"Other Liabilities": "9,089,000",
"Other Net Income": "-6,000",
"Other Revenues": "40,386,000",
"Property and equipment": "10,693,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "66,714,000",
"Liabilities": "40,742,000",
"Expenses": "37,352,000",
"Revenues": "40,386,000",
"Stockholders Equity": "25,972,000",
"Net Income": "3,028,000",
"Comprehensive Net Income": "5,101,000",
"BaseVar": "134,343,170",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "140%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "16,221,000",
"General and administrative Expense": "0",
"Intangible Assets": "63,819,000",
"Liabilities, Current": "15,660,000",
"Liabilities, Long Term": "30,275,000",
"Other Assets": "1,457,000",
"Other Compr. Net Income": "0",
"Other Expenses": "46,706,000",
"Other Liabilities": "13,412,000",
"Other Net Income": "1,638,000",
"Other Revenues": "49,207,000",
"Property and equipment": "13,792,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "95,289,000",
"Liabilities": "59,347,000",
"Expenses": "46,706,000",
"Revenues": "49,207,000",
"Stockholders Equity": "35,942,000",
"Net Income": "4,139,000",
"Comprehensive Net Income": "4,139,000",
"BaseVar": "175,844,510",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "132%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "16,202,000",
"General and administrative Expense": "0",
"Intangible Assets": "62,483,000",
"Liabilities, Current": "18,445,000",
"Liabilities, Long Term": "26,491,000",
"Other Assets": "1,339,000",
"Other Compr. Net Income": "-2,767,000",
"Other Expenses": "50,818,000",
"Other Liabilities": "13,573,000",
"Other Net Income": "0",
"Other Revenues": "54,365,000",
"Property and equipment": "13,813,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "93,837,000",
"Liabilities": "58,509,000",
"Expenses": "50,818,000",
"Revenues": "54,365,000",
"Stockholders Equity": "35,328,000",
"Net Income": "3,547,000",
"Comprehensive Net Income": "780,000",
"BaseVar": "185,202,500",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "125%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "15,622,000",
"General and administrative Expense": "0",
"Intangible Assets": "48,353,000",
"Liabilities, Current": "14,873,000",
"Liabilities, Long Term": "18,612,000",
"Other Assets": "1,493,000",
"Other Compr. Net Income": "-331,000",
"Other Expenses": "33,555,000",
"Other Liabilities": "9,638,000",
"Other Net Income": "1,595,000",
"Other Revenues": "35,015,000",
"Property and equipment": "10,010,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "75,478,000",
"Liabilities": "43,123,000",
"Expenses": "33,555,000",
"Revenues": "35,015,000",
"Stockholders Equity": "32,355,000",
"Net Income": "3,055,000",
"Comprehensive Net Income": "2,724,000",
"BaseVar": "130,501,460",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "138%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "13,216,000",
"General and administrative Expense": "0",
"Intangible Assets": "47,591,000",
"Liabilities, Current": "14,396,000",
"Liabilities, Long Term": "16,973,000",
"Other Assets": "1,503,000",
"Other Compr. Net Income": "-243,000",
"Other Expenses": "31,418,000",
"Other Liabilities": "8,656,000",
"Other Net Income": "54,000",
"Other Revenues": "35,299,000",
"Property and equipment": "10,247,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "72,557,000",
"Liabilities": "40,025,000",
"Expenses": "31,418,000",
"Revenues": "35,299,000",
"Stockholders Equity": "32,532,000",
"Net Income": "3,935,000",
"Comprehensive Net Income": "3,692,000",
"BaseVar": "123,975,140",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "143%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "11,750,000",
"General and administrative Expense": "0",
"Intangible Assets": "43,724,000",
"Liabilities, Current": "14,007,000",
"Liabilities, Long Term": "16,005,000",
"Other Assets": "1,514,000",
"Other Compr. Net Income": "-4,446,000",
"Other Expenses": "31,355,000",
"Other Liabilities": "8,950,000",
"Other Net Income": "-688,000",
"Other Revenues": "34,244,000",
"Property and equipment": "9,827,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "66,815,000",
"Liabilities": "38,962,000",
"Expenses": "31,355,000",
"Revenues": "34,244,000",
"Stockholders Equity": "27,853,000",
"Net Income": "2,201,000",
"Comprehensive Net Income": "-2,245,000",
"BaseVar": "124,328,830",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "122%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "8,958,000",
"General and administrative Expense": "0",
"Intangible Assets": "39,432,000",
"Liabilities, Current": "10,922,000",
"Liabilities, Long Term": "16,389,000",
"Other Assets": "6,091,000",
"Other Compr. Net Income": "-2,692,000",
"Other Expenses": "27,376,000",
"Other Liabilities": "7,432,000",
"Other Net Income": "5,031,000",
"Other Revenues": "29,636,000",
"Property and equipment": "8,362,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "62,843,000",
"Liabilities": "34,743,000",
"Expenses": "27,376,000",
"Revenues": "29,636,000",
"Stockholders Equity": "28,100,000",
"Net Income": "7,291,000",
"Comprehensive Net Income": "4,599,000",
"BaseVar": "114,175,350",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "147%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "8,480,000",
"General and administrative Expense": "0",
"Intangible Assets": "38,377,000",
"Liabilities, Current": "14,417,000",
"Liabilities, Long Term": "14,789,000",
"Other Assets": "6,452,000",
"Other Compr. Net Income": "-1,146,000",
"Other Expenses": "23,492,000",
"Other Liabilities": "7,117,000",
"Other Net Income": "-762,000",
"Other Revenues": "25,923,000",
"Property and equipment": "8,229,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "61,538,000",
"Liabilities": "36,323,000",
"Expenses": "23,492,000",
"Revenues": "25,923,000",
"Stockholders Equity": "25,215,000",
"Net Income": "1,669,000",
"Comprehensive Net Income": "523,000",
"BaseVar": "100,766,730",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "130%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "7,520,000",
"General and administrative Expense": "0",
"Intangible Assets": "39,724,000",
"Liabilities, Current": "15,793,000",
"Liabilities, Long Term": "15,661,000",
"Other Assets": "7,188,000",
"Other Compr. Net Income": "1,110,000",
"Other Expenses": "23,264,000",
"Other Liabilities": "5,464,000",
"Other Net Income": "304,000",
"Other Revenues": "25,896,000",
"Property and equipment": "8,677,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "63,109,000",
"Liabilities": "36,918,000",
"Expenses": "23,264,000",
"Revenues": "25,896,000",
"Stockholders Equity": "26,191,000",
"Net Income": "2,936,000",
"Comprehensive Net Income": "4,046,000",
"BaseVar": "101,093,240",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "141%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "7,604,000",
"General and administrative Expense": "0",
"Intangible Assets": "38,727,000",
"Liabilities, Current": "16,737,000",
"Liabilities, Long Term": "15,155,000",
"Other Assets": "7,916,000",
"Other Compr. Net Income": "-647,000",
"Other Expenses": "23,349,000",
"Other Liabilities": "5,124,000",
"Other Net Income": "806,000",
"Other Revenues": "25,938,000",
"Property and equipment": "8,482,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "62,729,000",
"Liabilities": "37,016,000",
"Expenses": "23,349,000",
"Revenues": "25,938,000",
"Stockholders Equity": "25,713,000",
"Net Income": "3,395,000",
"Comprehensive Net Income": "2,748,000",
"BaseVar": "101,119,900",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "137%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "7,630,000",
"General and administrative Expense": "0",
"Intangible Assets": "39,373,000",
"Liabilities, Current": "15,322,000",
"Liabilities, Long Term": "16,961,000",
"Other Assets": "17,546,000",
"Other Compr. Net Income": "357,000",
"Other Expenses": "22,011,000",
"Other Liabilities": "4,915,000",
"Other Net Income": "28,000",
"Other Revenues": "25,868,000",
"Property and equipment": "0",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "64,549,000",
"Liabilities": "37,198,000",
"Expenses": "22,011,000",
"Revenues": "25,868,000",
"Stockholders Equity": "27,351,000",
"Net Income": "3,885,000",
"Comprehensive Net Income": "4,242,000",
"BaseVar": "99,620,140",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "143%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "9,979,000",
"General and administrative Expense": "0",
"Intangible Assets": "41,015,000",
"Liabilities, Current": "15,159,000",
"Liabilities, Long Term": "20,048,000",
"Other Assets": "7,790,000",
"Other Compr. Net Income": "-450,000",
"Other Expenses": "23,814,000",
"Other Liabilities": "4,949,000",
"Other Net Income": "802,000",
"Other Revenues": "26,581,000",
"Property and equipment": "9,026,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "67,810,000",
"Liabilities": "40,156,000",
"Expenses": "23,814,000",
"Revenues": "26,581,000",
"Stockholders Equity": "27,654,000",
"Net Income": "3,569,000",
"Comprehensive Net Income": "3,119,000",
"BaseVar": "106,146,470",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "137%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 1.3688333538773372,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001103982.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001103982.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001103982.svg"
},
{
"company_id": "0000047111",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000047111.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000047111.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000047111.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000047111_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000047111_main_keyfigs.svg",
"name": "Hershey CO",
"rank": 23,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Hershey CO 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 Hershey CO compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 42% points.The greatest weakness of Hershey CO is the variable Liabilities, Long Term, reducing the Economic Capital Ratio by 43% points.
The company's Economic Capital Ratio, given in the ranking table, is 133%, being 4.9% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000047111_2021_Hershey_CO.pdf",
"shrinked_graph_json": {
"2009": {
"Intangible Assets": "-19.6",
"Assets": "-23.7",
"Liabilities": "-9.57",
"Stockholders Equity": "-44.0",
"ECR before LimitedLiability": "-35.7",
"Property and equipment": "-11.4",
"Other Assets": "24.6",
"Assets, Current": "-11.8",
"Liabilities, Current": "1.91",
"Other Liabilities": "9.59",
"Liabilities, Long Term": "-22.2",
"Other Expenses": "-32.1",
"Expenses": "-15.5",
"Revenues": "22.6",
"Net Income": "3.41",
"Selling and Marketing Expense": "13.8",
"General and administrative Expense": "5.31",
"Other Revenues": "22.6",
"Other Net Income": "-1.85",
"Economic Capital Ratio": "-34.0",
"Other Compr. Net Income": "-3.27"
},
"2010": {
"Assets, Current": "7.32",
"Assets": "-17.4",
"Liabilities": "-25.3",
"Stockholders Equity": "-43.0",
"ECR before LimitedLiability": "-44.1",
"Intangible Assets": "-20.5",
"Property and equipment": "2.77",
"Other Assets": "-4.54",
"Liabilities, Long Term": "-27.2",
"Other Liabilities": "10.4",
"Liabilities, Current": "-9.21",
"General and administrative Expense": "2.78",
"Expenses": "-3.33",
"Revenues": "8.15",
"Net Income": "4.71",
"Other Expenses": "-11.3",
"Selling and Marketing Expense": "5.62",
"Other Revenues": "8.15",
"Comprehensive Net Income": "4.52",
"Other Compr. Net Income": "-0.187",
"Economic Capital Ratio": "-42.9"
},
"2011": {
"Property and equipment": "7.44",
"Assets": "-14.4",
"Liabilities": "-33.8",
"Stockholders Equity": "-43.2",
"ECR before LimitedLiability": "-28.1",
"Assets, Current": "-3.45",
"Other Assets": "-4.24",
"Intangible Assets": "-13.6",
"Liabilities, Current": "-7.30",
"Other Liabilities": "15.2",
"Liabilities, Long Term": "-44.3",
"Other Expenses": "-11.4",
"Expenses": "8.49",
"Revenues": "18.2",
"Net Income": "23.0",
"Selling and Marketing Expense": "9.00",
"General and administrative Expense": "11.5",
"Other Revenues": "18.2",
"Comprehensive Net Income": "21.9",
"Other Net Income": "-3.95",
"Economic Capital Ratio": "-36.7"
},
"2012": {
"Other Assets": "-3.34",
"Assets": "-14.7",
"Liabilities": "-21.0",
"Stockholders Equity": "-36.6",
"ECR before LimitedLiability": "-18.5",
"Intangible Assets": "-12.9",
"Property and equipment": "4.64",
"Assets, Current": "-3.31",
"Other Liabilities": "16.3",
"Liabilities, Current": "-8.39",
"Liabilities, Long Term": "-30.8",
"General and administrative Expense": "17.8",
"Expenses": "11.7",
"Revenues": "24.1",
"Net Income": "35.1",
"Other Expenses": "-16.0",
"Selling and Marketing Expense": "11.3",
"Other Revenues": "24.1",
"Comprehensive Net Income": "36.1",
"Other Net Income": "-1.78",
"Economic Capital Ratio": "-23.2"
},
"2013": {
"Assets, Current": "2.65",
"Assets": "-10.0",
"Liabilities": "-19.8",
"Stockholders Equity": "-29.7",
"ECR before LimitedLiability": "13.2",
"Other Assets": "-6.08",
"Intangible Assets": "-11.0",
"Property and equipment": "5.72",
"Liabilities, Current": "-4.89",
"Liabilities, Long Term": "-26.7",
"Other Liabilities": "10.6",
"General and administrative Expense": "17.8",
"Expenses": "17.7",
"Revenues": "27.8",
"Net Income": "49.6",
"Selling and Marketing Expense": "12.1",
"Other Expenses": "-11.5",
"Other Revenues": "27.8",
"Comprehensive Net Income": "47.1",
"Other Compr. Net Income": "-1.95",
"Economic Capital Ratio": "-12.0"
},
"2014": {
"Assets, Current": "-5.95",
"Assets": "-8.71",
"Liabilities": "-20.7",
"Stockholders Equity": "-27.5",
"ECR before LimitedLiability": "59.2",
"Intangible Assets": "-6.98",
"Property and equipment": "9.62",
"Other Assets": "-4.14",
"Other Liabilities": "12.2",
"Liabilities, Current": "-12.1",
"Liabilities, Long Term": "-21.6",
"Selling and Marketing Expense": "13.8",
"Expenses": "30.0",
"Revenues": "44.2",
"Net Income": "59.9",
"General and administrative Expense": "15.5",
"Other Revenues": "44.2",
"Other Net Income": "-1.96",
"Comprehensive Net Income": "60.0",
"Other Compr. Net Income": "0.699",
"Economic Capital Ratio": "2.70"
},
"2015": {
"Other Assets": "-3.81",
"Assets": "-1.51",
"Liabilities": "-17.4",
"Stockholders Equity": "-15.2",
"ECR before LimitedLiability": "45.9",
"Assets, Current": "-3.89",
"Intangible Assets": "-5.08",
"Property and equipment": "13.4",
"Liabilities, Long Term": "-22.8",
"Liabilities, Current": "-10.7",
"Other Liabilities": "14.8",
"General and administrative Expense": "9.68",
"Expenses": "25.5",
"Revenues": "32.6",
"Net Income": "42.8",
"Selling and Marketing Expense": "16.1",
"Other Revenues": "32.6",
"Comprehensive Net Income": "43.4",
"Other Net Income": "11.6",
"Other Compr. Net Income": "3.51",
"Economic Capital Ratio": "-7.03"
},
"2016": {
"Intangible Assets": "10.8",
"Assets": "44.2",
"Liabilities": "-85.1",
"Stockholders Equity": "2.74",
"ECR before LimitedLiability": "24.5",
"Property and equipment": "27.8",
"Assets, Current": "15.6",
"Other Assets": "0.843",
"Liabilities, Current": "-24.3",
"Other Liabilities": "3.40",
"Liabilities, Long Term": "-55.3",
"Other Expenses": "42.4",
"Expenses": "43.8",
"Revenues": "-62.0",
"Net Income": "40.1",
"General and administrative Expense": "6.43",
"Selling and Marketing Expense": "4.02",
"Other Revenues": "-62.0",
"Comprehensive Net Income": "40.1",
"Other Net Income": "41.3",
"Economic Capital Ratio": "-10.8"
},
"2017": {
"Assets, Current": "17.6",
"Assets": "48.4",
"Liabilities": "-94.7",
"Stockholders Equity": "-3.29",
"ECR before LimitedLiability": "-9.91",
"Property and equipment": "23.0",
"Intangible Assets": "6.85",
"Liabilities, Long Term": "-49.6",
"Other Liabilities": "3.92",
"Liabilities, Current": "-35.1",
"Selling and Marketing Expense": "3.48",
"Expenses": "49.3",
"Revenues": "-64.1",
"Net Income": "33.2",
"General and administrative Expense": "8.13",
"Other Expenses": "48.0",
"Other Revenues": "-64.1",
"Other Net Income": "40.1",
"Comprehensive Net Income": "35.5",
"Other Compr. Net Income": "1.97",
"Economic Capital Ratio": "-29.3"
},
"2018": {
"Other Assets": "-0.556",
"Assets": "49.2",
"Liabilities": "-88.3",
"ECR before LimitedLiability": "-22.8",
"Assets, Current": "12.0",
"Property and equipment": "14.4",
"Intangible Assets": "22.7",
"Liabilities, Long Term": "-55.5",
"Other Liabilities": "0.676",
"Liabilities, Current": "-22.4",
"Other Expenses": "48.9",
"Expenses": "49.7",
"Net Income": "27.2",
"General and administrative Expense": "5.19",
"Selling and Marketing Expense": "2.50",
"Other Revenues": "-60.9",
"Revenues": "-60.9",
"Other Net Income": "32.2",
"Comprehensive Net Income": "26.7",
"Other Compr. Net Income": "-0.421",
"Economic Capital Ratio": "-26.0"
},
"2019": {
"Assets, Current": "-6.14",
"Assets": "-4.86",
"Liabilities": "-42.6",
"Stockholders Equity": "-34.3",
"ECR before LimitedLiability": "-4.98",
"Intangible Assets": "9.18",
"Property and equipment": "3.57",
"Other Assets": "-9.30",
"Liabilities, Current": "-3.95",
"Other Liabilities": "8.89",
"Liabilities, Long Term": "-49.3",
"Other Expenses": "10.1",
"Expenses": "30.5",
"Revenues": "11.0",
"Net Income": "37.9",
"General and administrative Expense": "12.7",
"Selling and Marketing Expense": "6.22",
"Other Revenues": "11.0",
"Other Net Income": "-4.32",
"Comprehensive Net Income": "36.3",
"Economic Capital Ratio": "-17.3"
},
"2020": {
"Assets, Current": "-2.26",
"Assets": "1.99",
"Liabilities": "-19.8",
"Stockholders Equity": "-11.6",
"ECR before LimitedLiability": "7.46",
"Property and equipment": "2.81",
"Intangible Assets": "1.65",
"Liabilities, Long Term": "-42.7",
"Other Liabilities": "5.87",
"Liabilities, Current": "13.0",
"Selling and Marketing Expense": "5.02",
"Expenses": "32.0",
"Revenues": "14.4",
"Net Income": "40.8",
"General and administrative Expense": "11.6",
"Other Expenses": "13.8",
"Other Revenues": "14.4",
"Comprehensive Net Income": "41.7",
"Other Net Income": "-6.39",
"Other Compr. Net Income": "0.761",
"Economic Capital Ratio": "-4.90"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000047111_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "1,385,434",
"General and administrative Expense": "0",
"Intangible Assets": "697,100",
"Liabilities, Current": "910,628",
"Liabilities, Long Term": "2,004,064",
"Other Assets": "1,592,497",
"Other Compr. Net Income": "0",
"Other Expenses": "4,862,674",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "5,298,668",
"Property and equipment": "0",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "3,675,031",
"Liabilities": "2,914,692",
"Expenses": "4,862,674",
"Revenues": "5,298,668",
"Stockholders Equity": "760,339",
"Net Income": "435,994",
"Comprehensive Net Income": "435,994",
"BaseVar": "13,557,817",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "125%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "2,005,217",
"General and administrative Expense": "0",
"Intangible Assets": "647,214",
"Liabilities, Current": "1,298,845",
"Liabilities, Long Term": "2,036,286",
"Other Assets": "182,599",
"Other Compr. Net Income": "0",
"Other Expenses": "5,161,210",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "5,671,009",
"Property and equipment": "1,437,702",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "4,272,732",
"Liabilities": "3,335,131",
"Expenses": "5,161,210",
"Revenues": "5,671,009",
"Stockholders Equity": "937,601",
"Net Income": "509,799",
"Comprehensive Net Income": "509,799",
"BaseVar": "14,744,473",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "127%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "2,046,558",
"General and administrative Expense": "0",
"Intangible Assets": "628,658",
"Liabilities, Current": "1,173,775",
"Liabilities, Long Term": "2,365,776",
"Other Assets": "177,266",
"Other Compr. Net Income": "0",
"Other Expenses": "5,451,826",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "6,080,788",
"Property and equipment": "1,559,717",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "4,412,199",
"Liabilities": "3,539,551",
"Expenses": "5,451,826",
"Revenues": "6,080,788",
"Stockholders Equity": "872,648",
"Net Income": "628,962",
"Comprehensive Net Income": "628,962",
"BaseVar": "15,623,815",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "129%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "2,113,485",
"General and administrative Expense": "0",
"Intangible Assets": "802,716",
"Liabilities, Current": "1,471,110",
"Liabilities, Long Term": "2,199,699",
"Other Assets": "164,567",
"Other Compr. Net Income": "0",
"Other Expenses": "5,887,752",
"Other Liabilities": "35,657",
"Other Net Income": "-95,569",
"Other Revenues": "6,644,252",
"Property and equipment": "1,674,071",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "4,754,839",
"Liabilities": "3,706,466",
"Expenses": "5,887,752",
"Revenues": "6,644,252",
"Stockholders Equity": "1,048,373",
"Net Income": "660,931",
"Comprehensive Net Income": "660,931",
"BaseVar": "16,984,501",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "131%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,487,334",
"General and administrative Expense": "0",
"Intangible Assets": "771,805",
"Liabilities, Current": "1,408,022",
"Liabilities, Long Term": "2,229,210",
"Other Assets": "293,004",
"Other Compr. Net Income": "0",
"Other Expenses": "6,237,253",
"Other Liabilities": "104,204",
"Other Net Income": "-88,356",
"Other Revenues": "7,146,079",
"Property and equipment": "1,805,345",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,357,488",
"Liabilities": "3,741,436",
"Expenses": "6,237,253",
"Revenues": "7,146,079",
"Stockholders Equity": "1,616,052",
"Net Income": "820,470",
"Comprehensive Net Income": "820,470",
"BaseVar": "18,155,867",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "143%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,247,047",
"General and administrative Expense": "0",
"Intangible Assets": "1,087,796",
"Liabilities, Current": "1,935,647",
"Liabilities, Long Term": "2,074,966",
"Other Assets": "142,772",
"Other Compr. Net Income": "0",
"Other Expenses": "6,491,324",
"Other Liabilities": "99,373",
"Other Net Income": "-83,532",
"Other Revenues": "7,421,768",
"Property and equipment": "2,151,901",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,629,516",
"Liabilities": "4,109,986",
"Expenses": "6,491,324",
"Revenues": "7,421,768",
"Stockholders Equity": "1,519,530",
"Net Income": "846,912",
"Comprehensive Net Income": "846,912",
"BaseVar": "19,006,341",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "139%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,848,598",
"General and administrative Expense": "0",
"Intangible Assets": "1,063,557",
"Liabilities, Current": "2,217,912",
"Liabilities, Long Term": "2,025,809",
"Other Assets": "191,756",
"Other Compr. Net Income": "0",
"Other Expenses": "6,737,763",
"Other Liabilities": "53,188",
"Other Net Income": "-135,912",
"Other Revenues": "7,386,626",
"Property and equipment": "2,240,460",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,344,371",
"Liabilities": "4,296,909",
"Expenses": "6,737,763",
"Revenues": "7,386,626",
"Stockholders Equity": "1,047,462",
"Net Income": "512,951",
"Comprehensive Net Income": "512,951",
"BaseVar": "19,223,544",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "120%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,816,778",
"General and administrative Expense": "0",
"Intangible Assets": "1,305,081",
"Liabilities, Current": "1,909,443",
"Liabilities, Long Term": "2,747,616",
"Other Assets": "225,226",
"Other Compr. Net Income": "-4,863",
"Other Expenses": "379,437",
"Other Liabilities": "39,587",
"Other Net Income": "1,099,481",
"Other Revenues": "0",
"Property and equipment": "2,177,248",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,524,333",
"Liabilities": "4,696,646",
"Expenses": "379,437",
"Revenues": "0",
"Stockholders Equity": "827,687",
"Net Income": "720,044",
"Comprehensive Net Income": "715,181",
"BaseVar": "6,609,108",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "121%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,001,910",
"General and administrative Expense": "0",
"Intangible Assets": "1,190,217",
"Liabilities, Current": "2,076,543",
"Liabilities, Long Term": "2,499,962",
"Other Assets": "254,902",
"Other Compr. Net Income": "88,586",
"Other Expenses": "354,131",
"Other Liabilities": "45,656",
"Other Net Income": "1,110,668",
"Other Revenues": "0",
"Property and equipment": "2,106,697",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,553,726",
"Liabilities": "4,622,161",
"Expenses": "354,131",
"Revenues": "0",
"Stockholders Equity": "931,565",
"Net Income": "756,537",
"Comprehensive Net Income": "845,123",
"BaseVar": "6,656,862",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "127%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,239,181",
"General and administrative Expense": "0",
"Intangible Assets": "3,079,395",
"Liabilities, Current": "2,418,566",
"Liabilities, Long Term": "3,700,328",
"Other Assets": "254,150",
"Other Compr. Net Income": "-36,523",
"Other Expenses": "239,010",
"Other Liabilities": "176,860",
"Other Net Income": "1,410,061",
"Other Revenues": "0",
"Property and equipment": "2,130,294",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "7,703,020",
"Liabilities": "6,295,754",
"Expenses": "239,010",
"Revenues": "0",
"Stockholders Equity": "1,407,266",
"Net Income": "1,171,051",
"Comprehensive Net Income": "1,134,528",
"BaseVar": "8,701,837",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "128%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,117,102",
"General and administrative Expense": "0",
"Intangible Assets": "3,327,121",
"Liabilities, Current": "2,008,793",
"Liabilities, Long Term": "4,186,590",
"Other Assets": "543,033",
"Other Compr. Net Income": "35,754",
"Other Expenses": "6,624,332",
"Other Liabilities": "200,018",
"Other Net Income": "-215,168",
"Other Revenues": "7,986,252",
"Property and equipment": "2,153,139",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "8,140,395",
"Liabilities": "6,395,401",
"Expenses": "6,624,332",
"Revenues": "7,986,252",
"Stockholders Equity": "1,744,994",
"Net Income": "1,146,752",
"Comprehensive Net Income": "1,182,506",
"BaseVar": "22,278,019",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "131%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,977,905",
"General and administrative Expense": "0",
"Intangible Assets": "3,283,429",
"Liabilities, Current": "1,891,745",
"Liabilities, Long Term": "4,773,189",
"Other Assets": "585,256",
"Other Compr. Net Income": "-10,821",
"Other Expenses": "6,599,615",
"Other Liabilities": "229,028",
"Other Net Income": "-287,701",
"Other Revenues": "8,149,719",
"Property and equipment": "2,285,255",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "9,131,845",
"Liabilities": "6,893,962",
"Expenses": "6,599,615",
"Revenues": "8,149,719",
"Stockholders Equity": "2,237,883",
"Net Income": "1,262,403",
"Comprehensive Net Income": "1,251,582",
"BaseVar": "23,211,238",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "133%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 1.3334785344703803,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000047111.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000047111.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000047111.svg"
},
{
"company_id": "0000016732",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000016732.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000016732.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000016732.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000016732_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000016732_main_keyfigs.svg",
"name": "Campbell S Co",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0000016732.svg",
"report_text": "The relative strengths and weaknesses of Campbell S Co 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 Campbell S Co compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 42% points.The greatest weakness of Campbell S Co is the variable Liabilities, Long Term, reducing the Economic Capital Ratio by 36% points.
The company's Economic Capital Ratio, given in the ranking table, is 131%, being 7.6% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000016732_2021_Campbell_S_Co.pdf",
"shrinked_graph_json": {
"2011": {
"Property and equipment": "6.96",
"Assets": "-5.96",
"Liabilities": "-48.2",
"Stockholders Equity": "-39.6",
"ECR before LimitedLiability": "-37.2",
"Assets, Current": "-10.9",
"Other Assets": "-5.11",
"Intangible Assets": "4.97",
"Liabilities, Current": "-13.3",
"Other Liabilities": "7.18",
"Liabilities, Long Term": "-41.2",
"Other Expenses": "40.3",
"Expenses": "20.1",
"Revenues": "2.17",
"Net Income": "18.9",
"Selling and Marketing Expense": "-18.1",
"General and administrative Expense": "-6.23",
"Other Revenues": "2.17",
"Comprehensive Net Income": "17.9",
"Other Net Income": "-3.23",
"Economic Capital Ratio": "-45.7"
},
"2012": {
"Other Assets": "-4.27",
"Assets": "-8.96",
"Liabilities": "-39.1",
"Stockholders Equity": "-38.3",
"ECR before LimitedLiability": "-32.1",
"Intangible Assets": "2.65",
"Property and equipment": "5.56",
"Assets, Current": "-11.7",
"Other Liabilities": "9.87",
"Liabilities, Current": "-11.9",
"Liabilities, Long Term": "-37.3",
"General and administrative Expense": "-1.54",
"Expenses": "19.5",
"Revenues": "7.87",
"Net Income": "30.3",
"Other Expenses": "37.7",
"Selling and Marketing Expense": "-17.7",
"Other Revenues": "7.87",
"Comprehensive Net Income": "31.1",
"Other Net Income": "1.89",
"Economic Capital Ratio": "-36.8"
},
"2013": {
"Assets, Current": "-6.80",
"Assets": "-0.252",
"Liabilities": "-50.5",
"Stockholders Equity": "-35.7",
"ECR before LimitedLiability": "-18.7",
"Other Assets": "-5.91",
"Intangible Assets": "8.64",
"Property and equipment": "5.48",
"Liabilities, Current": "-24.8",
"Liabilities, Long Term": "-26.3",
"Other Liabilities": "3.23",
"Expenses": "31.7",
"Revenues": "-5.93",
"Net Income": "27.2",
"Selling and Marketing Expense": "-10.6",
"Other Expenses": "32.2",
"Other Revenues": "-5.93",
"Comprehensive Net Income": "30.9",
"Other Net Income": "-1.40",
"Other Compr. Net Income": "3.26",
"Economic Capital Ratio": "-43.8"
},
"2014": {
"Assets, Current": "-11.4",
"Assets": "1.05",
"Liabilities": "-40.9",
"Stockholders Equity": "-27.3",
"ECR before LimitedLiability": "41.5",
"Intangible Assets": "15.3",
"Property and equipment": "6.25",
"Other Assets": "-5.06",
"Other Liabilities": "4.16",
"Liabilities, Current": "-19.3",
"Liabilities, Long Term": "-24.2",
"Selling and Marketing Expense": "-9.20",
"Expenses": "38.2",
"Revenues": "16.5",
"Net Income": "42.2",
"Other Expenses": "41.6",
"Other Revenues": "16.5",
"Other Net Income": "2.52",
"Comprehensive Net Income": "42.3",
"Other Compr. Net Income": "0.785",
"Economic Capital Ratio": "-15.0"
},
"2015": {
"Other Assets": "-4.87",
"Assets": "18.3",
"Liabilities": "-37.6",
"Stockholders Equity": "-11.7",
"ECR before LimitedLiability": "32.8",
"Assets, Current": "-5.18",
"Intangible Assets": "23.4",
"Property and equipment": "7.23",
"Liabilities, Long Term": "-33.0",
"Liabilities, Current": "-10.1",
"Other Liabilities": "5.81",
"General and administrative Expense": "-6.26",
"Expenses": "27.9",
"Revenues": "3.76",
"Net Income": "29.9",
"Selling and Marketing Expense": "-8.01",
"Other Expenses": "29.4",
"Other Revenues": "3.76",
"Comprehensive Net Income": "29.1",
"Other Net Income": "14.1",
"Other Compr. Net Income": "-5.22",
"Economic Capital Ratio": "-20.1"
},
"2016": {
"Intangible Assets": "17.1",
"Assets": "7.70",
"Liabilities": "-23.1",
"Stockholders Equity": "-9.26",
"ECR before LimitedLiability": "20.6",
"Property and equipment": "5.84",
"Assets, Current": "-7.86",
"Other Assets": "-4.36",
"Liabilities, Current": "2.69",
"Other Liabilities": "4.55",
"Liabilities, Long Term": "-31.4",
"Other Expenses": "36.8",
"Expenses": "24.2",
"Revenues": "12.7",
"Net Income": "37.8",
"Selling and Marketing Expense": "-11.2",
"Other Revenues": "12.7",
"Comprehensive Net Income": "38.0",
"Other Net Income": "11.4",
"Other Compr. Net Income": "1.98",
"Economic Capital Ratio": "-14.6"
},
"2017": {
"Assets, Current": "-6.52",
"Assets": "1.98",
"Liabilities": "-38.7",
"Stockholders Equity": "-24.2",
"ECR before LimitedLiability": "-10.2",
"Property and equipment": "4.12",
"Intangible Assets": "10.2",
"Other Assets": "-4.04",
"Liabilities, Long Term": "-31.7",
"Other Liabilities": "4.40",
"Liabilities, Current": "-10.5",
"Selling and Marketing Expense": "-10.5",
"Expenses": "28.8",
"Revenues": "7.47",
"Net Income": "40.4",
"General and administrative Expense": "8.12",
"Other Expenses": "32.1",
"Other Revenues": "7.47",
"Other Net Income": "2.58",
"Comprehensive Net Income": "39.3",
"Economic Capital Ratio": "-29.5"
},
"2018": {
"Other Assets": "-5.87",
"Assets": "13.3",
"Liabilities": "-60.9",
"Stockholders Equity": "-24.3",
"ECR before LimitedLiability": "-58.2",
"Assets, Current": "-9.16",
"Property and equipment": "4.30",
"Intangible Assets": "14.8",
"Liabilities, Long Term": "-59.1",
"Other Liabilities": "-1.53",
"Liabilities, Current": "0.213",
"Other Expenses": "14.5",
"Expenses": "14.0",
"Revenues": "-26.4",
"Net Income": "0.276",
"General and administrative Expense": "1.97",
"Selling and Marketing Expense": "-7.03",
"Other Revenues": "-26.4",
"Other Net Income": "-5.74",
"Comprehensive Net Income": "0.283",
"Economic Capital Ratio": "-61.4"
},
"2020": {
"Assets, Current": "-8.74",
"Assets": "6.93",
"Liabilities": "-29.8",
"Stockholders Equity": "-12.5",
"ECR before LimitedLiability": "4.75",
"Intangible Assets": "23.7",
"Other Assets": "-2.48",
"Liabilities, Long Term": "-35.9",
"Other Liabilities": "-0.520",
"Liabilities, Current": "5.59",
"Selling and Marketing Expense": "-8.83",
"Expenses": "33.1",
"Revenues": "-9.79",
"Net Income": "38.0",
"General and administrative Expense": "1.52",
"Other Expenses": "42.1",
"Other Revenues": "-9.79",
"Comprehensive Net Income": "42.4",
"Other Net Income": "14.7",
"Other Compr. Net Income": "3.63",
"Economic Capital Ratio": "-7.61"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000016732_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,963,000",
"General and administrative Expense": "612,000",
"Intangible Assets": "2,660,000",
"Liabilities, Current": "1,989,000",
"Liabilities, Long Term": "3,410,000",
"Other Assets": "136,000",
"Other Compr. Net Income": "0",
"Other Expenses": "5,309,000",
"Other Liabilities": "367,000",
"Other Net Income": "11,000",
"Other Revenues": "7,719,000",
"Property and equipment": "2,103,000",
"Selling and Marketing Expense": "1,007,000"
},
"output_variables": {
"Assets": "6,862,000",
"Liabilities": "5,766,000",
"Expenses": "6,928,000",
"Revenues": "7,719,000",
"Stockholders Equity": "1,096,000",
"Net Income": "802,000",
"Comprehensive Net Income": "802,000",
"BaseVar": "21,118,580",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "120%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,771,000",
"General and administrative Expense": "611,000",
"Intangible Assets": "2,509,000",
"Liabilities, Current": "2,070,000",
"Liabilities, Long Term": "3,264,000",
"Other Assets": "123,000",
"Other Compr. Net Income": "0",
"Other Expenses": "5,320,000",
"Other Liabilities": "298,000",
"Other Net Income": "8,000",
"Other Revenues": "7,707,000",
"Property and equipment": "2,127,000",
"Selling and Marketing Expense": "1,020,000"
},
"output_variables": {
"Assets": "6,530,000",
"Liabilities": "5,632,000",
"Expenses": "6,951,000",
"Revenues": "7,707,000",
"Stockholders Equity": "898,000",
"Net Income": "764,000",
"Comprehensive Net Income": "764,000",
"BaseVar": "20,893,660",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "117%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,221,000",
"General and administrative Expense": "677,000",
"Intangible Assets": "3,318,000",
"Liabilities, Current": "3,282,000",
"Liabilities, Long Term": "3,320,000",
"Other Assets": "524,000",
"Other Compr. Net Income": "220,000",
"Other Expenses": "5,758,000",
"Other Liabilities": "511,000",
"Other Net Income": "-221,000",
"Other Revenues": "8,052,000",
"Property and equipment": "2,260,000",
"Selling and Marketing Expense": "947,000"
},
"output_variables": {
"Assets": "8,323,000",
"Liabilities": "7,113,000",
"Expenses": "7,382,000",
"Revenues": "8,052,000",
"Stockholders Equity": "1,210,000",
"Net Income": "449,000",
"Comprehensive Net Income": "669,000",
"BaseVar": "23,751,750",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "111%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,100,000",
"General and administrative Expense": "573,000",
"Intangible Assets": "3,608,000",
"Liabilities, Current": "2,989,000",
"Liabilities, Long Term": "2,973,000",
"Other Assets": "87,000",
"Other Compr. Net Income": "7,000",
"Other Expenses": "6,037,000",
"Other Liabilities": "548,000",
"Other Net Income": "84,000",
"Other Revenues": "8,268,000",
"Property and equipment": "2,318,000",
"Selling and Marketing Expense": "935,000"
},
"output_variables": {
"Assets": "8,113,000",
"Liabilities": "6,510,000",
"Expenses": "7,545,000",
"Revenues": "8,268,000",
"Stockholders Equity": "1,603,000",
"Net Income": "807,000",
"Comprehensive Net Income": "814,000",
"BaseVar": "23,374,540",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "121%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,092,000",
"General and administrative Expense": "593,000",
"Intangible Assets": "3,549,000",
"Liabilities, Current": "2,806,000",
"Liabilities, Long Term": "3,402,000",
"Other Assets": "101,000",
"Other Compr. Net Income": "-340,000",
"Other Expenses": "5,923,000",
"Other Liabilities": "505,000",
"Other Net Income": "3,000",
"Other Revenues": "8,082,000",
"Property and equipment": "2,347,000",
"Selling and Marketing Expense": "878,000"
},
"output_variables": {
"Assets": "8,089,000",
"Liabilities": "6,713,000",
"Expenses": "7,394,000",
"Revenues": "8,082,000",
"Stockholders Equity": "1,376,000",
"Net Income": "691,000",
"Comprehensive Net Income": "351,000",
"BaseVar": "23,378,190",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "107%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,908,000",
"General and administrative Expense": "641,000",
"Intangible Assets": "3,415,000",
"Liabilities, Current": "2,555,000",
"Liabilities, Long Term": "3,353,000",
"Other Assets": "107,000",
"Other Compr. Net Income": "64,000",
"Other Expenses": "5,868,000",
"Other Liabilities": "396,000",
"Other Net Income": "4,000",
"Other Revenues": "7,961,000",
"Property and equipment": "2,407,000",
"Selling and Marketing Expense": "893,000"
},
"output_variables": {
"Assets": "7,837,000",
"Liabilities": "6,304,000",
"Expenses": "7,402,000",
"Revenues": "7,961,000",
"Stockholders Equity": "1,533,000",
"Net Income": "563,000",
"Comprehensive Net Income": "627,000",
"BaseVar": "22,655,810",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "117%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,900,000",
"General and administrative Expense": "488,000",
"Intangible Assets": "3,233,000",
"Liabilities, Current": "2,395,000",
"Liabilities, Long Term": "3,196,000",
"Other Assets": "139,000",
"Other Compr. Net Income": "51,000",
"Other Expenses": "5,703,000",
"Other Liabilities": "490,000",
"Other Net Income": "5,000",
"Other Revenues": "7,890,000",
"Property and equipment": "2,454,000",
"Selling and Marketing Expense": "817,000"
},
"output_variables": {
"Assets": "7,726,000",
"Liabilities": "6,081,000",
"Expenses": "7,008,000",
"Revenues": "7,890,000",
"Stockholders Equity": "1,645,000",
"Net Income": "887,000",
"Comprehensive Net Income": "938,000",
"BaseVar": "22,007,040",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "127%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,296,000",
"General and administrative Expense": "654,000",
"Intangible Assets": "8,776,000",
"Liabilities, Current": "3,594,000",
"Liabilities, Long Term": "8,567,000",
"Other Assets": "224,000",
"Other Compr. Net Income": "-65,000",
"Other Expenses": "6,872,000",
"Other Liabilities": "995,000",
"Other Net Income": "4,000",
"Other Revenues": "8,685,000",
"Property and equipment": "3,233,000",
"Selling and Marketing Expense": "902,000"
},
"output_variables": {
"Assets": "14,529,000",
"Liabilities": "13,156,000",
"Expenses": "8,428,000",
"Revenues": "8,685,000",
"Stockholders Equity": "1,373,000",
"Net Income": "261,000",
"Comprehensive Net Income": "196,000",
"BaseVar": "31,196,320",
"ECR before LimitedLiability": "13%",
"Economic Capital Ratio": "92%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,385,000",
"General and administrative Expense": "622,000",
"Intangible Assets": "7,336,000",
"Liabilities, Current": "3,075,000",
"Liabilities, Long Term": "5,814,000",
"Other Assets": "283,000",
"Other Compr. Net Income": "188,000",
"Other Expenses": "6,534,000",
"Other Liabilities": "914,000",
"Other Net Income": "1,040,000",
"Other Revenues": "8,691,000",
"Property and equipment": "2,368,000",
"Selling and Marketing Expense": "947,000"
},
"output_variables": {
"Assets": "12,372,000",
"Liabilities": "9,803,000",
"Expenses": "8,103,000",
"Revenues": "8,691,000",
"Stockholders Equity": "2,569,000",
"Net Income": "1,628,000",
"Comprehensive Net Income": "1,816,000",
"BaseVar": "29,289,720",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "131%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.3063569733732694,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000016732.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000016732.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000016732.svg"
},
{
"company_id": "0000063754",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000063754.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000063754.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000063754.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000063754_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000063754_main_keyfigs.svg",
"name": "Mccormick CO INC",
"rank": 25,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Mccormick CO 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 Mccormick CO INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 50% points.The greatest weakness of Mccormick CO INC is the variable Liabilities, reducing the Economic Capital Ratio by 37% points.
The company's Economic Capital Ratio, given in the ranking table, is 130%, being 8.4% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000063754_2021_Mccormick_CO_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Assets, Current": "0.510",
"Assets": "-0.229",
"Liabilities": "-17.6",
"Stockholders Equity": "-12.1",
"ECR before LimitedLiability": "-19.9",
"Intangible Assets": "4.98",
"Property and equipment": "-4.69",
"Other Assets": "-0.411",
"Liabilities, Long Term": "-17.9",
"Other Liabilities": "9.14",
"Liabilities, Current": "-9.41",
"General and administrative Expense": "2.16",
"Expenses": "8.01",
"Revenues": "-2.76",
"Net Income": "6.70",
"Other Expenses": "1.40",
"Selling and Marketing Expense": "4.37",
"Other Revenues": "-2.76",
"Comprehensive Net Income": "6.55",
"Other Net Income": "1.51",
"Economic Capital Ratio": "-18.7"
},
"2011": {
"Property and equipment": "-3.24",
"Assets": "6.86",
"Liabilities": "-31.2",
"Stockholders Equity": "-11.0",
"ECR before LimitedLiability": "-12.9",
"Assets, Current": "-4.28",
"Intangible Assets": "17.5",
"Liabilities, Current": "-13.0",
"Other Liabilities": "12.4",
"Liabilities, Long Term": "-31.4",
"Other Expenses": "4.32",
"Expenses": "20.3",
"Revenues": "-3.31",
"Net Income": "14.8",
"Selling and Marketing Expense": "6.72",
"General and administrative Expense": "8.60",
"Other Revenues": "-3.31",
"Comprehensive Net Income": "14.0",
"Other Net Income": "-1.73",
"Other Compr. Net Income": "-0.735",
"Economic Capital Ratio": "-21.4"
},
"2012": {
"Other Assets": "0.698",
"Assets": "4.06",
"Liabilities": "-19.2",
"Stockholders Equity": "-6.98",
"ECR before LimitedLiability": "-2.45",
"Intangible Assets": "13.7",
"Property and equipment": "-4.64",
"Assets, Current": "-3.44",
"Other Liabilities": "14.3",
"Liabilities, Current": "-14.7",
"Liabilities, Long Term": "-19.9",
"General and administrative Expense": "13.5",
"Expenses": "18.6",
"Revenues": "3.61",
"Net Income": "25.3",
"Other Expenses": "-3.68",
"Selling and Marketing Expense": "8.60",
"Other Revenues": "3.61",
"Comprehensive Net Income": "26.0",
"Other Net Income": "2.47",
"Economic Capital Ratio": "-7.17"
},
"2013": {
"Assets, Current": "-0.847",
"Assets": "4.85",
"Liabilities": "-20.5",
"Stockholders Equity": "-5.42",
"ECR before LimitedLiability": "25.4",
"Other Assets": "-2.26",
"Intangible Assets": "13.0",
"Property and equipment": "-3.12",
"Liabilities, Current": "-9.31",
"Liabilities, Long Term": "-22.9",
"Other Liabilities": "10.8",
"General and administrative Expense": "13.9",
"Expenses": "24.5",
"Revenues": "2.65",
"Net Income": "31.6",
"Selling and Marketing Expense": "9.51",
"Other Expenses": "0.384",
"Other Revenues": "2.65",
"Comprehensive Net Income": "37.3",
"Other Net Income": "3.62",
"Other Compr. Net Income": "4.97",
"Economic Capital Ratio": "0.260"
},
"2014": {
"Assets, Current": "-5.01",
"Assets": "5.60",
"Liabilities": "-19.0",
"Stockholders Equity": "-5.72",
"ECR before LimitedLiability": "59.9",
"Intangible Assets": "17.3",
"Property and equipment": "-3.70",
"Other Liabilities": "12.4",
"Liabilities, Current": "-7.72",
"Liabilities, Long Term": "-24.8",
"Selling and Marketing Expense": "11.9",
"Expenses": "37.0",
"Revenues": "17.8",
"Net Income": "59.8",
"Other Expenses": "9.59",
"General and administrative Expense": "13.3",
"Other Revenues": "17.8",
"Other Net Income": "1.90",
"Comprehensive Net Income": "51.3",
"Other Compr. Net Income": "-7.26",
"Economic Capital Ratio": "3.36"
},
"2015": {
"Other Assets": "0.870",
"Assets": "20.7",
"Liabilities": "-17.1",
"Stockholders Equity": "10.8",
"ECR before LimitedLiability": "57.2",
"Intangible Assets": "25.2",
"Property and equipment": "-4.35",
"Liabilities, Long Term": "-28.3",
"Liabilities, Current": "-3.84",
"Other Liabilities": "13.4",
"General and administrative Expense": "7.63",
"Expenses": "37.7",
"Revenues": "6.46",
"Net Income": "52.1",
"Selling and Marketing Expense": "12.6",
"Other Expenses": "15.3",
"Other Revenues": "6.46",
"Comprehensive Net Income": "51.8",
"Other Net Income": "14.9",
"Other Compr. Net Income": "-6.69",
"Economic Capital Ratio": "4.28"
},
"2016": {
"Intangible Assets": "20.2",
"Assets": "12.0",
"Liabilities": "-9.61",
"Stockholders Equity": "8.21",
"ECR before LimitedLiability": "39.5",
"Property and equipment": "-4.88",
"Assets, Current": "-1.27",
"Other Assets": "0.625",
"Liabilities, Current": "2.20",
"Other Liabilities": "10.4",
"Liabilities, Long Term": "-23.6",
"Expenses": "26.4",
"Revenues": "13.4",
"Net Income": "56.3",
"General and administrative Expense": "15.4",
"Selling and Marketing Expense": "9.53",
"Other Revenues": "13.4",
"Comprehensive Net Income": "51.2",
"Other Net Income": "12.2",
"Other Compr. Net Income": "-4.09",
"Economic Capital Ratio": "4.27"
},
"2017": {
"Assets, Current": "-4.60",
"Assets": "41.5",
"Liabilities": "-62.4",
"Stockholders Equity": "-5.73",
"ECR before LimitedLiability": "-15.8",
"Property and equipment": "-6.37",
"Intangible Assets": "43.1",
"Liabilities, Long Term": "-48.0",
"Other Liabilities": "-5.07",
"Liabilities, Current": "-5.70",
"Selling and Marketing Expense": "5.65",
"Expenses": "41.7",
"Revenues": "-27.5",
"Net Income": "20.2",
"General and administrative Expense": "13.3",
"Other Expenses": "30.0",
"Other Revenues": "-27.5",
"Other Net Income": "2.32",
"Comprehensive Net Income": "23.5",
"Other Compr. Net Income": "2.96",
"Economic Capital Ratio": "-35.2"
},
"2018": {
"Other Assets": "-1.97",
"Assets": "32.6",
"Liabilities": "-45.3",
"Stockholders Equity": "1.84",
"ECR before LimitedLiability": "-18.8",
"Assets, Current": "-5.07",
"Property and equipment": "-3.86",
"Intangible Assets": "52.4",
"Liabilities, Long Term": "-44.6",
"Other Liabilities": "-2.78",
"Liabilities, Current": "2.20",
"Other Expenses": "26.1",
"Expenses": "41.4",
"Revenues": "-18.4",
"Net Income": "14.9",
"General and administrative Expense": "8.96",
"Selling and Marketing Expense": "4.29",
"Other Revenues": "-18.4",
"Other Net Income": "-3.78",
"Comprehensive Net Income": "14.6",
"Economic Capital Ratio": "-22.0"
},
"2019": {
"Assets, Current": "-6.25",
"Assets": "26.3",
"Liabilities": "-51.5",
"Stockholders Equity": "-7.73",
"ECR before LimitedLiability": "-7.23",
"Intangible Assets": "49.8",
"Property and equipment": "-3.62",
"Other Assets": "-6.81",
"Liabilities, Current": "-8.36",
"Liabilities, Long Term": "-41.0",
"Other Expenses": "26.2",
"Expenses": "42.0",
"Revenues": "-18.6",
"Net Income": "21.1",
"General and administrative Expense": "9.16",
"Selling and Marketing Expense": "4.49",
"Other Revenues": "-18.6",
"Other Net Income": "1.51",
"Comprehensive Net Income": "16.5",
"Other Compr. Net Income": "-4.08",
"Economic Capital Ratio": "-19.6"
},
"2020": {
"Assets, Current": "-4.98",
"Assets": "33.9",
"Liabilities": "-37.1",
"Stockholders Equity": "7.38",
"ECR before LimitedLiability": "3.96",
"Property and equipment": "-3.94",
"Intangible Assets": "50.3",
"Other Assets": "1.32",
"Liabilities, Long Term": "-30.3",
"Other Liabilities": "-1.21",
"Liabilities, Current": "-4.59",
"Selling and Marketing Expense": "3.62",
"Expenses": "41.2",
"Revenues": "-16.3",
"Net Income": "21.8",
"General and administrative Expense": "8.34",
"Other Expenses": "27.3",
"Other Revenues": "-16.3",
"Comprehensive Net Income": "23.1",
"Other Compr. Net Income": "1.19",
"Economic Capital Ratio": "-8.40"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000063754_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "1,015,900",
"General and administrative Expense": "0",
"Intangible Assets": "1,649,900",
"Liabilities, Current": "834,800",
"Liabilities, Long Term": "1,122,200",
"Other Assets": "265,900",
"Other Compr. Net Income": "0",
"Other Expenses": "2,994,300",
"Other Liabilities": "0",
"Other Net Income": "27,700",
"Other Revenues": "3,336,800",
"Property and equipment": "488,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "3,419,700",
"Liabilities": "1,957,000",
"Expenses": "2,994,300",
"Revenues": "3,336,800",
"Stockholders Equity": "1,462,700",
"Net Income": "370,200",
"Comprehensive Net Income": "370,200",
"BaseVar": "9,110,738",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "151%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,222,900",
"General and administrative Expense": "0",
"Intangible Assets": "2,044,200",
"Liabilities, Current": "993,300",
"Liabilities, Long Term": "1,476,000",
"Other Assets": "297,600",
"Other Compr. Net Income": "0",
"Other Expenses": "3,351,100",
"Other Liabilities": "0",
"Other Net Income": "27,700",
"Other Revenues": "3,697,600",
"Property and equipment": "523,100",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "4,087,800",
"Liabilities": "2,469,300",
"Expenses": "3,351,100",
"Revenues": "3,697,600",
"Stockholders Equity": "1,618,500",
"Net Income": "374,200",
"Comprehensive Net Income": "374,200",
"BaseVar": "10,425,714",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "144%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,285,400",
"General and administrative Expense": "0",
"Intangible Assets": "2,018,800",
"Liabilities, Current": "1,187,600",
"Liabilities, Long Term": "1,277,600",
"Other Assets": "313,900",
"Other Compr. Net Income": "0",
"Other Expenses": "3,630,300",
"Other Liabilities": "0",
"Other Net Income": "23,900",
"Other Revenues": "4,014,200",
"Property and equipment": "547,300",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "4,165,400",
"Liabilities": "2,465,200",
"Expenses": "3,630,300",
"Revenues": "4,014,200",
"Stockholders Equity": "1,700,200",
"Net Income": "407,800",
"Comprehensive Net Income": "407,800",
"BaseVar": "11,060,384",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "147%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,370,200",
"General and administrative Expense": "0",
"Intangible Assets": "2,131,900",
"Liabilities, Current": "1,063,100",
"Liabilities, Long Term": "1,438,900",
"Other Assets": "371,000",
"Other Compr. Net Income": "158,100",
"Other Expenses": "3,744,500",
"Other Liabilities": "0",
"Other Net Income": "10,100",
"Other Revenues": "4,123,400",
"Property and equipment": "576,600",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "4,449,700",
"Liabilities": "2,502,000",
"Expenses": "3,744,500",
"Revenues": "4,123,400",
"Stockholders Equity": "1,947,700",
"Net Income": "389,000",
"Comprehensive Net Income": "547,100",
"BaseVar": "11,592,311",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "155%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,416,200",
"General and administrative Expense": "0",
"Intangible Assets": "2,053,000",
"Liabilities, Current": "1,122,000",
"Liabilities, Long Term": "1,482,900",
"Other Assets": "342,400",
"Other Compr. Net Income": "-183,700",
"Other Expenses": "3,835,800",
"Other Liabilities": "0",
"Other Net Income": "30,500",
"Other Revenues": "4,243,200",
"Property and equipment": "602,700",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "4,414,300",
"Liabilities": "2,604,900",
"Expenses": "3,835,800",
"Revenues": "4,243,200",
"Stockholders Equity": "1,809,400",
"Net Income": "437,900",
"Comprehensive Net Income": "254,200",
"BaseVar": "11,885,732",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "139%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,406,500",
"General and administrative Expense": "0",
"Intangible Assets": "2,131,400",
"Liabilities, Current": "1,240,200",
"Liabilities, Long Term": "1,580,700",
"Other Assets": "351,500",
"Other Compr. Net Income": "-220,600",
"Other Expenses": "3,932,500",
"Other Liabilities": "0",
"Other Net Income": "37,800",
"Other Revenues": "4,296,300",
"Property and equipment": "618,400",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "4,507,800",
"Liabilities": "2,820,900",
"Expenses": "3,932,500",
"Revenues": "4,296,300",
"Stockholders Equity": "1,686,900",
"Net Income": "401,600",
"Comprehensive Net Income": "181,000",
"BaseVar": "12,236,422",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "131%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,421,800",
"General and administrative Expense": "0",
"Intangible Assets": "2,196,300",
"Liabilities, Current": "1,422,700",
"Liabilities, Long Term": "1,575,100",
"Other Assets": "348,400",
"Other Compr. Net Income": "-111,400",
"Other Expenses": "3,979,500",
"Other Liabilities": "0",
"Other Net Income": "40,300",
"Other Revenues": "4,411,500",
"Property and equipment": "669,400",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "4,635,900",
"Liabilities": "2,997,800",
"Expenses": "3,979,500",
"Revenues": "4,411,500",
"Stockholders Equity": "1,638,100",
"Net Income": "472,300",
"Comprehensive Net Income": "360,900",
"BaseVar": "12,444,977",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "136%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,617,000",
"General and administrative Expense": "0",
"Intangible Assets": "7,561,200",
"Liabilities, Current": "1,947,300",
"Liabilities, Long Term": "4,773,100",
"Other Assets": "398,500",
"Other Compr. Net Income": "236,100",
"Other Expenses": "4,394,100",
"Other Liabilities": "1,094,500",
"Other Net Income": "37,400",
"Other Revenues": "4,834,100",
"Property and equipment": "809,100",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "10,385,800",
"Liabilities": "7,814,900",
"Expenses": "4,394,100",
"Revenues": "4,834,100",
"Stockholders Equity": "2,570,900",
"Net Income": "477,400",
"Comprehensive Net Income": "713,500",
"BaseVar": "18,697,067",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "121%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,479,900",
"General and administrative Expense": "0",
"Intangible Assets": "7,401,200",
"Liabilities, Current": "2,001,700",
"Liabilities, Long Term": "4,366,000",
"Other Assets": "390,200",
"Other Compr. Net Income": "-58,800",
"Other Expenses": "4,522,900",
"Other Liabilities": "706,500",
"Other Net Income": "47,400",
"Other Revenues": "5,408,900",
"Property and equipment": "985,100",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "10,256,400",
"Liabilities": "7,074,200",
"Expenses": "4,522,900",
"Revenues": "5,408,900",
"Stockholders Equity": "3,182,200",
"Net Income": "933,400",
"Comprehensive Net Income": "874,600",
"BaseVar": "18,803,680",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "132%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,550,200",
"General and administrative Expense": "0",
"Intangible Assets": "7,352,200",
"Liabilities, Current": "2,154,400",
"Liabilities, Long Term": "4,053,400",
"Other Assets": "507,100",
"Other Compr. Net Income": "-139,100",
"Other Expenses": "4,712,300",
"Other Liabilities": "697,600",
"Other Net Income": "67,600",
"Other Revenues": "5,347,400",
"Property and equipment": "952,600",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "10,362,100",
"Liabilities": "6,905,400",
"Expenses": "4,712,300",
"Revenues": "5,347,400",
"Stockholders Equity": "3,456,700",
"Net Income": "702,700",
"Comprehensive Net Income": "563,600",
"BaseVar": "19,002,814",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "129%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,083,600",
"General and administrative Expense": "0",
"Intangible Assets": "8,225,700",
"Liabilities, Current": "3,046,500",
"Liabilities, Long Term": "4,376,000",
"Other Assets": "752,000",
"Other Compr. Net Income": "30,800",
"Other Expenses": "4,912,300",
"Other Liabilities": "727,200",
"Other Net Income": "58,400",
"Other Revenues": "5,601,300",
"Property and equipment": "1,028,400",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "12,089,700",
"Liabilities": "8,149,700",
"Expenses": "4,912,300",
"Revenues": "5,601,300",
"Stockholders Equity": "3,940,000",
"Net Income": "747,400",
"Comprehensive Net Income": "778,200",
"BaseVar": "20,828,528",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "130%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 1.2984594863084982,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000063754.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000063754.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000063754.svg"
},
{
"company_id": "0000023217",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000023217.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000023217.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000023217.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000023217_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000023217_main_keyfigs.svg",
"name": "Conagra Brands INC",
"rank": 26,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0000023217.svg",
"report_text": "The relative strengths and weaknesses of Conagra Brands 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 Conagra Brands INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 49% points.The greatest weakness of Conagra Brands INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 51% points.
The company's Economic Capital Ratio, given in the ranking table, is 129%, being 9.7% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000023217_2021_Conagra_Brands_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Assets, Current": "2.34",
"Assets": "-3.88",
"Liabilities": "-14.9",
"Stockholders Equity": "-16.3",
"ECR before LimitedLiability": "-32.6",
"Intangible Assets": "-3.01",
"Property and equipment": "-1.44",
"Other Assets": "-1.72",
"Liabilities, Long Term": "10.6",
"Other Liabilities": "-29.0",
"Liabilities, Current": "1.62",
"General and administrative Expense": "2.41",
"Expenses": "1.34",
"Revenues": "-4.22",
"Net Income": "-2.84",
"Other Expenses": "-5.79",
"Selling and Marketing Expense": "4.87",
"Other Revenues": "-4.22",
"Comprehensive Net Income": "-5.90",
"Other Compr. Net Income": "-3.10",
"Economic Capital Ratio": "-31.5"
},
"2011": {
"Property and equipment": "1.71",
"Assets": "-1.54",
"Liabilities": "-21.0",
"Stockholders Equity": "-16.5",
"ECR before LimitedLiability": "-13.7",
"Assets, Current": "-4.92",
"Other Assets": "-3.68",
"Intangible Assets": "6.28",
"Liabilities, Current": "-2.43",
"Other Liabilities": "-19.7",
"Liabilities, Long Term": "1.24",
"Other Expenses": "-8.65",
"Expenses": "8.74",
"Revenues": "5.03",
"Net Income": "10.6",
"Selling and Marketing Expense": "7.78",
"General and administrative Expense": "9.97",
"Other Revenues": "5.03",
"Comprehensive Net Income": "10.7",
"Other Net Income": "-3.19",
"Economic Capital Ratio": "-22.3"
},
"2012": {
"Other Assets": "-3.72",
"Assets": "-7.51",
"Liabilities": "-8.75",
"Stockholders Equity": "-17.3",
"ECR before LimitedLiability": "-18.4",
"Intangible Assets": "9.08",
"Assets, Current": "-10.3",
"Other Liabilities": "-16.0",
"Liabilities, Current": "2.21",
"Liabilities, Long Term": "4.61",
"General and administrative Expense": "17.3",
"Expenses": "3.19",
"Revenues": "9.99",
"Net Income": "16.1",
"Other Expenses": "-22.9",
"Selling and Marketing Expense": "11.0",
"Other Revenues": "9.99",
"Comprehensive Net Income": "12.9",
"Other Net Income": "2.57",
"Other Compr. Net Income": "-2.91",
"Economic Capital Ratio": "-23.1"
},
"2013": {
"Assets, Current": "-6.05",
"Assets": "15.9",
"Liabilities": "-48.6",
"Stockholders Equity": "-18.1",
"ECR before LimitedLiability": "-12.0",
"Other Assets": "-7.08",
"Intangible Assets": "36.1",
"Property and equipment": "0.976",
"Liabilities, Current": "-1.31",
"Liabilities, Long Term": "1.88",
"Other Liabilities": "-49.3",
"General and administrative Expense": "13.6",
"Expenses": "36.7",
"Revenues": "-13.4",
"Net Income": "21.8",
"Selling and Marketing Expense": "9.27",
"Other Expenses": "11.8",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "21.0",
"Other Net Income": "0.806",
"Economic Capital Ratio": "-37.2"
},
"2014": {
"Assets, Current": "-11.6",
"Assets": "13.7",
"Liabilities": "-40.5",
"Stockholders Equity": "-15.8",
"ECR before LimitedLiability": "35.4",
"Intangible Assets": "35.4",
"Other Assets": "-4.01",
"Other Liabilities": "-49.8",
"Liabilities, Current": "5.63",
"Liabilities, Long Term": "1.75",
"Selling and Marketing Expense": "11.5",
"Expenses": "35.4",
"Revenues": "1.75",
"Net Income": "35.4",
"Other Expenses": "12.4",
"General and administrative Expense": "12.9",
"Other Revenues": "1.75",
"Other Net Income": "-1.57",
"Comprehensive Net Income": "35.4",
"Other Compr. Net Income": "1.10",
"Economic Capital Ratio": "-21.1"
},
"2015": {
"Other Assets": "24.7",
"Assets": "25.6",
"Liabilities": "-42.6",
"Stockholders Equity": "4.07",
"ECR before LimitedLiability": "30.1",
"Assets, Current": "-4.41",
"Intangible Assets": "17.9",
"Property and equipment": "-1.47",
"Liabilities, Long Term": "1.59",
"Liabilities, Current": "1.98",
"Other Liabilities": "-47.1",
"General and administrative Expense": "6.82",
"Expenses": "26.7",
"Revenues": "-17.5",
"Net Income": "24.8",
"Selling and Marketing Expense": "11.3",
"Other Expenses": "25.0",
"Other Revenues": "-17.5",
"Comprehensive Net Income": "24.8",
"Other Net Income": "-3.06",
"Economic Capital Ratio": "-22.8"
},
"2016": {
"Intangible Assets": "21.6",
"Assets": "22.1",
"Liabilities": "-32.3",
"Stockholders Equity": "6.72",
"ECR before LimitedLiability": "4.70",
"Property and equipment": "-5.25",
"Assets, Current": "-0.189",
"Other Assets": "15.4",
"Liabilities, Current": "9.49",
"Other Liabilities": "-43.4",
"Liabilities, Long Term": "-0.403",
"Other Expenses": "20.5",
"Expenses": "22.6",
"Revenues": "-16.9",
"Net Income": "18.5",
"General and administrative Expense": "14.4",
"Selling and Marketing Expense": "8.93",
"Other Revenues": "-16.9",
"Comprehensive Net Income": "18.5",
"Other Net Income": "-6.74",
"Economic Capital Ratio": "-30.6"
},
"2017": {
"Assets, Current": "-4.86",
"Assets": "16.3",
"Liabilities": "-28.5",
"Stockholders Equity": "1.09",
"ECR before LimitedLiability": "5.07",
"Property and equipment": "-3.14",
"Intangible Assets": "26.7",
"Other Assets": "1.94",
"Liabilities, Long Term": "-2.41",
"Other Liabilities": "-27.3",
"Liabilities, Current": "1.36",
"Selling and Marketing Expense": "7.21",
"Expenses": "29.7",
"Revenues": "-3.80",
"Net Income": "27.2",
"General and administrative Expense": "17.1",
"Other Expenses": "4.25",
"Other Revenues": "-3.80",
"Other Net Income": "1.65",
"Comprehensive Net Income": "27.5",
"Economic Capital Ratio": "-14.3"
},
"2018": {
"Other Assets": "1.42",
"Assets": "13.4",
"Liabilities": "-24.7",
"ECR before LimitedLiability": "-11.5",
"Assets, Current": "-5.50",
"Property and equipment": "-2.50",
"Intangible Assets": "23.9",
"Liabilities, Long Term": "3.95",
"Other Liabilities": "-35.7",
"Liabilities, Current": "5.28",
"Other Expenses": "6.43",
"Expenses": "23.9",
"Net Income": "11.6",
"General and administrative Expense": "11.2",
"Selling and Marketing Expense": "5.36",
"Other Revenues": "-4.54",
"Revenues": "-4.54",
"Other Net Income": "-6.58",
"Comprehensive Net Income": "14.8",
"Other Compr. Net Income": "3.02",
"Economic Capital Ratio": "-14.7"
},
"2019": {
"Assets, Current": "-6.94",
"Assets": "37.0",
"Liabilities": "-55.7",
"Stockholders Equity": "-3.96",
"ECR before LimitedLiability": "-11.6",
"Intangible Assets": "46.6",
"Property and equipment": "-1.93",
"Other Assets": "-6.01",
"Liabilities, Current": "4.25",
"Other Liabilities": "-62.0",
"Other Expenses": "30.9",
"Expenses": "45.0",
"Revenues": "-24.6",
"Net Income": "12.9",
"General and administrative Expense": "8.52",
"Selling and Marketing Expense": "4.18",
"Other Revenues": "-24.6",
"Other Net Income": "-2.57",
"Comprehensive Net Income": "11.4",
"Other Compr. Net Income": "-1.42",
"Economic Capital Ratio": "-23.9"
},
"2020": {
"Assets, Current": "-8.51",
"Assets": "32.1",
"Liabilities": "-30.9",
"Stockholders Equity": "9.85",
"ECR before LimitedLiability": "2.69",
"Property and equipment": "-2.96",
"Intangible Assets": "49.1",
"Other Assets": "1.25",
"Liabilities, Long Term": "5.87",
"Other Liabilities": "-50.5",
"Liabilities, Current": "9.58",
"Selling and Marketing Expense": "3.84",
"Expenses": "39.6",
"Revenues": "-14.5",
"Net Income": "17.5",
"General and administrative Expense": "8.87",
"Other Expenses": "25.0",
"Other Revenues": "-14.5",
"Comprehensive Net Income": "18.3",
"Other Net Income": "-4.24",
"Economic Capital Ratio": "-9.67"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000023217_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "3,960,100",
"General and administrative Expense": "0",
"Intangible Assets": "4,424,700",
"Liabilities, Current": "2,036,200",
"Liabilities, Long Term": "1,541,300",
"Other Assets": "750,800",
"Other Compr. Net Income": "-179,100",
"Other Expenses": "11,294,400",
"Other Liabilities": "3,231,600",
"Other Net Income": "2,800",
"Other Revenues": "12,014,900",
"Property and equipment": "2,602,400",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "11,738,000",
"Liabilities": "6,809,100",
"Expenses": "11,294,400",
"Revenues": "12,014,900",
"Stockholders Equity": "4,928,900",
"Net Income": "723,300",
"Comprehensive Net Income": "544,200",
"BaseVar": "32,999,662",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "139%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "3,899,300",
"General and administrative Expense": "0",
"Intangible Assets": "4,545,700",
"Liabilities, Current": "2,125,600",
"Liabilities, Long Term": "1,736,100",
"Other Assets": "293,600",
"Other Compr. Net Income": "60,200",
"Other Expenses": "11,498,600",
"Other Liabilities": "2,870,300",
"Other Net Income": "14,900",
"Other Revenues": "12,303,100",
"Property and equipment": "2,670,100",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "11,408,700",
"Liabilities": "6,732,000",
"Expenses": "11,498,600",
"Revenues": "12,303,100",
"Stockholders Equity": "4,676,700",
"Net Income": "819,400",
"Comprehensive Net Income": "879,600",
"BaseVar": "33,185,918",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "143%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,218,800",
"General and administrative Expense": "0",
"Intangible Assets": "5,206,900",
"Liabilities, Current": "2,225,200",
"Liabilities, Long Term": "1,822,100",
"Other Assets": "274,300",
"Other Compr. Net Income": "-214,400",
"Other Expenses": "12,938,500",
"Other Liabilities": "2,858,600",
"Other Net Income": "45,000",
"Other Revenues": "13,367,900",
"Property and equipment": "2,741,900",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "11,441,900",
"Liabilities": "6,905,900",
"Expenses": "12,938,500",
"Revenues": "13,367,900",
"Stockholders Equity": "4,536,000",
"Net Income": "474,400",
"Comprehensive Net Income": "260,000",
"BaseVar": "36,005,358",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "131%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "4,379,800",
"General and administrative Expense": "0",
"Intangible Assets": "11,830,300",
"Liabilities, Current": "3,401,300",
"Liabilities, Long Term": "2,754,000",
"Other Assets": "437,600",
"Other Compr. Net Income": "90,800",
"Other Expenses": "14,401,700",
"Other Liabilities": "8,887,000",
"Other Net Income": "-238,800",
"Other Revenues": "15,426,600",
"Property and equipment": "3,757,600",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "20,405,300",
"Liabilities": "15,042,300",
"Expenses": "14,401,700",
"Revenues": "15,426,600",
"Stockholders Equity": "5,363,000",
"Net Income": "786,100",
"Comprehensive Net Income": "876,900",
"BaseVar": "48,183,279",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "118%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "4,230,800",
"General and administrative Expense": "0",
"Intangible Assets": "11,033,400",
"Liabilities, Current": "2,642,400",
"Liabilities, Long Term": "2,599,400",
"Other Assets": "419,300",
"Other Compr. Net Income": "49,800",
"Other Expenses": "15,323,000",
"Other Liabilities": "8,722,500",
"Other Net Income": "-205,500",
"Other Revenues": "15,843,600",
"Property and equipment": "3,636,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "19,319,500",
"Liabilities": "13,964,300",
"Expenses": "15,323,000",
"Revenues": "15,843,600",
"Stockholders Equity": "5,355,200",
"Net Income": "315,100",
"Comprehensive Net Income": "364,900",
"BaseVar": "48,378,019",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "115%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "3,563,300",
"General and administrative Expense": "0",
"Intangible Assets": "5,817,100",
"Liabilities, Current": "3,310,100",
"Liabilities, Long Term": "1,915,900",
"Other Assets": "5,412,800",
"Other Compr. Net Income": "-207,000",
"Other Expenses": "10,968,800",
"Other Liabilities": "7,601,800",
"Other Net Income": "-1,209,000",
"Other Revenues": "11,937,000",
"Property and equipment": "2,644,600",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "17,437,800",
"Liabilities": "12,827,800",
"Expenses": "10,968,800",
"Revenues": "11,937,000",
"Stockholders Equity": "4,610,000",
"Net Income": "-240,800",
"Comprehensive Net Income": "-447,800",
"BaseVar": "39,697,818",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "104%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,576,700",
"General and administrative Expense": "0",
"Intangible Assets": "5,542,200",
"Liabilities, Current": "2,532,400",
"Liabilities, Long Term": "1,875,700",
"Other Assets": "2,573,900",
"Other Compr. Net Income": "-26,100",
"Other Expenses": "8,305,900",
"Other Liabilities": "5,187,700",
"Other Net Income": "-1,024,100",
"Other Revenues": "8,664,100",
"Property and equipment": "1,697,800",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "13,390,600",
"Liabilities": "9,595,800",
"Expenses": "8,305,900",
"Revenues": "8,664,100",
"Stockholders Equity": "3,794,800",
"Net Income": "-665,900",
"Comprehensive Net Income": "-692,000",
"BaseVar": "29,693,602",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "101%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,013,200",
"General and administrative Expense": "0",
"Intangible Assets": "5,519,000",
"Liabilities, Current": "1,720,500",
"Liabilities, Long Term": "1,528,800",
"Other Assets": "931,000",
"Other Compr. Net Income": "109,300",
"Other Expenses": "7,156,600",
"Other Liabilities": "2,769,200",
"Other Net Income": "-22,300",
"Other Revenues": "7,826,900",
"Property and equipment": "1,633,100",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "10,096,300",
"Liabilities": "6,018,500",
"Expenses": "7,156,600",
"Revenues": "7,826,900",
"Stockholders Equity": "4,077,800",
"Net Income": "648,000",
"Comprehensive Net Income": "757,300",
"BaseVar": "23,323,651",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "142%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,938,900",
"General and administrative Expense": "0",
"Intangible Assets": "5,770,200",
"Liabilities, Current": "2,336,200",
"Liabilities, Long Term": "1,060,800",
"Other Assets": "1,090,900",
"Other Compr. Net Income": "117,100",
"Other Expenses": "7,079,400",
"Other Liabilities": "3,235,900",
"Other Net Income": "-47,100",
"Other Revenues": "7,938,300",
"Property and equipment": "1,589,500",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "10,389,500",
"Liabilities": "6,632,900",
"Expenses": "7,079,400",
"Revenues": "7,938,300",
"Stockholders Equity": "3,756,600",
"Net Income": "811,800",
"Comprehensive Net Income": "928,900",
"BaseVar": "23,844,919",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "139%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,733,800",
"General and administrative Expense": "0",
"Intangible Assets": "15,974,700",
"Liabilities, Current": "2,142,600",
"Liabilities, Long Term": "1,951,800",
"Other Assets": "1,177,900",
"Other Compr. Net Income": "700",
"Other Expenses": "8,542,500",
"Other Liabilities": "10,655,700",
"Other Net Income": "-317,500",
"Other Revenues": "9,538,400",
"Property and equipment": "2,327,400",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "22,213,800",
"Liabilities": "14,750,100",
"Expenses": "8,542,500",
"Revenues": "9,538,400",
"Stockholders Equity": "7,463,700",
"Net Income": "678,400",
"Comprehensive Net Income": "679,100",
"BaseVar": "37,065,041",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "125%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,885,900",
"General and administrative Expense": "0",
"Intangible Assets": "15,663,900",
"Liabilities, Current": "3,287,400",
"Liabilities, Long Term": "2,165,100",
"Other Assets": "1,388,800",
"Other Compr. Net Income": "-1,000",
"Other Expenses": "9,798,700",
"Other Liabilities": "8,900,800",
"Other Net Income": "-413,900",
"Other Revenues": "11,054,400",
"Property and equipment": "2,365,400",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "22,304,000",
"Liabilities": "14,353,300",
"Expenses": "9,798,700",
"Revenues": "11,054,400",
"Stockholders Equity": "7,950,700",
"Net Income": "841,800",
"Comprehensive Net Income": "840,800",
"BaseVar": "39,809,330",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "129%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 1.2857499586774184,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000023217.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000023217.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000023217.svg"
},
{
"company_id": "0000040704",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000040704.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000040704.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000040704.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000040704_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000040704_main_keyfigs.svg",
"name": "General Mills INC",
"rank": 27,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0000040704.svg",
"report_text": "The relative strengths and weaknesses of General Mills 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 General Mills INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 45% points.The greatest weakness of General Mills INC is the variable Liabilities, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 125%, being 14% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000040704_2021_General_Mills_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Assets, Current": "-4.39",
"Assets": "6.03",
"Liabilities": "-37.4",
"Stockholders Equity": "-17.7",
"ECR before LimitedLiability": "-37.9",
"Intangible Assets": "18.0",
"Property and equipment": "-2.28",
"Other Assets": "-2.33",
"Liabilities, Long Term": "-31.6",
"Other Liabilities": "1.78",
"Liabilities, Current": "-6.66",
"General and administrative Expense": "2.01",
"Expenses": "18.2",
"Revenues": "-14.2",
"Net Income": "3.90",
"Other Expenses": "11.7",
"Selling and Marketing Expense": "4.06",
"Other Revenues": "-14.2",
"Comprehensive Net Income": "3.76",
"Other Net Income": "1.10",
"Economic Capital Ratio": "-36.7"
},
"2011": {
"Property and equipment": "0.759",
"Assets": "12.9",
"Liabilities": "-41.7",
"Stockholders Equity": "-11.0",
"ECR before LimitedLiability": "-17.4",
"Assets, Current": "-7.84",
"Other Assets": "-1.49",
"Intangible Assets": "27.3",
"Liabilities, Current": "-7.87",
"Other Liabilities": "3.66",
"Liabilities, Long Term": "-36.6",
"Other Expenses": "13.2",
"Expenses": "28.5",
"Revenues": "-9.44",
"Net Income": "15.9",
"Selling and Marketing Expense": "6.15",
"General and administrative Expense": "7.87",
"Other Revenues": "-9.44",
"Comprehensive Net Income": "15.2",
"Other Net Income": "-1.66",
"Economic Capital Ratio": "-26.0"
},
"2012": {
"Assets": "13.8",
"Liabilities": "-31.6",
"Stockholders Equity": "-6.50",
"ECR before LimitedLiability": "-19.0",
"Intangible Assets": "36.0",
"Property and equipment": "-1.29",
"Assets, Current": "-10.2",
"Other Liabilities": "5.67",
"Liabilities, Current": "-2.92",
"Liabilities, Long Term": "-35.0",
"General and administrative Expense": "12.8",
"Expenses": "31.2",
"Net Income": "20.9",
"Other Expenses": "8.83",
"Selling and Marketing Expense": "8.12",
"Other Revenues": "-10.7",
"Revenues": "-10.7",
"Comprehensive Net Income": "14.2",
"Other Compr. Net Income": "-6.11",
"Other Net Income": "1.94",
"Economic Capital Ratio": "-23.7"
},
"2013": {
"Assets, Current": "-6.15",
"Assets": "13.7",
"Liabilities": "-37.7",
"Stockholders Equity": "-8.27",
"ECR before LimitedLiability": "8.55",
"Other Assets": "-4.75",
"Intangible Assets": "32.3",
"Liabilities, Current": "-10.4",
"Liabilities, Long Term": "-27.3",
"Other Liabilities": "1.57",
"General and administrative Expense": "12.8",
"Expenses": "33.0",
"Revenues": "-6.15",
"Net Income": "29.8",
"Selling and Marketing Expense": "8.75",
"Other Expenses": "9.77",
"Other Revenues": "-6.15",
"Comprehensive Net Income": "29.6",
"Other Net Income": "3.46",
"Other Compr. Net Income": "-0.119",
"Economic Capital Ratio": "-16.6"
},
"2014": {
"Assets, Current": "-9.34",
"Assets": "15.9",
"Liabilities": "-36.7",
"Stockholders Equity": "-5.75",
"ECR before LimitedLiability": "57.5",
"Intangible Assets": "34.9",
"Other Assets": "-1.07",
"Other Liabilities": "1.48",
"Liabilities, Current": "-8.28",
"Liabilities, Long Term": "-28.7",
"Selling and Marketing Expense": "9.98",
"Expenses": "42.4",
"Revenues": "3.43",
"Net Income": "48.4",
"Other Expenses": "18.5",
"General and administrative Expense": "11.2",
"Other Revenues": "3.43",
"Other Net Income": "1.44",
"Comprehensive Net Income": "51.6",
"Other Compr. Net Income": "2.50",
"Economic Capital Ratio": "0.982"
},
"2015": {
"Other Assets": "-1.99",
"Assets": "33.1",
"Liabilities": "-34.7",
"Stockholders Equity": "3.64",
"ECR before LimitedLiability": "40.0",
"Assets, Current": "-8.48",
"Intangible Assets": "35.4",
"Property and equipment": "-0.807",
"Liabilities, Long Term": "-39.4",
"Other Liabilities": "3.79",
"General and administrative Expense": "7.19",
"Expenses": "34.8",
"Revenues": "-7.03",
"Net Income": "35.2",
"Selling and Marketing Expense": "11.9",
"Other Expenses": "24.4",
"Other Revenues": "-7.03",
"Comprehensive Net Income": "34.7",
"Other Net Income": "13.2",
"Other Compr. Net Income": "-6.59",
"Economic Capital Ratio": "-13.0"
},
"2016": {
"Intangible Assets": "45.0",
"Assets": "24.5",
"Liabilities": "-28.0",
"Stockholders Equity": "4.56",
"ECR before LimitedLiability": "28.2",
"Property and equipment": "-1.56",
"Assets, Current": "-7.34",
"Other Assets": "-1.74",
"Liabilities, Current": "6.50",
"Liabilities, Long Term": "-37.0",
"Other Expenses": "12.3",
"Expenses": "36.5",
"Revenues": "-2.28",
"Net Income": "45.0",
"General and administrative Expense": "13.6",
"Selling and Marketing Expense": "8.47",
"Other Revenues": "-2.28",
"Comprehensive Net Income": "43.9",
"Other Net Income": "11.5",
"Other Compr. Net Income": "-2.63",
"Economic Capital Ratio": "-7.08"
},
"2017": {
"Assets, Current": "-5.96",
"Assets": "20.0",
"Liabilities": "-48.5",
"Stockholders Equity": "-12.0",
"ECR before LimitedLiability": "-10.2",
"Property and equipment": "-2.74",
"Intangible Assets": "38.7",
"Other Assets": "-1.81",
"Liabilities, Long Term": "-38.4",
"Liabilities, Current": "-8.32",
"Selling and Marketing Expense": "6.96",
"Expenses": "40.2",
"Revenues": "-11.3",
"Net Income": "29.5",
"General and administrative Expense": "16.5",
"Other Expenses": "14.3",
"Other Revenues": "-11.3",
"Other Net Income": "2.62",
"Comprehensive Net Income": "30.7",
"Other Compr. Net Income": "1.05",
"Economic Capital Ratio": "-29.6"
},
"2018": {
"Other Assets": "-2.77",
"Assets": "34.6",
"Liabilities": "-53.4",
"Stockholders Equity": "-5.64",
"ECR before LimitedLiability": "-29.8",
"Assets, Current": "-6.46",
"Property and equipment": "-1.79",
"Intangible Assets": "41.9",
"Liabilities, Long Term": "-46.8",
"Other Liabilities": "-2.18",
"Liabilities, Current": "-2.91",
"Other Expenses": "26.9",
"Expenses": "41.3",
"Revenues": "-22.3",
"Net Income": "11.0",
"General and administrative Expense": "9.20",
"Selling and Marketing Expense": "4.40",
"Other Revenues": "-22.3",
"Other Net Income": "-4.23",
"Comprehensive Net Income": "12.5",
"Economic Capital Ratio": "-33.0"
},
"2019": {
"Assets, Current": "-8.51",
"Assets": "22.6",
"Liabilities": "-56.9",
"Stockholders Equity": "-16.9",
"ECR before LimitedLiability": "-16.5",
"Intangible Assets": "41.2",
"Property and equipment": "-2.04",
"Other Assets": "-9.10",
"Liabilities, Current": "-10.4",
"Other Liabilities": "0.585",
"Liabilities, Long Term": "-44.5",
"Other Expenses": "24.1",
"Expenses": "40.1",
"Revenues": "-17.9",
"Net Income": "19.8",
"General and administrative Expense": "9.81",
"Selling and Marketing Expense": "4.81",
"Other Revenues": "-17.9",
"Comprehensive Net Income": "16.4",
"Other Compr. Net Income": "-3.09",
"Economic Capital Ratio": "-28.9"
},
"2020": {
"Assets, Current": "-7.81",
"Assets": "24.0",
"Liabilities": "-33.6",
"Stockholders Equity": "0.163",
"ECR before LimitedLiability": "-1.24",
"Property and equipment": "-3.27",
"Intangible Assets": "45.1",
"Other Assets": "-1.12",
"Liabilities, Long Term": "-33.0",
"Other Liabilities": "-0.721",
"Liabilities, Current": "0.232",
"Selling and Marketing Expense": "4.13",
"Expenses": "37.7",
"Revenues": "-10.2",
"Net Income": "25.4",
"General and administrative Expense": "9.53",
"Other Expenses": "22.2",
"Other Revenues": "-10.2",
"Comprehensive Net Income": "24.0",
"Other Compr. Net Income": "-1.18",
"Economic Capital Ratio": "-13.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000040704_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "3,480,000",
"General and administrative Expense": "0",
"Intangible Assets": "10,307,800",
"Liabilities, Current": "3,769,100",
"Liabilities, Long Term": "7,387,200",
"Other Assets": "763,400",
"Other Compr. Net Income": "0",
"Other Expenses": "13,202,300",
"Other Liabilities": "874,600",
"Other Net Income": "101,700",
"Other Revenues": "14,635,600",
"Property and equipment": "3,127,700",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "17,678,900",
"Liabilities": "12,030,900",
"Expenses": "13,202,300",
"Revenues": "14,635,600",
"Stockholders Equity": "5,648,000",
"Net Income": "1,535,000",
"Comprehensive Net Income": "1,535,000",
"BaseVar": "43,073,896",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "133%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "3,902,000",
"General and administrative Expense": "0",
"Intangible Assets": "10,564,100",
"Liabilities, Current": "3,659,200",
"Liabilities, Long Term": "7,275,700",
"Other Assets": "862,500",
"Other Compr. Net Income": "0",
"Other Expenses": "13,190,500",
"Other Liabilities": "1,127,400",
"Other Net Income": "108,600",
"Other Revenues": "14,880,200",
"Property and equipment": "3,345,900",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "18,674,500",
"Liabilities": "12,062,300",
"Expenses": "13,190,500",
"Revenues": "14,880,200",
"Stockholders Equity": "6,612,200",
"Net Income": "1,798,300",
"Comprehensive Net Income": "1,798,300",
"BaseVar": "43,829,493",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "139%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,691,400",
"General and administrative Expense": "0",
"Intangible Assets": "12,887,400",
"Liabilities, Current": "3,843,200",
"Liabilities, Long Term": "8,351,700",
"Other Assets": "865,300",
"Other Compr. Net Income": "-732,900",
"Other Expenses": "15,157,000",
"Other Liabilities": "1,171,400",
"Other Net Income": "66,400",
"Other Revenues": "16,657,900",
"Property and equipment": "3,652,700",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "21,096,800",
"Liabilities": "13,366,300",
"Expenses": "15,157,000",
"Revenues": "16,657,900",
"Stockholders Equity": "7,730,500",
"Net Income": "1,567,300",
"Comprehensive Net Income": "834,400",
"BaseVar": "50,171,892",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "130%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "4,298,900",
"General and administrative Expense": "0",
"Intangible Assets": "13,637,300",
"Liabilities, Current": "5,293,900",
"Liabilities, Long Term": "7,879,000",
"Other Assets": "843,700",
"Other Compr. Net Income": "158,400",
"Other Expenses": "15,980,400",
"Other Liabilities": "1,389,100",
"Other Net Income": "61,500",
"Other Revenues": "17,774,100",
"Property and equipment": "3,878,100",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "22,658,000",
"Liabilities": "14,562,000",
"Expenses": "15,980,400",
"Revenues": "17,774,100",
"Stockholders Equity": "8,096,000",
"Net Income": "1,855,200",
"Comprehensive Net Income": "2,013,600",
"BaseVar": "52,924,144",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "138%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "4,393,500",
"General and administrative Expense": "0",
"Intangible Assets": "13,664,800",
"Liabilities, Current": "5,423,500",
"Liabilities, Long Term": "8,066,700",
"Other Assets": "1,145,500",
"Other Compr. Net Income": "245,000",
"Other Expenses": "16,203,400",
"Other Liabilities": "1,666,000",
"Other Net Income": "118,200",
"Other Revenues": "17,909,600",
"Property and equipment": "3,941,900",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "23,145,700",
"Liabilities": "15,156,200",
"Expenses": "16,203,400",
"Revenues": "17,909,600",
"Stockholders Equity": "7,989,500",
"Net Income": "1,824,400",
"Comprehensive Net Income": "2,069,400",
"BaseVar": "53,971,912",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "137%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "3,685,600",
"General and administrative Expense": "0",
"Intangible Assets": "13,551,900",
"Liabilities, Current": "4,890,100",
"Liabilities, Long Term": "9,320,100",
"Other Assets": "811,200",
"Other Compr. Net Income": "-1,008,500",
"Other Expenses": "16,455,200",
"Other Liabilities": "1,450,200",
"Other Net Income": "84,300",
"Other Revenues": "17,630,300",
"Property and equipment": "3,783,300",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "21,832,000",
"Liabilities": "15,660,400",
"Expenses": "16,455,200",
"Revenues": "17,630,300",
"Stockholders Equity": "6,171,600",
"Net Income": "1,259,400",
"Comprehensive Net Income": "250,900",
"BaseVar": "54,276,283",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "114%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,937,200",
"General and administrative Expense": "0",
"Intangible Assets": "13,279,800",
"Liabilities, Current": "5,014,700",
"Liabilities, Long Term": "9,145,300",
"Other Assets": "751,700",
"Other Compr. Net Income": "-340,900",
"Other Expenses": "15,062,900",
"Other Liabilities": "1,399,600",
"Other Net Income": "236,600",
"Other Revenues": "16,563,100",
"Property and equipment": "3,743,600",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "21,712,300",
"Liabilities": "15,559,600",
"Expenses": "15,062,900",
"Revenues": "16,563,100",
"Stockholders Equity": "6,152,700",
"Net Income": "1,736,800",
"Comprehensive Net Income": "1,395,900",
"BaseVar": "51,161,485",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "125%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "4,061,400",
"General and administrative Expense": "0",
"Intangible Assets": "13,277,600",
"Liabilities, Current": "5,330,800",
"Liabilities, Long Term": "9,166,000",
"Other Assets": "785,900",
"Other Compr. Net Income": "324,100",
"Other Expenses": "13,990,200",
"Other Liabilities": "1,719,400",
"Other Net Income": "71,500",
"Other Revenues": "15,619,800",
"Property and equipment": "3,687,700",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "21,812,600",
"Liabilities": "16,216,200",
"Expenses": "13,990,200",
"Revenues": "15,619,800",
"Stockholders Equity": "5,596,400",
"Net Income": "1,701,100",
"Comprehensive Net Income": "2,025,200",
"BaseVar": "49,320,056",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "127%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "4,123,700",
"General and administrative Expense": "0",
"Intangible Assets": "21,510,100",
"Liabilities, Current": "7,341,900",
"Liabilities, Long Term": "14,009,700",
"Other Assets": "943,000",
"Other Compr. Net Income": "112,900",
"Other Expenses": "13,662,100",
"Other Liabilities": "2,003,800",
"Other Net Income": "84,700",
"Other Revenues": "15,740,400",
"Property and equipment": "4,047,200",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "30,624,000",
"Liabilities": "23,355,400",
"Expenses": "13,662,100",
"Revenues": "15,740,400",
"Stockholders Equity": "7,268,600",
"Net Income": "2,163,000",
"Comprehensive Net Income": "2,275,900",
"BaseVar": "56,885,801",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "121%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "4,186,500",
"General and administrative Expense": "0",
"Intangible Assets": "21,162,600",
"Liabilities, Current": "7,087,100",
"Liabilities, Long Term": "13,073,700",
"Other Assets": "974,900",
"Other Compr. Net Income": "-229,900",
"Other Expenses": "15,121,000",
"Other Liabilities": "2,031,000",
"Other Net Income": "42,000",
"Other Revenues": "16,865,200",
"Property and equipment": "3,787,200",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "30,111,200",
"Liabilities": "22,191,800",
"Expenses": "15,121,000",
"Revenues": "16,865,200",
"Stockholders Equity": "7,919,400",
"Net Income": "1,786,200",
"Comprehensive Net Income": "1,556,300",
"BaseVar": "58,732,181",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "120%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "5,121,300",
"General and administrative Expense": "0",
"Intangible Assets": "21,019,000",
"Liabilities, Current": "7,491,500",
"Liabilities, Long Term": "12,474,000",
"Other Assets": "1,085,800",
"Other Compr. Net Income": "-318,600",
"Other Expenses": "15,506,900",
"Other Liabilities": "1,947,100",
"Other Net Income": "91,100",
"Other Revenues": "17,626,600",
"Property and equipment": "3,580,600",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "30,806,700",
"Liabilities": "21,912,600",
"Expenses": "15,506,900",
"Revenues": "17,626,600",
"Stockholders Equity": "8,894,100",
"Net Income": "2,210,800",
"Comprehensive Net Income": "1,892,200",
"BaseVar": "60,238,282",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "125%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 1.2464518838563083,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000040704.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000040704.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000040704.svg"
},
{
"company_id": "0000802481",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000802481.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000802481.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000802481.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000802481_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000802481_main_keyfigs.svg",
"name": "Pilgrims Pride CORP",
"rank": 28,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0000802481.svg",
"report_text": "The relative strengths and weaknesses of Pilgrims Pride 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 Pilgrims Pride CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 45% points.The greatest weakness of Pilgrims Pride CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 57% points.
The company's Economic Capital Ratio, given in the ranking table, is 124%, being 15% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000802481_2021_Pilgrims_Pride_CORP.pdf",
"shrinked_graph_json": {
"2013": {
"Assets, Current": "-5.22",
"Assets": "-27.0",
"Liabilities": "52.6",
"Stockholders Equity": "-61.1",
"ECR before LimitedLiability": "40.0",
"Other Assets": "-9.84",
"Intangible Assets": "-18.7",
"Property and equipment": "-2.93",
"Liabilities, Current": "7.17",
"Liabilities, Long Term": "25.6",
"Other Liabilities": "24.1",
"General and administrative Expense": "31.8",
"Expenses": "-46.4",
"Revenues": "93.2",
"Net Income": "69.6",
"Selling and Marketing Expense": "21.5",
"Other Expenses": "-102",
"Other Revenues": "93.2",
"Comprehensive Net Income": "66.7",
"Other Net Income": "7.04",
"Economic Capital Ratio": "14.9"
},
"2014": {
"Assets, Current": "-3.27",
"Assets": "-8.17",
"Liabilities": "97.9",
"Stockholders Equity": "-39.4",
"ECR before LimitedLiability": "138",
"Intangible Assets": "-5.43",
"Property and equipment": "-0.699",
"Other Assets": "-2.00",
"Other Liabilities": "33.6",
"Liabilities, Current": "34.8",
"Liabilities, Long Term": "52.4",
"Selling and Marketing Expense": "27.9",
"Expenses": "-44.6",
"Revenues": "147",
"Net Income": "138",
"Other Expenses": "-120",
"General and administrative Expense": "31.1",
"Other Revenues": "147",
"Comprehensive Net Income": "138",
"Other Compr. Net Income": "0.356",
"Economic Capital Ratio": "81.7"
},
"2015": {
"Other Assets": "-5.77",
"Assets": "-20.0",
"Liabilities": "47.5",
"Stockholders Equity": "-15.6",
"ECR before LimitedLiability": "86.4",
"Assets, Current": "-4.22",
"Intangible Assets": "-13.7",
"Liabilities, Long Term": "-3.01",
"Liabilities, Current": "30.5",
"Other Liabilities": "22.2",
"General and administrative Expense": "14.0",
"Expenses": "-17.7",
"Revenues": "84.7",
"Net Income": "85.8",
"Selling and Marketing Expense": "23.4",
"Other Expenses": "-52.1",
"Other Revenues": "84.7",
"Comprehensive Net Income": "87.3",
"Other Net Income": "23.4",
"Other Compr. Net Income": "5.25",
"Economic Capital Ratio": "33.5"
},
"2016": {
"Intangible Assets": "-21.4",
"Assets": "-33.6",
"Liabilities": "61.6",
"Stockholders Equity": "-27.2",
"ECR before LimitedLiability": "44.8",
"Assets, Current": "-14.8",
"Other Assets": "-7.93",
"Liabilities, Current": "48.6",
"Other Liabilities": "16.7",
"Liabilities, Long Term": "0.794",
"Other Expenses": "-90.0",
"Expenses": "-44.0",
"Revenues": "74.5",
"Net Income": "66.3",
"General and administrative Expense": "34.1",
"Selling and Marketing Expense": "20.8",
"Other Revenues": "74.5",
"Comprehensive Net Income": "66.5",
"Other Net Income": "23.1",
"Other Compr. Net Income": "0.576",
"Economic Capital Ratio": "9.56"
},
"2020": {
"Assets, Current": "-13.4",
"Assets": "-31.1",
"Liabilities": "36.2",
"Stockholders Equity": "-25.1",
"ECR before LimitedLiability": "-2.34",
"Property and equipment": "1.48",
"Intangible Assets": "-18.7",
"Other Assets": "-7.46",
"Liabilities, Long Term": "-2.72",
"Other Liabilities": "9.35",
"Liabilities, Current": "30.3",
"Selling and Marketing Expense": "9.11",
"Expenses": "-32.8",
"Revenues": "45.3",
"Net Income": "26.1",
"General and administrative Expense": "21.4",
"Other Expenses": "-57.0",
"Other Revenues": "45.3",
"Comprehensive Net Income": "29.7",
"Other Compr. Net Income": "3.22",
"Economic Capital Ratio": "-14.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000802481_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "1,928,982",
"General and administrative Expense": "0",
"Intangible Assets": "32,525",
"Liabilities, Current": "1,083,398",
"Liabilities, Long Term": "582,458",
"Other Assets": "59,084",
"Other Compr. Net Income": "22,618",
"Other Expenses": "7,863,518",
"Other Liabilities": "13,944",
"Other Net Income": "-2,083",
"Other Revenues": "8,411,148",
"Property and equipment": "1,151,811",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "3,172,402",
"Liabilities": "1,679,800",
"Expenses": "7,863,518",
"Revenues": "8,411,148",
"Stockholders Equity": "1,492,602",
"Net Income": "545,547",
"Comprehensive Net Income": "568,165",
"BaseVar": "18,888,462",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "170%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,885,079",
"General and administrative Expense": "0",
"Intangible Assets": "26,783",
"Liabilities, Current": "744,858",
"Liabilities, Long Term": "101,188",
"Other Assets": "24,406",
"Other Compr. Net Income": "-16,596",
"Other Expenses": "7,853,300",
"Other Liabilities": "76,216",
"Other Net Income": "-18,627",
"Other Revenues": "8,583,365",
"Property and equipment": "1,182,795",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "3,119,063",
"Liabilities": "922,262",
"Expenses": "7,853,300",
"Revenues": "8,583,365",
"Stockholders Equity": "2,196,801",
"Net Income": "711,438",
"Comprehensive Net Income": "694,842",
"BaseVar": "18,657,269",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "218%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,746,224",
"General and administrative Expense": "0",
"Intangible Assets": "204,018",
"Liabilities, Current": "846,960",
"Liabilities, Long Term": "1,077,791",
"Other Assets": "15,672",
"Other Compr. Net Income": "3,563",
"Other Expenses": "7,519,557",
"Other Liabilities": "131,882",
"Other Net Income": "-14,585",
"Other Revenues": "8,180,104",
"Property and equipment": "1,352,529",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "3,318,443",
"Liabilities": "2,056,633",
"Expenses": "7,519,557",
"Revenues": "8,180,104",
"Stockholders Equity": "1,261,810",
"Net Income": "645,962",
"Comprehensive Net Income": "649,525",
"BaseVar": "18,562,525",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "161%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,322,368",
"General and administrative Expense": "0",
"Intangible Assets": "164,200",
"Liabilities, Current": "868,301",
"Liabilities, Long Term": "1,100,519",
"Other Assets": "15,710",
"Other Compr. Net Income": "-4,510",
"Other Expenses": "7,496,440",
"Other Liabilities": "142,651",
"Other Net Income": "5,046",
"Other Revenues": "7,931,123",
"Property and equipment": "1,505,940",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "3,008,218",
"Liabilities": "2,111,471",
"Expenses": "7,496,440",
"Revenues": "7,931,123",
"Stockholders Equity": "896,747",
"Net Income": "439,729",
"Comprehensive Net Income": "435,219",
"BaseVar": "18,151,335",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "141%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,902,711",
"General and administrative Expense": "0",
"Intangible Assets": "1,884,044",
"Liabilities, Current": "1,937,580",
"Liabilities, Long Term": "2,621,739",
"Other Assets": "30,251",
"Other Compr. Net Income": "54,196",
"Other Expenses": "12,039,311",
"Other Liabilities": "339,831",
"Other Net Income": "42,480",
"Other Revenues": "12,091,901",
"Property and equipment": "2,657,491",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "7,474,497",
"Liabilities": "4,899,150",
"Expenses": "12,039,311",
"Revenues": "12,091,901",
"Stockholders Equity": "2,575,347",
"Net Income": "95,070",
"Comprehensive Net Income": "149,266",
"BaseVar": "30,656,990",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "124%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.2354746407045945,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000802481.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000802481.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000802481.svg"
},
{
"company_id": "0001320695",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001320695.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001320695.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001320695.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001320695_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001320695_main_keyfigs.svg",
"name": "Treehouse Foods Inc",
"rank": 29,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Treehouse Foods 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 Treehouse Foods Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 22% points.The greatest weakness of Treehouse Foods Inc is the variable Liabilities, Long Term, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 120%, being 18% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001320695_2021_Treehouse_Foods_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Assets, Current": "-4.29",
"Assets": "10.8",
"Liabilities": "-29.4",
"Stockholders Equity": "-6.98",
"ECR before LimitedLiability": "-35.7",
"Intangible Assets": "28.0",
"Property and equipment": "-2.53",
"Other Assets": "-4.25",
"Liabilities, Long Term": "-36.5",
"Other Liabilities": "-2.88",
"Liabilities, Current": "8.61",
"General and administrative Expense": "-6.68",
"Expenses": "17.3",
"Revenues": "-17.4",
"Net Income": "-4.68",
"Other Expenses": "31.6",
"Selling and Marketing Expense": "-5.79",
"Other Revenues": "-17.4",
"Comprehensive Net Income": "-4.82",
"Other Net Income": "-3.24",
"Economic Capital Ratio": "-34.5"
},
"2011": {
"Property and equipment": "-0.461",
"Assets": "10.1",
"Liabilities": "-26.2",
"Stockholders Equity": "-4.89",
"ECR before LimitedLiability": "-16.9",
"Assets, Current": "-9.90",
"Other Assets": "-4.11",
"Intangible Assets": "35.7",
"Liabilities, Current": "9.43",
"Other Liabilities": "1.29",
"Liabilities, Long Term": "-39.4",
"Other Expenses": "25.5",
"Expenses": "20.4",
"Revenues": "-7.42",
"Net Income": "4.91",
"Selling and Marketing Expense": "-4.82",
"Other Revenues": "-7.42",
"Comprehensive Net Income": "3.29",
"Other Net Income": "-6.89",
"Other Compr. Net Income": "-1.58",
"Economic Capital Ratio": "-25.5"
},
"2012": {
"Other Assets": "-3.24",
"Assets": "9.28",
"Liabilities": "-15.6",
"Stockholders Equity": "1.76",
"ECR before LimitedLiability": "-6.08",
"Intangible Assets": "28.4",
"Property and equipment": "-1.97",
"Assets, Current": "-6.71",
"Other Liabilities": "2.75",
"Liabilities, Current": "12.3",
"Liabilities, Long Term": "-33.4",
"General and administrative Expense": "4.98",
"Expenses": "19.5",
"Revenues": "-3.43",
"Net Income": "12.8",
"Other Expenses": "16.6",
"Selling and Marketing Expense": "-2.28",
"Other Revenues": "-3.43",
"Comprehensive Net Income": "14.0",
"Other Net Income": "-2.69",
"Economic Capital Ratio": "-10.8"
},
"2013": {
"Assets, Current": "-4.19",
"Assets": "10.9",
"Liabilities": "-20.0",
"Stockholders Equity": "0.348",
"ECR before LimitedLiability": "11.2",
"Other Assets": "-7.07",
"Intangible Assets": "30.6",
"Property and equipment": "-0.559",
"Liabilities, Current": "9.81",
"Liabilities, Long Term": "-30.4",
"Other Liabilities": "-0.972",
"General and administrative Expense": "4.99",
"Expenses": "24.5",
"Revenues": "-2.39",
"Net Income": "21.1",
"Other Expenses": "19.4",
"Other Revenues": "-2.39",
"Comprehensive Net Income": "18.1",
"Other Net Income": "-0.633",
"Other Compr. Net Income": "-2.66",
"Economic Capital Ratio": "-13.9"
},
"2014": {
"Assets, Current": "-6.41",
"Assets": "19.1",
"Liabilities": "-23.7",
"Stockholders Equity": "5.65",
"ECR before LimitedLiability": "57.0",
"Intangible Assets": "42.5",
"Property and equipment": "-1.78",
"Other Assets": "-3.97",
"Liabilities, Current": "11.6",
"Liabilities, Long Term": "-37.8",
"Selling and Marketing Expense": "1.28",
"Expenses": "38.6",
"Revenues": "2.93",
"Net Income": "37.7",
"Other Expenses": "33.2",
"General and administrative Expense": "3.30",
"Other Revenues": "2.93",
"Other Net Income": "-3.64",
"Comprehensive Net Income": "36.3",
"Other Compr. Net Income": "-1.13",
"Economic Capital Ratio": "0.442"
},
"2015": {
"Other Assets": "-3.55",
"Assets": "26.2",
"Liabilities": "-6.17",
"Stockholders Equity": "28.1",
"ECR before LimitedLiability": "69.9",
"Assets, Current": "-2.97",
"Intangible Assets": "45.4",
"Property and equipment": "-2.34",
"Liabilities, Long Term": "-33.2",
"Liabilities, Current": "20.1",
"Other Liabilities": "3.05",
"General and administrative Expense": "-1.71",
"Expenses": "30.4",
"Revenues": "4.97",
"Net Income": "46.2",
"Selling and Marketing Expense": "1.71",
"Other Expenses": "30.4",
"Other Revenues": "4.97",
"Comprehensive Net Income": "46.1",
"Other Net Income": "8.33",
"Economic Capital Ratio": "17.0"
},
"2016": {
"Intangible Assets": "36.5",
"Assets": "13.3",
"Liabilities": "-3.96",
"Stockholders Equity": "11.7",
"ECR before LimitedLiability": "21.2",
"Property and equipment": "-1.56",
"Assets, Current": "-7.75",
"Other Assets": "-5.12",
"Liabilities, Current": "27.7",
"Other Liabilities": "2.72",
"Liabilities, Long Term": "-39.7",
"Other Expenses": "7.21",
"Expenses": "11.0",
"Revenues": "8.27",
"Net Income": "29.2",
"General and administrative Expense": "6.07",
"Selling and Marketing Expense": "-2.34",
"Other Revenues": "8.27",
"Comprehensive Net Income": "30.2",
"Other Net Income": "8.63",
"Economic Capital Ratio": "-14.0"
},
"2017": {
"Assets, Current": "-9.26",
"Assets": "-4.01",
"Liabilities": "-11.2",
"Stockholders Equity": "-13.8",
"ECR before LimitedLiability": "-20.1",
"Property and equipment": "-4.91",
"Intangible Assets": "21.5",
"Other Assets": "-6.32",
"Liabilities, Long Term": "-43.1",
"Other Liabilities": "10.0",
"Liabilities, Current": "17.2",
"Selling and Marketing Expense": "-4.16",
"Expenses": "2.95",
"Revenues": "7.71",
"Net Income": "9.63",
"General and administrative Expense": "13.8",
"Other Expenses": "-6.16",
"Other Revenues": "7.71",
"Comprehensive Net Income": "8.38",
"Other Compr. Net Income": "-1.19",
"Economic Capital Ratio": "-39.5"
},
"2018": {
"Other Assets": "-7.65",
"Assets": "-3.90",
"Liabilities": "-4.50",
"Stockholders Equity": "-8.65",
"ECR before LimitedLiability": "-29.8",
"Assets, Current": "-7.72",
"Property and equipment": "-1.44",
"Intangible Assets": "16.3",
"Liabilities, Long Term": "-38.8",
"Other Liabilities": "6.05",
"Liabilities, Current": "23.5",
"Other Revenues": "7.06",
"Revenues": "7.06",
"Net Income": "-6.82",
"General and administrative Expense": "5.14",
"Comprehensive Net Income": "-6.86",
"Other Compr. Net Income": "-0.0458",
"Other Net Income": "-13.4",
"Other Expenses": "1.43",
"Selling and Marketing Expense": "-6.40",
"Economic Capital Ratio": "-33.0"
},
"2020": {
"Assets, Current": "-6.61",
"Assets": "6.24",
"Liabilities": "-11.5",
"Stockholders Equity": "-1.80",
"ECR before LimitedLiability": "-5.69",
"Intangible Assets": "21.9",
"Other Assets": "-4.48",
"Liabilities, Long Term": "-35.2",
"Other Liabilities": "5.35",
"Liabilities, Current": "15.3",
"Selling and Marketing Expense": "-4.29",
"Expenses": "19.0",
"Revenues": "2.65",
"Net Income": "14.2",
"General and administrative Expense": "3.09",
"Other Expenses": "20.4",
"Other Revenues": "2.65",
"Comprehensive Net Income": "16.1",
"Other Net Income": "-6.96",
"Other Compr. Net Income": "1.79",
"Economic Capital Ratio": "-18.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001320695_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "440,803",
"General and administrative Expense": "107,126",
"Intangible Assets": "1,539,938",
"Liabilities, Current": "203,360",
"Liabilities, Long Term": "1,015,005",
"Other Assets": "24,316",
"Other Compr. Net Income": "0",
"Other Expenses": "1,458,706",
"Other Liabilities": "194,917",
"Other Net Income": "-40,153",
"Other Revenues": "1,817,024",
"Property and equipment": "386,191",
"Selling and Marketing Expense": "120,120"
},
"output_variables": {
"Assets": "2,391,248",
"Liabilities": "1,413,282",
"Expenses": "1,685,952",
"Revenues": "1,817,024",
"Stockholders Equity": "977,966",
"Net Income": "90,919",
"Comprehensive Net Income": "90,919",
"BaseVar": "5,480,825",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "135%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "468,394",
"General and administrative Expense": "101,817",
"Intangible Assets": "1,506,279",
"Liabilities, Current": "171,479",
"Liabilities, Long Term": "957,275",
"Other Assets": "23,298",
"Other Compr. Net Income": "-10,328",
"Other Expenses": "1,662,943",
"Other Liabilities": "202,258",
"Other Net Income": "-48,477",
"Other Revenues": "2,049,985",
"Property and equipment": "406,558",
"Selling and Marketing Expense": "142,341"
},
"output_variables": {
"Assets": "2,404,529",
"Liabilities": "1,331,012",
"Expenses": "1,907,101",
"Revenues": "2,049,985",
"Stockholders Equity": "1,073,517",
"Net Income": "94,407",
"Comprehensive Net Income": "84,079",
"BaseVar": "5,923,820",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "140%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "588,411",
"General and administrative Expense": "102,973",
"Intangible Assets": "1,490,752",
"Liabilities, Current": "187,030",
"Liabilities, Long Term": "947,127",
"Other Assets": "21,403",
"Other Compr. Net Income": "5,722",
"Other Expenses": "1,801,392",
"Other Liabilities": "212,461",
"Other Net Income": "-52,618",
"Other Revenues": "2,182,125",
"Property and equipment": "425,307",
"Selling and Marketing Expense": "136,779"
},
"output_variables": {
"Assets": "2,525,873",
"Liabilities": "1,346,618",
"Expenses": "2,041,144",
"Revenues": "2,182,125",
"Stockholders Equity": "1,179,255",
"Net Income": "88,363",
"Comprehensive Net Income": "94,085",
"BaseVar": "6,260,671",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "143%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "649,689",
"General and administrative Expense": "121,065",
"Intangible Assets": "1,594,960",
"Liabilities, Current": "240,364",
"Liabilities, Long Term": "979,003",
"Other Assets": "14,130",
"Other Compr. Net Income": "-15,123",
"Other Expenses": "1,897,622",
"Other Liabilities": "228,569",
"Other Net Income": "-53,254",
"Other Revenues": "2,293,927",
"Property and equipment": "462,275",
"Selling and Marketing Expense": "134,998"
},
"output_variables": {
"Assets": "2,721,054",
"Liabilities": "1,447,936",
"Expenses": "2,153,685",
"Revenues": "2,293,927",
"Stockholders Equity": "1,273,118",
"Net Income": "86,988",
"Comprehensive Net Income": "71,865",
"BaseVar": "6,645,644",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "141%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "949,436",
"General and administrative Expense": "158,793",
"Intangible Assets": "2,384,283",
"Liabilities, Current": "311,233",
"Liabilities, Long Term": "1,513,060",
"Other Assets": "25,507",
"Other Compr. Net Income": "-32,568",
"Other Expenses": "2,441,243",
"Other Liabilities": "319,454",
"Other Net Income": "-81,584",
"Other Revenues": "2,946,102",
"Property and equipment": "543,778",
"Selling and Marketing Expense": "174,602"
},
"output_variables": {
"Assets": "3,903,004",
"Liabilities": "2,143,747",
"Expenses": "2,774,638",
"Revenues": "2,946,102",
"Stockholders Equity": "1,759,257",
"Net Income": "89,880",
"Comprehensive Net Income": "57,312",
"BaseVar": "8,916,616",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "136%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "847,203",
"General and administrative Expense": "161,649",
"Intangible Assets": "2,296,449",
"Liabilities, Current": "275,473",
"Liabilities, Long Term": "1,293,356",
"Other Assets": "17,616",
"Other Compr. Net Income": "-49,137",
"Other Expenses": "2,680,871",
"Other Liabilities": "279,108",
"Other Net Income": "-68,472",
"Other Revenues": "3,206,405",
"Property and equipment": "541,528",
"Selling and Marketing Expense": "180,503"
},
"output_variables": {
"Assets": "3,702,796",
"Liabilities": "1,847,937",
"Expenses": "3,023,023",
"Revenues": "3,206,405",
"Stockholders Equity": "1,854,859",
"Net Income": "114,910",
"Comprehensive Net Income": "65,773",
"BaseVar": "9,185,874",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "144%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,560,749",
"General and administrative Expense": "340,583",
"Intangible Assets": "3,584,799",
"Liabilities, Current": "693,194",
"Liabilities, Long Term": "2,927,145",
"Other Assets": "40,954",
"Other Compr. Net Income": "12,193",
"Other Expenses": "5,559,775",
"Other Liabilities": "422,159",
"Other Net Income": "-98,571",
"Other Revenues": "6,175,088",
"Property and equipment": "1,359,320",
"Selling and Marketing Expense": "404,753"
},
"output_variables": {
"Assets": "6,545,822",
"Liabilities": "4,042,498",
"Expenses": "6,305,111",
"Revenues": "6,175,088",
"Stockholders Equity": "2,503,324",
"Net Income": "-228,594",
"Comprehensive Net Income": "-216,401",
"BaseVar": "18,011,033",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "118%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,484,700",
"General and administrative Expense": "300,400",
"Intangible Assets": "2,955,000",
"Liabilities, Current": "599,800",
"Liabilities, Long Term": "2,737,800",
"Other Assets": "45,200",
"Other Compr. Net Income": "39,800",
"Other Expenses": "5,777,200",
"Other Liabilities": "178,400",
"Other Net Income": "-113,400",
"Other Revenues": "6,307,100",
"Property and equipment": "1,294,400",
"Selling and Marketing Expense": "402,300"
},
"output_variables": {
"Assets": "5,779,300",
"Liabilities": "3,516,000",
"Expenses": "6,479,900",
"Revenues": "6,307,100",
"Stockholders Equity": "2,263,300",
"Net Income": "-286,200",
"Comprehensive Net Income": "-246,400",
"BaseVar": "17,717,252",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "117%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,417,100",
"General and administrative Expense": "280,000",
"Intangible Assets": "2,861,600",
"Liabilities, Current": "835,200",
"Liabilities, Long Term": "2,468,000",
"Other Assets": "46,200",
"Other Compr. Net Income": "-35,600",
"Other Expenses": "5,062,400",
"Other Liabilities": "154,200",
"Other Net Income": "-152,700",
"Other Revenues": "5,812,100",
"Property and equipment": "1,274,400",
"Selling and Marketing Expense": "378,400"
},
"output_variables": {
"Assets": "5,599,300",
"Liabilities": "3,457,400",
"Expenses": "5,720,800",
"Revenues": "5,812,100",
"Stockholders Equity": "2,141,900",
"Net Income": "-61,400",
"Comprehensive Net Income": "-97,000",
"BaseVar": "16,366,762",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "121%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,428,800",
"General and administrative Expense": "248,300",
"Intangible Assets": "2,954,400",
"Liabilities, Current": "990,700",
"Liabilities, Long Term": "2,471,700",
"Other Assets": "32,500",
"Other Compr. Net Income": "20,000",
"Other Expenses": "3,657,200",
"Other Liabilities": "158,300",
"Other Net Income": "-167,400",
"Other Revenues": "4,349,700",
"Property and equipment": "1,070,000",
"Selling and Marketing Expense": "263,000"
},
"output_variables": {
"Assets": "5,485,700",
"Liabilities": "3,620,700",
"Expenses": "4,168,500",
"Revenues": "4,349,700",
"Stockholders Equity": "1,865,000",
"Net Income": "13,800",
"Comprehensive Net Income": "33,800",
"BaseVar": "13,345,856",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "120%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.2019235818221696,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001320695.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001320695.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001320695.svg"
},
{
"company_id": "0001005286",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001005286.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001005286.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001005286.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001005286_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001005286_main_keyfigs.svg",
"name": "Lifecore Biomedical INC DE",
"rank": 30,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0001005286.svg",
"report_text": "The relative strengths and weaknesses of Lifecore Biomedical INC DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Lifecore Biomedical INC DE compared to the market average is the variable Revenues, increasing the Economic Capital Ratio by 25% points.The greatest weakness of Lifecore Biomedical INC DE is the variable Other Expenses, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 114%, being 24% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001005286_2021_Lifecore_Biomedical_INC_DE.pdf",
"shrinked_graph_json": {
"2014": {
"Assets, Current": "-9.88",
"Assets": "-10.4",
"Liabilities": "41.0",
"ECR before LimitedLiability": "95.9",
"Intangible Assets": "-7.44",
"Property and equipment": "-1.49",
"Other Assets": "11.2",
"Other Liabilities": "6.18",
"Liabilities, Current": "18.4",
"Liabilities, Long Term": "19.3",
"Selling and Marketing Expense": "17.1",
"Expenses": "-7.29",
"Net Income": "69.4",
"Other Expenses": "-42.8",
"General and administrative Expense": "19.2",
"Other Revenues": "68.4",
"Revenues": "68.4",
"Other Net Income": "8.14",
"Other Compr. Net Income": "0.751",
"Comprehensive Net Income": "70.4",
"Economic Capital Ratio": "39.4"
},
"2015": {
"Other Assets": "15.7",
"Assets": "-3.83",
"Liabilities": "46.6",
"Stockholders Equity": "27.8",
"ECR before LimitedLiability": "94.1",
"Assets, Current": "-6.85",
"Intangible Assets": "-6.37",
"Liabilities, Long Term": "16.2",
"Liabilities, Current": "26.1",
"Other Liabilities": "7.79",
"General and administrative Expense": "11.0",
"Expenses": "-11.3",
"Revenues": "59.1",
"Net Income": "72.1",
"Selling and Marketing Expense": "18.2",
"Other Expenses": "-39.0",
"Other Revenues": "59.1",
"Comprehensive Net Income": "77.4",
"Other Net Income": "21.9",
"Other Compr. Net Income": "3.88",
"Economic Capital Ratio": "41.2"
},
"2016": {
"Intangible Assets": "-11.0",
"Assets": "-12.9",
"Liabilities": "60.7",
"Stockholders Equity": "25.8",
"ECR before LimitedLiability": "54.5",
"Property and equipment": "2.03",
"Assets, Current": "-12.3",
"Other Assets": "11.6",
"Liabilities, Current": "42.2",
"Other Liabilities": "6.84",
"Liabilities, Long Term": "15.9",
"Other Expenses": "-70.9",
"Expenses": "-34.2",
"Revenues": "70.8",
"Net Income": "47.3",
"General and administrative Expense": "25.6",
"Selling and Marketing Expense": "15.7",
"Other Revenues": "70.8",
"Comprehensive Net Income": "48.0",
"Other Net Income": "19.2",
"Economic Capital Ratio": "19.2"
},
"2017": {
"Assets, Current": "-7.82",
"Assets": "-6.04",
"Liabilities": "29.5",
"Stockholders Equity": "7.77",
"ECR before LimitedLiability": "29.8",
"Property and equipment": "3.64",
"Intangible Assets": "-8.21",
"Other Assets": "9.42",
"Liabilities, Long Term": "11.1",
"Other Liabilities": "5.95",
"Liabilities, Current": "13.9",
"Selling and Marketing Expense": "11.0",
"Expenses": "-11.9",
"Revenues": "36.7",
"Net Income": "27.7",
"General and administrative Expense": "26.2",
"Other Expenses": "-46.9",
"Other Revenues": "36.7",
"Other Net Income": "4.22",
"Comprehensive Net Income": "24.9",
"Economic Capital Ratio": "10.5"
},
"2018": {
"Other Assets": "5.78",
"Assets": "-7.06",
"Liabilities": "38.7",
"Stockholders Equity": "10.9",
"ECR before LimitedLiability": "20.6",
"Assets, Current": "-6.44",
"Property and equipment": "6.27",
"Intangible Assets": "-9.84",
"Liabilities, Long Term": "14.6",
"Other Liabilities": "4.81",
"Liabilities, Current": "21.7",
"Other Expenses": "-44.2",
"Expenses": "-20.0",
"Revenues": "36.4",
"Net Income": "7.23",
"General and administrative Expense": "16.8",
"Selling and Marketing Expense": "8.03",
"Other Revenues": "36.4",
"Other Net Income": "-6.81",
"Comprehensive Net Income": "8.92",
"Economic Capital Ratio": "17.4"
},
"2019": {
"Assets, Current": "-7.81",
"Assets": "-9.02",
"Liabilities": "1.77",
"Stockholders Equity": "-13.8",
"ECR before LimitedLiability": "6.82",
"Intangible Assets": "-9.41",
"Property and equipment": "12.5",
"Other Assets": "-1.70",
"Liabilities, Current": "-5.25",
"Other Liabilities": "8.91",
"Liabilities, Long Term": "-2.16",
"Other Expenses": "-28.8",
"Expenses": "-7.88",
"Revenues": "19.6",
"Net Income": "12.1",
"General and administrative Expense": "15.6",
"Selling and Marketing Expense": "7.58",
"Other Revenues": "19.6",
"Comprehensive Net Income": "8.96",
"Other Compr. Net Income": "-2.97",
"Economic Capital Ratio": "-5.52"
},
"2020": {
"Assets, Current": "-12.1",
"Assets": "-14.0",
"Liabilities": "19.0",
"Stockholders Equity": "-2.65",
"ECR before LimitedLiability": "-11.6",
"Property and equipment": "10.6",
"Intangible Assets": "-17.9",
"Other Assets": "10.3",
"Liabilities, Long Term": "6.72",
"Other Liabilities": "2.16",
"Liabilities, Current": "10.6",
"Selling and Marketing Expense": "7.47",
"Expenses": "-17.7",
"Revenues": "25.1",
"Net Income": "2.61",
"General and administrative Expense": "17.4",
"Other Expenses": "-38.7",
"Other Revenues": "25.1",
"Comprehensive Net Income": "2.89",
"Other Net Income": "-2.52",
"Economic Capital Ratio": "-24.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001005286_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "90,929",
"General and administrative Expense": "0",
"Intangible Assets": "49,620",
"Liabilities, Current": "48,391",
"Liabilities, Long Term": "30,338",
"Other Assets": "98,934",
"Other Compr. Net Income": "-197",
"Other Expenses": "468,856",
"Other Liabilities": "30,133",
"Other Net Income": "11,385",
"Other Revenues": "476,813",
"Property and equipment": "74,140",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "313,623",
"Liabilities": "108,862",
"Expenses": "468,856",
"Revenues": "476,813",
"Stockholders Equity": "204,761",
"Net Income": "19,342",
"Comprehensive Net Income": "19,145",
"BaseVar": "1,178,066",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "175%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "93,202",
"General and administrative Expense": "0",
"Intangible Assets": "49,620",
"Liabilities, Current": "57,850",
"Liabilities, Long Term": "34,166",
"Other Assets": "119,178",
"Other Compr. Net Income": "-181",
"Other Expenses": "530,371",
"Other Liabilities": "34,340",
"Other Net Income": "4,839",
"Other Revenues": "539,257",
"Property and equipment": "84,465",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "346,465",
"Liabilities": "126,356",
"Expenses": "530,371",
"Revenues": "539,257",
"Stockholders Equity": "220,109",
"Net Income": "13,725",
"Comprehensive Net Income": "13,544",
"BaseVar": "1,321,805",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "168%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "86,303",
"General and administrative Expense": "0",
"Intangible Assets": "49,620",
"Liabilities, Current": "58,085",
"Liabilities, Long Term": "45,972",
"Other Assets": "85,850",
"Other Compr. Net Income": "-193",
"Other Expenses": "555,468",
"Other Liabilities": "26,246",
"Other Net Income": "2,921",
"Other Revenues": "541,099",
"Property and equipment": "120,880",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "342,653",
"Liabilities": "130,303",
"Expenses": "555,468",
"Revenues": "541,099",
"Stockholders Equity": "212,350",
"Net Income": "-11,448",
"Comprehensive Net Income": "-11,641",
"BaseVar": "1,347,156",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "151%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "81,280",
"General and administrative Expense": "0",
"Intangible Assets": "54,510",
"Liabilities, Current": "59,845",
"Liabilities, Long Term": "42,299",
"Other Assets": "89,598",
"Other Compr. Net Income": "345",
"Other Expenses": "460,974",
"Other Liabilities": "28,312",
"Other Net Income": "1,875",
"Other Revenues": "469,776",
"Property and equipment": "133,220",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "358,608",
"Liabilities": "130,456",
"Expenses": "460,974",
"Revenues": "469,776",
"Stockholders Equity": "228,152",
"Net Income": "10,677",
"Comprehensive Net Income": "11,022",
"BaseVar": "1,186,832",
"ECR before LimitedLiability": "107%",
"Economic Capital Ratio": "167%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "97,063",
"General and administrative Expense": "0",
"Intangible Assets": "54,510",
"Liabilities, Current": "93,655",
"Liabilities, Long Term": "37,360",
"Other Assets": "93,530",
"Other Compr. Net Income": "622",
"Other Expenses": "503,227",
"Other Liabilities": "21,126",
"Other Net Income": "3,923",
"Other Revenues": "524,227",
"Property and equipment": "159,600",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "404,703",
"Liabilities": "152,141",
"Expenses": "503,227",
"Revenues": "524,227",
"Stockholders Equity": "252,562",
"Net Income": "24,923",
"Comprehensive Net Income": "25,545",
"BaseVar": "1,320,741",
"ECR before LimitedLiability": "114%",
"Economic Capital Ratio": "171%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "133,041",
"General and administrative Expense": "0",
"Intangible Assets": "76,742",
"Liabilities, Current": "137,091",
"Liabilities, Long Term": "88,931",
"Other Assets": "109,281",
"Other Compr. Net Income": "-1,084",
"Other Expenses": "558,832",
"Other Liabilities": "22,925",
"Other Net Income": "1,684",
"Other Revenues": "557,559",
"Property and equipment": "200,027",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "519,091",
"Liabilities": "248,947",
"Expenses": "558,832",
"Revenues": "557,559",
"Stockholders Equity": "270,144",
"Net Income": "411",
"Comprehensive Net Income": "-673",
"BaseVar": "1,514,370",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "143%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "157,107",
"General and administrative Expense": "0",
"Intangible Assets": "94,707",
"Liabilities, Current": "164,388",
"Liabilities, Long Term": "105,915",
"Other Assets": "97,161",
"Other Compr. Net Income": "-2,872",
"Other Expenses": "625,390",
"Other Liabilities": "39,966",
"Other Net Income": "-3,167",
"Other Revenues": "590,366",
"Property and equipment": "192,338",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "541,313",
"Liabilities": "310,269",
"Expenses": "625,390",
"Revenues": "590,366",
"Stockholders Equity": "231,044",
"Net Income": "-38,191",
"Comprehensive Net Income": "-41,063",
"BaseVar": "1,659,804",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "114%"
}
}
},
"top_rated": false,
"trend": -8.0,
"value": 1.142818995033645,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001005286.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001005286.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001005286.svg"
},
{
"company_id": "0001520358",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001520358.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001520358.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001520358_main_keyfigs.svg",
"name": "Mama s Creations Inc",
"rank": 31,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Mama s Creations 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 Mama s Creations Inc compared to the market average is the variable Revenues, increasing the Economic Capital Ratio by 70% points.The greatest weakness of Mama s Creations Inc is the variable General and administrative Expense, reducing the Economic Capital Ratio by 88% points.
The company's Economic Capital Ratio, given in the ranking table, is 113%, being 25% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001520358_2021_Mama_s_Creations_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Other Assets": "-6.02",
"Assets": "-21.5",
"Liabilities": "13.0",
"Stockholders Equity": "1.51",
"ECR before LimitedLiability": "-82.4",
"Intangible Assets": "-14.2",
"Property and equipment": "-12.2",
"Assets, Current": "45.2",
"Other Liabilities": "5.08",
"Liabilities, Current": "3.31",
"Liabilities, Long Term": "7.15",
"General and administrative Expense": "-202",
"Expenses": "-113",
"Revenues": "-1.65",
"Net Income": "-115",
"Other Expenses": "33.1",
"Selling and Marketing Expense": "7.80",
"Other Revenues": "-1.65",
"Comprehensive Net Income": "-114",
"Other Net Income": "0.801",
"Economic Capital Ratio": "-87.1"
},
"2013": {
"Assets, Current": "18.9",
"Assets": "-42.7",
"Liabilities": "13.9",
"Stockholders Equity": "-1.14",
"ECR before LimitedLiability": "-54.9",
"Other Assets": "-4.46",
"Intangible Assets": "-31.0",
"Property and equipment": "-3.90",
"Liabilities, Current": "3.75",
"Liabilities, Long Term": "7.56",
"Other Liabilities": "3.79",
"General and administrative Expense": "-214",
"Expenses": "-119",
"Revenues": "7.45",
"Net Income": "-91.1",
"Selling and Marketing Expense": "7.24",
"Other Expenses": "28.4",
"Other Revenues": "7.45",
"Comprehensive Net Income": "-94.7",
"Other Net Income": "2.02",
"Economic Capital Ratio": "-80.1"
},
"2016": {
"Intangible Assets": "-19.1",
"Assets": "-23.1",
"Liabilities": "5.24",
"Stockholders Equity": "-16.0",
"ECR before LimitedLiability": "-40.3",
"Property and equipment": "-13.8",
"Assets, Current": "5.77",
"Other Assets": "-7.55",
"Liabilities, Current": "-1.74",
"Other Liabilities": "1.81",
"Liabilities, Long Term": "5.06",
"Other Expenses": "24.0",
"Expenses": "-20.7",
"Revenues": "16.0",
"Net Income": "-15.6",
"General and administrative Expense": "-74.7",
"Selling and Marketing Expense": "7.96",
"Other Revenues": "16.0",
"Comprehensive Net Income": "-15.4",
"Other Net Income": "-6.66",
"Economic Capital Ratio": "-75.6"
},
"2017": {
"Assets, Current": "-4.58",
"Assets": "-58.6",
"Stockholders Equity": "-95.3",
"Liabilities, Long Term": "6.03",
"ECR before LimitedLiability": "-62.8",
"Property and equipment": "-5.25",
"Intangible Assets": "-18.8",
"Other Assets": "-3.54",
"Selling and Marketing Expense": "5.13",
"Expenses": "-5.51",
"Revenues": "30.2",
"Net Income": "7.89",
"General and administrative Expense": "-90.5",
"Other Expenses": "24.7",
"Other Revenues": "30.2",
"Other Liabilities": "-2.75",
"Liabilities, Current": "-3.71",
"Other Net Income": "-2.97",
"Comprehensive Net Income": "6.34",
"Other Compr. Net Income": "-1.06",
"Economic Capital Ratio": "-82.2"
},
"2018": {
"Other Assets": "-11.2",
"Assets": "-78.1",
"Liabilities": "4.37",
"Stockholders Equity": "-107",
"Assets, Current": "-17.2",
"Property and equipment": "-16.4",
"Intangible Assets": "-49.0",
"Liabilities, Long Term": "4.69",
"Liabilities, Current": "-0.199",
"Other Expenses": "4.44",
"Expenses": "-74.3",
"Revenues": "36.1",
"Net Income": "-0.246",
"General and administrative Expense": "-110",
"Selling and Marketing Expense": "2.00",
"Other Revenues": "36.1",
"ECR before LimitedLiability": "-71.7",
"Other Net Income": "-22.2",
"Comprehensive Net Income": "-0.0604",
"Other Compr. Net Income": "0.239",
"Economic Capital Ratio": "-74.9"
},
"2019": {
"Assets, Current": "-32.5",
"Assets": "-87.1",
"Liabilities": "1.49",
"Stockholders Equity": "-147",
"Intangible Assets": "-51.0",
"Property and equipment": "-19.3",
"Other Assets": "-42.4",
"Other Liabilities": "-35.5",
"Liabilities, Long Term": "3.21",
"Other Expenses": "5.76",
"Expenses": "-72.9",
"Revenues": "38.6",
"Net Income": "4.30",
"General and administrative Expense": "-120",
"Selling and Marketing Expense": "1.20",
"Other Revenues": "38.6",
"ECR before LimitedLiability": "-56.6",
"Other Net Income": "-17.8",
"Comprehensive Net Income": "3.15",
"Other Compr. Net Income": "-1.81",
"Economic Capital Ratio": "-69.0"
},
"2020": {
"Assets, Current": "-29.4",
"Assets": "-63.9",
"Liabilities": "36.4",
"Stockholders Equity": "-83.8",
"ECR before LimitedLiability": "-12.8",
"Property and equipment": "-21.5",
"Intangible Assets": "-41.3",
"Other Assets": "-13.1",
"Liabilities, Long Term": "33.9",
"Other Liabilities": "-19.5",
"Liabilities, Current": "34.1",
"Selling and Marketing Expense": "15.4",
"Expenses": "-75.3",
"Revenues": "70.1",
"Net Income": "36.4",
"General and administrative Expense": "-87.6",
"Other Revenues": "70.1",
"Comprehensive Net Income": "37.0",
"Other Net Income": "-12.0",
"Other Compr. Net Income": "2.93",
"Economic Capital Ratio": "-25.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001520358_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "2,965",
"General and administrative Expense": "3,271",
"Intangible Assets": "0",
"Liabilities, Current": "529",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,299",
"Other Liabilities": "0",
"Other Net Income": "-12",
"Other Revenues": "4,583",
"Property and equipment": "17",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "2,982",
"Liabilities": "529",
"Expenses": "6,570",
"Revenues": "4,583",
"Stockholders Equity": "2,453",
"Net Income": "-2,000",
"Comprehensive Net Income": "-2,000",
"BaseVar": "13,033",
"ECR before LimitedLiability": "-83%",
"Economic Capital Ratio": "67%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "4,195",
"General and administrative Expense": "5,471",
"Intangible Assets": "0",
"Liabilities, Current": "823",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,210",
"Other Liabilities": "0",
"Other Net Income": "-8.6",
"Other Revenues": "8,742",
"Property and equipment": "929",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,124",
"Liabilities": "823",
"Expenses": "11,681",
"Revenues": "8,742",
"Stockholders Equity": "4,301",
"Net Income": "-2,948",
"Comprehensive Net Income": "-2,948",
"BaseVar": "23,609",
"ECR before LimitedLiability": "-48%",
"Economic Capital Ratio": "75%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,720",
"General and administrative Expense": "5,749",
"Intangible Assets": "0",
"Liabilities, Current": "4,754",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "9,114",
"Other Liabilities": "390",
"Other Net Income": "-1,252",
"Other Revenues": "12,603",
"Property and equipment": "1,047",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,767",
"Liabilities": "5,144",
"Expenses": "14,863",
"Revenues": "12,603",
"Stockholders Equity": "623",
"Net Income": "-3,512",
"Comprehensive Net Income": "-3,512",
"BaseVar": "34,461",
"ECR before LimitedLiability": "-118%",
"Economic Capital Ratio": "56%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,476",
"General and administrative Expense": "6,609",
"Intangible Assets": "0",
"Liabilities, Current": "5,030",
"Liabilities, Long Term": "0",
"Other Assets": "20",
"Other Compr. Net Income": "0",
"Other Expenses": "10,983",
"Other Liabilities": "2,712",
"Other Net Income": "-757",
"Other Revenues": "18,049",
"Property and equipment": "1,563",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,059",
"Liabilities": "7,742",
"Expenses": "17,593",
"Revenues": "18,049",
"Stockholders Equity": "-2,683",
"Net Income": "-301",
"Comprehensive Net Income": "-301",
"BaseVar": "43,163",
"ECR before LimitedLiability": "-54%",
"Economic Capital Ratio": "74%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "4,752",
"General and administrative Expense": "8,060",
"Intangible Assets": "0",
"Liabilities, Current": "7,656",
"Liabilities, Long Term": "0",
"Other Assets": "20",
"Other Compr. Net Income": "0",
"Other Expenses": "18,421",
"Other Liabilities": "1,551",
"Other Net Income": "-743",
"Other Revenues": "27,543",
"Property and equipment": "2,500",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "7,272",
"Liabilities": "9,207",
"Expenses": "26,480",
"Revenues": "27,543",
"Stockholders Equity": "-1,935",
"Net Income": "320",
"Comprehensive Net Income": "320",
"BaseVar": "63,554",
"ECR before LimitedLiability": "-17%",
"Economic Capital Ratio": "79%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "4,763",
"General and administrative Expense": "8,294",
"Intangible Assets": "0",
"Liabilities, Current": "3,616",
"Liabilities, Long Term": "0",
"Other Assets": "20",
"Other Compr. Net Income": "0",
"Other Expenses": "18,711",
"Other Liabilities": "5,331",
"Other Net Income": "-1,015",
"Other Revenues": "28,474",
"Property and equipment": "2,885",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "7,668",
"Liabilities": "8,946",
"Expenses": "27,006",
"Revenues": "28,474",
"Stockholders Equity": "-1,279",
"Net Income": "453",
"Comprehensive Net Income": "453",
"BaseVar": "65,367",
"ECR before LimitedLiability": "-5.1%",
"Economic Capital Ratio": "79%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "5,620",
"General and administrative Expense": "7,786",
"Intangible Assets": "1,491",
"Liabilities, Current": "4,208",
"Liabilities, Long Term": "1,372",
"Other Assets": "20",
"Other Compr. Net Income": "0",
"Other Expenses": "23,881",
"Other Liabilities": "3,954",
"Other Net Income": "-551",
"Other Revenues": "33,750",
"Property and equipment": "2,806",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "9,937",
"Liabilities": "9,535",
"Expenses": "31,667",
"Revenues": "33,750",
"Stockholders Equity": "402",
"Net Income": "1,533",
"Comprehensive Net Income": "1,533",
"BaseVar": "76,364",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "113%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 1.1311660749104877,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001520358.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001520358.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001520358.svg"
},
{
"company_id": "0001530950",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001530950.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001530950.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001530950.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001530950_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001530950_main_keyfigs.svg",
"name": "Post Holdings Inc",
"rank": 32,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0001530950.svg",
"report_text": "The relative strengths and weaknesses of Post Holdings Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Post Holdings Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 28% points.The greatest weakness of Post Holdings Inc is the variable Liabilities, Long Term, reducing the Economic Capital Ratio by 66% points.
The company's Economic Capital Ratio, given in the ranking table, is 107%, being 31% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001530950_2021_Post_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Other Assets": "-2.12",
"Assets": "56.1",
"Liabilities": "-45.6",
"Stockholders Equity": "20.1",
"ECR before LimitedLiability": "-13.6",
"Intangible Assets": "58.0",
"Property and equipment": "2.24",
"Assets, Current": "-8.38",
"Other Liabilities": "-7.38",
"Liabilities, Current": "7.05",
"Liabilities, Long Term": "-45.5",
"General and administrative Expense": "8.01",
"Expenses": "45.7",
"Revenues": "-32.3",
"Net Income": "7.21",
"Other Expenses": "30.2",
"Selling and Marketing Expense": "5.12",
"Other Revenues": "-32.3",
"Comprehensive Net Income": "6.01",
"Other Compr. Net Income": "-1.16",
"Economic Capital Ratio": "-18.3"
},
"2013": {
"Assets, Current": "1.54",
"Assets": "53.3",
"Liabilities": "-53.4",
"Stockholders Equity": "18.4",
"ECR before LimitedLiability": "2.54",
"Other Assets": "-4.21",
"Intangible Assets": "53.7",
"Property and equipment": "0.818",
"Liabilities, Current": "6.55",
"Liabilities, Long Term": "-54.4",
"Other Liabilities": "-5.99",
"General and administrative Expense": "8.08",
"Expenses": "50.3",
"Revenues": "-34.8",
"Net Income": "9.01",
"Selling and Marketing Expense": "5.55",
"Other Expenses": "33.9",
"Other Revenues": "-34.8",
"Comprehensive Net Income": "8.75",
"Other Net Income": "1.88",
"Economic Capital Ratio": "-22.6"
},
"2014": {
"Assets, Current": "-6.42",
"Assets": "28.3",
"Liabilities": "-64.4",
"Stockholders Equity": "3.30",
"ECR before LimitedLiability": "24.2",
"Intangible Assets": "32.8",
"Property and equipment": "-0.256",
"Other Assets": "-2.26",
"Other Liabilities": "-8.04",
"Liabilities, Current": "5.47",
"Liabilities, Long Term": "-61.2",
"Selling and Marketing Expense": "7.42",
"Expenses": "26.2",
"Revenues": "-35.8",
"Net Income": "12.2",
"Other Expenses": "24.6",
"General and administrative Expense": "8.31",
"Other Revenues": "-35.8",
"Other Net Income": "-1.00",
"Comprehensive Net Income": "12.1",
"Economic Capital Ratio": "-32.3"
},
"2015": {
"Other Assets": "-3.37",
"Assets": "35.2",
"Liabilities": "-46.7",
"Stockholders Equity": "15.1",
"ECR before LimitedLiability": "38.7",
"Assets, Current": "-1.31",
"Intangible Assets": "36.6",
"Liabilities, Long Term": "-61.1",
"Liabilities, Current": "12.7",
"Other Liabilities": "-2.11",
"General and administrative Expense": "5.57",
"Expenses": "33.8",
"Revenues": "-25.7",
"Net Income": "26.7",
"Selling and Marketing Expense": "9.19",
"Other Expenses": "33.2",
"Other Revenues": "-25.7",
"Comprehensive Net Income": "27.4",
"Other Net Income": "7.38",
"Other Compr. Net Income": "0.639",
"Economic Capital Ratio": "-14.2"
},
"2016": {
"Intangible Assets": "38.7",
"Assets": "37.8",
"Liabilities": "-36.6",
"Stockholders Equity": "13.8",
"ECR before LimitedLiability": "20.8",
"Property and equipment": "-1.13",
"Assets, Current": "-1.01",
"Other Assets": "-3.75",
"Liabilities, Current": "19.9",
"Other Liabilities": "-2.25",
"Liabilities, Long Term": "-60.3",
"Other Expenses": "23.6",
"Expenses": "37.7",
"Revenues": "-18.7",
"Net Income": "24.7",
"General and administrative Expense": "11.8",
"Selling and Marketing Expense": "7.33",
"Other Revenues": "-18.7",
"Comprehensive Net Income": "25.8",
"Other Net Income": "2.03",
"Economic Capital Ratio": "-14.5"
},
"2017": {
"Assets, Current": "0.570",
"Assets": "28.6",
"Liabilities": "-64.3",
"Stockholders Equity": "-6.83",
"ECR before LimitedLiability": "-29.7",
"Property and equipment": "-1.81",
"Intangible Assets": "29.5",
"Other Assets": "-2.88",
"Liabilities, Long Term": "-75.7",
"Other Liabilities": "-1.63",
"Liabilities, Current": "9.29",
"Selling and Marketing Expense": "5.90",
"Expenses": "28.7",
"Revenues": "-31.7",
"Net Income": "12.1",
"General and administrative Expense": "13.9",
"Other Expenses": "27.6",
"Other Revenues": "-31.7",
"Comprehensive Net Income": "11.0",
"Other Compr. Net Income": "-1.11",
"Economic Capital Ratio": "-49.1"
},
"2018": {
"Other Assets": "1.59",
"Assets": "33.6",
"Liabilities": "-54.6",
"Stockholders Equity": "-5.62",
"ECR before LimitedLiability": "-37.6",
"Assets, Current": "-4.19",
"Property and equipment": "-1.83",
"Intangible Assets": "33.9",
"Liabilities, Long Term": "-68.7",
"Other Liabilities": "-8.10",
"Liabilities, Current": "17.4",
"Other Expenses": "25.1",
"Expenses": "33.6",
"Revenues": "-27.2",
"Net Income": "4.33",
"General and administrative Expense": "9.37",
"Selling and Marketing Expense": "4.49",
"Other Revenues": "-27.2",
"Other Net Income": "-3.89",
"Comprehensive Net Income": "5.08",
"Economic Capital Ratio": "-40.8"
},
"2019": {
"Assets, Current": "-5.31",
"Assets": "28.9",
"Liabilities": "-62.0",
"Stockholders Equity": "-16.8",
"ECR before LimitedLiability": "-27.7",
"Intangible Assets": "30.9",
"Other Assets": "-9.76",
"Liabilities, Current": "8.96",
"Other Liabilities": "1.23",
"Liabilities, Long Term": "-77.1",
"Other Expenses": "28.9",
"Expenses": "29.4",
"Revenues": "-26.8",
"Net Income": "9.63",
"General and administrative Expense": "9.62",
"Selling and Marketing Expense": "4.72",
"Other Revenues": "-26.8",
"Other Net Income": "-3.49",
"Comprehensive Net Income": "6.92",
"Other Compr. Net Income": "-2.59",
"Economic Capital Ratio": "-40.1"
},
"2020": {
"Assets, Current": "-6.19",
"Assets": "27.4",
"Liabilities": "-44.6",
"Stockholders Equity": "-3.77",
"ECR before LimitedLiability": "-19.0",
"Intangible Assets": "28.3",
"Other Assets": "-0.952",
"Liabilities, Long Term": "-66.4",
"Other Liabilities": "-1.30",
"Liabilities, Current": "17.2",
"Selling and Marketing Expense": "4.09",
"Expenses": "27.8",
"Revenues": "-22.6",
"Net Income": "10.7",
"General and administrative Expense": "9.43",
"Other Expenses": "27.3",
"Other Revenues": "-22.6",
"Comprehensive Net Income": "12.3",
"Other Net Income": "-5.35",
"Other Compr. Net Income": "1.45",
"Economic Capital Ratio": "-31.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001530950_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "209,700",
"General and administrative Expense": "0",
"Intangible Assets": "2,102,600",
"Liabilities, Current": "126,400",
"Liabilities, Long Term": "1,059,500",
"Other Assets": "14,900",
"Other Compr. Net Income": "-21,000",
"Other Expenses": "909,000",
"Other Liabilities": "314,900",
"Other Net Income": "0",
"Other Revenues": "958,900",
"Property and equipment": "405,100",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "2,732,300",
"Liabilities": "1,500,800",
"Expenses": "909,000",
"Revenues": "958,900",
"Stockholders Equity": "1,231,500",
"Net Income": "49,900",
"Comprehensive Net Income": "28,900",
"BaseVar": "4,024,339",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "136%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "668,100",
"General and administrative Expense": "0",
"Intangible Assets": "2,388,100",
"Liabilities, Current": "146,000",
"Liabilities, Long Term": "1,524,900",
"Other Assets": "29,100",
"Other Compr. Net Income": "11,500",
"Other Expenses": "1,018,900",
"Other Liabilities": "304,300",
"Other Net Income": "0",
"Other Revenues": "1,034,100",
"Property and equipment": "388,500",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "3,473,800",
"Liabilities": "1,975,200",
"Expenses": "1,018,900",
"Revenues": "1,034,100",
"Stockholders Equity": "1,498,600",
"Net Income": "15,200",
"Comprehensive Net Income": "26,700",
"BaseVar": "4,809,645",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "132%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,219,000",
"General and administrative Expense": "0",
"Intangible Assets": "5,529,700",
"Liabilities, Current": "519,900",
"Liabilities, Long Term": "4,012,900",
"Other Assets": "150,500",
"Other Compr. Net Income": "-14,500",
"Other Expenses": "2,704,800",
"Other Liabilities": "915,100",
"Other Net Income": "-49,500",
"Other Revenues": "2,411,100",
"Property and equipment": "831,900",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "7,731,100",
"Liabilities": "5,447,900",
"Expenses": "2,704,800",
"Revenues": "2,411,100",
"Stockholders Equity": "2,283,200",
"Net Income": "-343,200",
"Comprehensive Net Income": "-357,700",
"BaseVar": "11,821,199",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "104%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,781,700",
"General and administrative Expense": "0",
"Intangible Assets": "6,042,100",
"Liabilities, Current": "611,000",
"Liabilities, Long Term": "4,801,600",
"Other Assets": "63,400",
"Other Compr. Net Income": "-61,500",
"Other Expenses": "4,671,000",
"Other Liabilities": "831,800",
"Other Net Income": "-92,500",
"Other Revenues": "4,648,200",
"Property and equipment": "1,333,200",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "9,220,400",
"Liabilities": "6,244,400",
"Expenses": "4,671,000",
"Revenues": "4,648,200",
"Stockholders Equity": "2,976,000",
"Net Income": "-115,300",
"Comprehensive Net Income": "-176,800",
"BaseVar": "17,300,332",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "113%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,076,900",
"General and administrative Expense": "0",
"Intangible Assets": "5,913,400",
"Liabilities, Current": "634,000",
"Liabilities, Long Term": "4,991,500",
"Other Assets": "15,900",
"Other Compr. Net Income": "28,700",
"Other Expenses": "4,760,800",
"Other Liabilities": "726,500",
"Other Net Income": "-269,300",
"Other Revenues": "5,026,800",
"Property and equipment": "1,354,400",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "9,360,600",
"Liabilities": "6,352,000",
"Expenses": "4,760,800",
"Revenues": "5,026,800",
"Stockholders Equity": "3,008,600",
"Net Income": "-3,300",
"Comprehensive Net Income": "25,400",
"BaseVar": "18,042,756",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "117%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,615,900",
"General and administrative Expense": "0",
"Intangible Assets": "7,385,900",
"Liabilities, Current": "704,400",
"Liabilities, Long Term": "7,476,900",
"Other Assets": "184,300",
"Other Compr. Net Income": "20,400",
"Other Expenses": "5,046,400",
"Other Liabilities": "905,800",
"Other Net Income": "-131,100",
"Other Revenues": "5,225,800",
"Property and equipment": "1,690,700",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "11,876,800",
"Liabilities": "9,087,100",
"Expenses": "5,046,400",
"Revenues": "5,225,800",
"Stockholders Equity": "2,789,700",
"Net Income": "48,300",
"Comprehensive Net Income": "68,700",
"BaseVar": "21,009,887",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "107%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,200,300",
"General and administrative Expense": "0",
"Intangible Assets": "8,038,900",
"Liabilities, Current": "792,100",
"Liabilities, Long Term": "7,731,400",
"Other Assets": "1,108,600",
"Other Compr. Net Income": "-1,700",
"Other Expenses": "5,853,000",
"Other Liabilities": "1,473,500",
"Other Net Income": "64,200",
"Other Revenues": "6,257,200",
"Property and equipment": "1,709,700",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "13,057,500",
"Liabilities": "9,997,000",
"Expenses": "5,853,000",
"Revenues": "6,257,200",
"Stockholders Equity": "3,060,500",
"Net Income": "468,400",
"Comprehensive Net Income": "466,700",
"BaseVar": "23,825,111",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "113%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,126,300",
"General and administrative Expense": "0",
"Intangible Assets": "7,738,300",
"Liabilities, Current": "802,900",
"Liabilities, Long Term": "7,522,900",
"Other Assets": "351,000",
"Other Compr. Net Income": "-58,700",
"Other Expenses": "5,332,000",
"Other Liabilities": "688,500",
"Other Net Income": "-223,100",
"Other Revenues": "5,681,100",
"Property and equipment": "1,736,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "11,951,600",
"Liabilities": "9,014,300",
"Expenses": "5,332,000",
"Revenues": "5,681,100",
"Stockholders Equity": "2,937,300",
"Net Income": "126,000",
"Comprehensive Net Income": "67,300",
"BaseVar": "21,890,799",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "108%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,287,800",
"General and administrative Expense": "0",
"Intangible Assets": "7,636,100",
"Liabilities, Current": "974,400",
"Liabilities, Long Term": "7,558,800",
"Other Assets": "443,100",
"Other Compr. Net Income": "39,300",
"Other Expenses": "5,386,500",
"Other Liabilities": "784,500",
"Other Net Income": "-283,200",
"Other Revenues": "5,698,700",
"Property and equipment": "1,779,700",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "12,146,700",
"Liabilities": "9,317,700",
"Expenses": "5,386,500",
"Revenues": "5,698,700",
"Stockholders Equity": "2,829,000",
"Net Income": "29,000",
"Comprehensive Net Income": "68,300",
"BaseVar": "22,253,977",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "107%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 1.068534400114683,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001530950.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001530950.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001530950.svg"
},
{
"company_id": "0001679273",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001679273.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001679273.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001679273.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001679273_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001679273_main_keyfigs.svg",
"name": "Lamb Weston Holdings Inc",
"rank": 33,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0001679273.svg",
"report_text": "The relative strengths and weaknesses of Lamb Weston Holdings Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Lamb Weston Holdings Inc compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 21% points.The greatest weakness of Lamb Weston Holdings Inc is the variable Liabilities, Long Term, reducing the Economic Capital Ratio by 61% points.
The company's Economic Capital Ratio, given in the ranking table, is 100%, being 38% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001679273_2021_Lamb_Weston_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Assets, Current": "-8.90",
"Assets": "-20.4",
"Liabilities": "-52.2",
"Stockholders Equity": "-60.1",
"ECR before LimitedLiability": "-28.2",
"Intangible Assets": "-14.9",
"Property and equipment": "25.6",
"Other Assets": "-16.3",
"Liabilities, Current": "8.22",
"Other Liabilities": "8.55",
"Liabilities, Long Term": "-76.1",
"Expenses": "24.4",
"Revenues": "20.3",
"Net Income": "28.8",
"General and administrative Expense": "15.6",
"Selling and Marketing Expense": "7.61",
"Other Revenues": "20.3",
"Other Net Income": "-2.35",
"Comprehensive Net Income": "28.6",
"Other Compr. Net Income": "-4.26",
"Economic Capital Ratio": "-40.6"
},
"2020": {
"Assets, Current": "13.0",
"Assets": "2.69",
"Liabilities": "-42.0",
"Stockholders Equity": "-29.6",
"ECR before LimitedLiability": "-26.1",
"Property and equipment": "11.7",
"Intangible Assets": "-17.2",
"Liabilities, Long Term": "-61.5",
"Other Liabilities": "4.50",
"Liabilities, Current": "10.5",
"Selling and Marketing Expense": "5.32",
"Expenses": "20.6",
"Revenues": "-0.237",
"Net Income": "20.4",
"General and administrative Expense": "12.3",
"Other Expenses": "15.5",
"Other Revenues": "-0.237",
"Comprehensive Net Income": "20.4",
"Other Net Income": "-4.06",
"Other Compr. Net Income": "0.411",
"Economic Capital Ratio": "-38.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001679273_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "961,500",
"General and administrative Expense": "0",
"Intangible Assets": "398,500",
"Liabilities, Current": "552,800",
"Liabilities, Long Term": "2,374,200",
"Other Assets": "90,300",
"Other Compr. Net Income": "-29,600",
"Other Expenses": "3,221,700",
"Other Liabilities": "125,700",
"Other Net Income": "-47,600",
"Other Revenues": "3,756,500",
"Property and equipment": "1,597,800",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "3,048,100",
"Liabilities": "3,052,700",
"Expenses": "3,221,700",
"Revenues": "3,756,500",
"Stockholders Equity": "-4,600",
"Net Income": "487,200",
"Comprehensive Net Income": "457,600",
"BaseVar": "10,176,354",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "108%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,302,600",
"General and administrative Expense": "0",
"Intangible Assets": "509,100",
"Liabilities, Current": "1,024,900",
"Liabilities, Long Term": "3,244,900",
"Other Assets": "315,600",
"Other Compr. Net Income": "-15,200",
"Other Expenses": "3,347,800",
"Other Liabilities": "152,500",
"Other Net Income": "-78,700",
"Other Revenues": "3,792,400",
"Property and equipment": "1,535,000",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "4,662,300",
"Liabilities": "4,422,300",
"Expenses": "3,347,800",
"Revenues": "3,792,400",
"Stockholders Equity": "240,000",
"Net Income": "365,900",
"Comprehensive Net Income": "350,700",
"BaseVar": "11,848,741",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "100%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 0.9980510285890156,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001679273.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001679273.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001679273.svg"
},
{
"company_id": "0000015357",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000015357.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000015357.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000015357.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000015357_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000015357_main_keyfigs.svg",
"name": "Chase General CORP",
"rank": 34,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Chase General 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 Chase General CORP compared to the market average is the variable Revenues, increasing the Economic Capital Ratio by 45% points.The greatest weakness of Chase General CORP is the variable Expenses, reducing the Economic Capital Ratio by 108% points.
The company's Economic Capital Ratio, given in the ranking table, is 94%, being 44% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000015357_2021_Chase_General_CORP.pdf",
"shrinked_graph_json": {
"2012": {
"Other Assets": "-10.1",
"Assets": "-44.7",
"Liabilities": "64.9",
"Stockholders Equity": "-52.6",
"ECR before LimitedLiability": "-6.12",
"Intangible Assets": "-32.3",
"Property and equipment": "-6.24",
"Assets, Current": "-17.5",
"Other Liabilities": "16.1",
"Liabilities, Current": "34.3",
"Liabilities, Long Term": "53.9",
"General and administrative Expense": "-42.9",
"Expenses": "-110",
"Revenues": "74.5",
"Net Income": "-4.58",
"Other Expenses": "-14.8",
"Selling and Marketing Expense": "-52.1",
"Other Revenues": "74.5",
"Comprehensive Net Income": "-2.82",
"Other Net Income": "1.88",
"Economic Capital Ratio": "-10.8"
},
"2013": {
"Assets, Current": "-4.77",
"Assets": "-23.2",
"Liabilities": "101",
"Stockholders Equity": "-59.5",
"ECR before LimitedLiability": "59.1",
"Other Assets": "-9.11",
"Intangible Assets": "-16.1",
"Property and equipment": "-4.56",
"Liabilities, Current": "44.4",
"Liabilities, Long Term": "60.8",
"Other Liabilities": "11.9",
"General and administrative Expense": "-45.8",
"Expenses": "-104",
"Revenues": "119",
"Net Income": "56.7",
"Selling and Marketing Expense": "-53.8",
"Other Revenues": "119",
"Comprehensive Net Income": "51.5",
"Other Net Income": "8.08",
"Other Compr. Net Income": "-4.44",
"Economic Capital Ratio": "33.9"
},
"2014": {
"Assets, Current": "-6.78",
"Assets": "-24.8",
"Liabilities": "99.5",
"Stockholders Equity": "-40.7",
"ECR before LimitedLiability": "103",
"Intangible Assets": "-16.4",
"Property and equipment": "-6.74",
"Other Assets": "-6.34",
"Other Liabilities": "22.7",
"Liabilities, Current": "38.8",
"Liabilities, Long Term": "54.3",
"Selling and Marketing Expense": "-42.8",
"Expenses": "-51.2",
"Revenues": "124",
"Net Income": "103",
"Other Expenses": "42.5",
"General and administrative Expense": "-49.2",
"Other Revenues": "124",
"Other Net Income": "-16.5",
"Comprehensive Net Income": "103",
"Economic Capital Ratio": "46.1"
},
"2015": {
"Other Assets": "-2.85",
"Assets": "-9.43",
"Liabilities": "111",
"Stockholders Equity": "22.7",
"ECR before LimitedLiability": "133",
"Intangible Assets": "-7.26",
"Property and equipment": "-2.72",
"Liabilities, Long Term": "50.6",
"Liabilities, Current": "60.8",
"Other Liabilities": "23.0",
"General and administrative Expense": "-49.8",
"Expenses": "-61.7",
"Revenues": "131",
"Net Income": "128",
"Selling and Marketing Expense": "-48.0",
"Other Expenses": "34.5",
"Other Revenues": "131",
"Comprehensive Net Income": "128",
"Other Net Income": "31.6",
"Other Compr. Net Income": "6.47",
"Economic Capital Ratio": "80.2"
},
"2016": {
"Intangible Assets": "-11.9",
"Assets": "-16.7",
"Liabilities": "117",
"Stockholders Equity": "23.8",
"ECR before LimitedLiability": "99.0",
"Property and equipment": "-5.72",
"Other Assets": "-4.29",
"Liabilities, Current": "92.8",
"Other Liabilities": "11.1",
"Liabilities, Long Term": "58.1",
"Other Expenses": "-15.8",
"Expenses": "-111",
"Revenues": "130",
"Net Income": "95.3",
"General and administrative Expense": "-28.6",
"Selling and Marketing Expense": "-57.0",
"Other Revenues": "130",
"Comprehensive Net Income": "96.7",
"Other Net Income": "26.1",
"Other Compr. Net Income": "1.03",
"Economic Capital Ratio": "63.7"
},
"2017": {
"Assets, Current": "-5.23",
"Assets": "-41.5",
"Liabilities": "78.1",
"Stockholders Equity": "-31.2",
"ECR before LimitedLiability": "16.8",
"Property and equipment": "-18.1",
"Intangible Assets": "-29.7",
"Other Assets": "-9.54",
"Liabilities, Long Term": "58.6",
"Other Liabilities": "30.3",
"Liabilities, Current": "61.3",
"Selling and Marketing Expense": "-64.6",
"Expenses": "-150",
"Revenues": "97.3",
"Net Income": "3.62",
"General and administrative Expense": "-38.2",
"Other Expenses": "-36.4",
"Other Revenues": "97.3",
"Other Net Income": "4.65",
"Comprehensive Net Income": "-2.87",
"Other Compr. Net Income": "-6.40",
"Economic Capital Ratio": "-2.58"
},
"2018": {
"Other Assets": "-28.1",
"Assets": "-80.8",
"Liabilities": "34.2",
"Stockholders Equity": "-62.4",
"ECR before LimitedLiability": "-51.4",
"Assets, Current": "-20.4",
"Property and equipment": "-33.4",
"Intangible Assets": "-60.4",
"Liabilities, Long Term": "22.4",
"Other Liabilities": "19.8",
"Liabilities, Current": "25.0",
"Other Expenses": "-40.2",
"Expenses": "-211",
"Revenues": "65.4",
"Net Income": "-82.7",
"General and administrative Expense": "-87.3",
"Selling and Marketing Expense": "-87.5",
"Other Revenues": "65.4",
"Other Net Income": "-28.1",
"Comprehensive Net Income": "-79.5",
"Economic Capital Ratio": "-54.5"
},
"2019": {
"Assets, Current": "-10.6",
"Assets": "-43.8",
"Liabilities": "81.9",
"Stockholders Equity": "-103",
"ECR before LimitedLiability": "23.7",
"Intangible Assets": "-13.0",
"Property and equipment": "-13.9",
"Other Assets": "-33.7",
"Liabilities, Current": "41.6",
"Other Liabilities": "34.5",
"Liabilities, Long Term": "54.4",
"Other Expenses": "-17.8",
"Expenses": "-159",
"Revenues": "114",
"Net Income": "21.5",
"General and administrative Expense": "-70.9",
"Selling and Marketing Expense": "-56.0",
"Other Revenues": "114",
"Comprehensive Net Income": "14.3",
"Other Compr. Net Income": "-6.59",
"Economic Capital Ratio": "11.4"
},
"2020": {
"Assets, Current": "-31.0",
"Assets": "-70.8",
"Liabilities": "22.4",
"Stockholders Equity": "-54.8",
"ECR before LimitedLiability": "-31.5",
"Property and equipment": "-30.6",
"Intangible Assets": "-39.3",
"Other Assets": "-15.9",
"Liabilities, Long Term": "15.2",
"Other Liabilities": "9.34",
"Liabilities, Current": "18.3",
"Selling and Marketing Expense": "-49.3",
"Expenses": "-108",
"Revenues": "45.3",
"Net Income": "4.60",
"General and administrative Expense": "-66.5",
"Other Revenues": "45.3",
"Comprehensive Net Income": "7.81",
"Other Net Income": "-3.07",
"Other Compr. Net Income": "3.15",
"Economic Capital Ratio": "-43.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000015357_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "625",
"General and administrative Expense": "404",
"Intangible Assets": "0",
"Liabilities, Current": "201",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,252",
"Other Liabilities": "171",
"Other Net Income": "-10",
"Other Revenues": "2,954",
"Property and equipment": "449",
"Selling and Marketing Expense": "389"
},
"output_variables": {
"Assets": "1,073",
"Liabilities": "372",
"Expenses": "3,044",
"Revenues": "2,954",
"Stockholders Equity": "701",
"Net Income": "-101",
"Comprehensive Net Income": "-101",
"BaseVar": "6,791",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "143%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "717",
"General and administrative Expense": "431",
"Intangible Assets": "0",
"Liabilities, Current": "153",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,272",
"Other Liabilities": "148",
"Other Net Income": "-5.4",
"Other Revenues": "3,191",
"Property and equipment": "362",
"Selling and Marketing Expense": "406"
},
"output_variables": {
"Assets": "1,078",
"Liabilities": "301",
"Expenses": "3,109",
"Revenues": "3,191",
"Stockholders Equity": "777",
"Net Income": "76",
"Comprehensive Net Income": "76",
"BaseVar": "7,058",
"ECR before LimitedLiability": "141%",
"Economic Capital Ratio": "189%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "856",
"General and administrative Expense": "451",
"Intangible Assets": "0",
"Liabilities, Current": "235",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,245",
"Other Liabilities": "96",
"Other Net Income": "-100",
"Other Revenues": "3,244",
"Property and equipment": "303",
"Selling and Marketing Expense": "398"
},
"output_variables": {
"Assets": "1,159",
"Liabilities": "332",
"Expenses": "3,093",
"Revenues": "3,244",
"Stockholders Equity": "828",
"Net Income": "50",
"Comprehensive Net Income": "50",
"BaseVar": "7,247",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "182%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "898",
"General and administrative Expense": "368",
"Intangible Assets": "0",
"Liabilities, Current": "166",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,302",
"Other Liabilities": "124",
"Other Net Income": "11",
"Other Revenues": "3,224",
"Property and equipment": "361",
"Selling and Marketing Expense": "424"
},
"output_variables": {
"Assets": "1,258",
"Liabilities": "290",
"Expenses": "3,094",
"Revenues": "3,224",
"Stockholders Equity": "969",
"Net Income": "141",
"Comprehensive Net Income": "141",
"BaseVar": "7,167",
"ECR before LimitedLiability": "168%",
"Economic Capital Ratio": "207%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "893",
"General and administrative Expense": "373",
"Intangible Assets": "0",
"Liabilities, Current": "89",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,459",
"Other Liabilities": "156",
"Other Net Income": "-2.9",
"Other Revenues": "3,305",
"Property and equipment": "354",
"Selling and Marketing Expense": "437"
},
"output_variables": {
"Assets": "1,247",
"Liabilities": "245",
"Expenses": "3,268",
"Revenues": "3,305",
"Stockholders Equity": "1,002",
"Net Income": "34",
"Comprehensive Net Income": "34",
"BaseVar": "7,387",
"ECR before LimitedLiability": "150%",
"Economic Capital Ratio": "195%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "689",
"General and administrative Expense": "397",
"Intangible Assets": "0",
"Liabilities, Current": "110",
"Liabilities, Long Term": "0",
"Other Assets": "27",
"Other Compr. Net Income": "0",
"Other Expenses": "2,150",
"Other Liabilities": "48",
"Other Net Income": "-11",
"Other Revenues": "2,753",
"Property and equipment": "265",
"Selling and Marketing Expense": "374"
},
"output_variables": {
"Assets": "982",
"Liabilities": "158",
"Expenses": "2,921",
"Revenues": "2,753",
"Stockholders Equity": "823",
"Net Income": "-179",
"Comprehensive Net Income": "-179",
"BaseVar": "6,312",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "154%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "595",
"General and administrative Expense": "470",
"Intangible Assets": "0",
"Liabilities, Current": "220",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,063",
"Other Liabilities": "32",
"Other Net Income": "-3.3",
"Other Revenues": "2,680",
"Property and equipment": "235",
"Selling and Marketing Expense": "389"
},
"output_variables": {
"Assets": "831",
"Liabilities": "252",
"Expenses": "2,922",
"Revenues": "2,680",
"Stockholders Equity": "578",
"Net Income": "-245",
"Comprehensive Net Income": "-245",
"BaseVar": "6,203",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "99%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "575",
"General and administrative Expense": "411",
"Intangible Assets": "376",
"Liabilities, Current": "216",
"Liabilities, Long Term": "0",
"Other Assets": "-376",
"Other Compr. Net Income": "0",
"Other Expenses": "1,858",
"Other Liabilities": "27",
"Other Net Income": "-1.9",
"Other Revenues": "2,521",
"Property and equipment": "211",
"Selling and Marketing Expense": "284"
},
"output_variables": {
"Assets": "786",
"Liabilities": "243",
"Expenses": "2,554",
"Revenues": "2,521",
"Stockholders Equity": "543",
"Net Income": "-35",
"Comprehensive Net Income": "-35",
"BaseVar": "5,641",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "160%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "519",
"General and administrative Expense": "481",
"Intangible Assets": "319",
"Liabilities, Current": "229",
"Liabilities, Long Term": "259",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,940",
"Other Liabilities": "108",
"Other Net Income": "-1.6",
"Other Revenues": "2,576",
"Property and equipment": "156",
"Selling and Marketing Expense": "300"
},
"output_variables": {
"Assets": "994",
"Liabilities": "597",
"Expenses": "2,721",
"Revenues": "2,576",
"Stockholders Equity": "397",
"Net Income": "-146",
"Comprehensive Net Income": "-146",
"BaseVar": "6,147",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "94%"
}
}
},
"top_rated": false,
"trend": -16.0,
"value": 0.9438781320907979,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000015357.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000015357.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000015357.svg"
},
{
"company_id": "0000034563",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0000034563.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0000034563.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000034563.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000034563_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000034563_main_keyfigs.svg",
"name": "Farmer Brothers CO",
"rank": 35,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0000034563.svg",
"report_text": "The relative strengths and weaknesses of Farmer Brothers CO 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 Farmer Brothers CO compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 7.2% points.The greatest weakness of Farmer Brothers CO is the variable Selling and Marketing Expense, reducing the Economic Capital Ratio by 55% points.
The company's Economic Capital Ratio, given in the ranking table, is 85%, being 54% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0000034563_2021_Farmer_Brothers_CO.pdf",
"shrinked_graph_json": {
"2013": {
"Assets, Current": "-5.55",
"Assets": "-43.8",
"Liabilities": "19.7",
"Stockholders Equity": "-60.2",
"ECR before LimitedLiability": "-17.1",
"Other Assets": "-17.1",
"Intangible Assets": "-32.7",
"Liabilities, Current": "3.18",
"Liabilities, Long Term": "33.4",
"Other Liabilities": "-25.5",
"General and administrative Expense": "2.98",
"Expenses": "-36.8",
"Revenues": "36.3",
"Net Income": "24.6",
"Selling and Marketing Expense": "-93.9",
"Other Expenses": "37.4",
"Other Revenues": "36.3",
"Comprehensive Net Income": "22.6",
"Other Net Income": "-1.09",
"Other Compr. Net Income": "-1.80",
"Economic Capital Ratio": "-42.2"
},
"2014": {
"Assets, Current": "-6.70",
"Assets": "-25.6",
"Liabilities": "30.7",
"Stockholders Equity": "-37.1",
"ECR before LimitedLiability": "70.9",
"Intangible Assets": "-19.6",
"Other Assets": "-4.74",
"Other Liabilities": "-14.9",
"Liabilities, Current": "8.54",
"Liabilities, Long Term": "35.5",
"Selling and Marketing Expense": "-82.9",
"Expenses": "-14.0",
"Revenues": "72.1",
"Net Income": "71.1",
"Other Expenses": "71.8",
"General and administrative Expense": "-2.47",
"Other Revenues": "72.1",
"Other Net Income": "3.74",
"Comprehensive Net Income": "72.1",
"Other Compr. Net Income": "11.6",
"Economic Capital Ratio": "14.4"
},
"2015": {
"Other Assets": "-7.65",
"Assets": "-42.6",
"Liabilities": "16.4",
"Stockholders Equity": "-20.6",
"ECR before LimitedLiability": "20.2",
"Assets, Current": "-5.33",
"Intangible Assets": "-34.1",
"Liabilities, Long Term": "15.6",
"Liabilities, Current": "15.1",
"Other Liabilities": "-19.0",
"General and administrative Expense": "-11.7",
"Expenses": "-26.2",
"Revenues": "27.2",
"Net Income": "27.5",
"Selling and Marketing Expense": "-94.2",
"Other Expenses": "30.2",
"Other Revenues": "27.2",
"Comprehensive Net Income": "21.0",
"Other Net Income": "15.3",
"Other Compr. Net Income": "-23.6",
"Economic Capital Ratio": "-32.7"
},
"2016": {
"Intangible Assets": "-8.18",
"Assets": "-3.27",
"Liabilities": "32.4",
"Stockholders Equity": "13.1",
"ECR before LimitedLiability": "87.0",
"Property and equipment": "1.16",
"Other Assets": "6.11",
"Liabilities, Current": "35.5",
"Other Liabilities": "-28.1",
"Liabilities, Long Term": "19.5",
"Other Expenses": "82.6",
"Expenses": "9.87",
"Revenues": "62.4",
"Net Income": "93.6",
"General and administrative Expense": "-1.98",
"Selling and Marketing Expense": "-63.2",
"Other Revenues": "62.4",
"Comprehensive Net Income": "92.1",
"Other Net Income": "13.4",
"Other Compr. Net Income": "-1.05",
"Economic Capital Ratio": "51.8"
},
"2017": {
"Assets, Current": "-3.02",
"Assets": "-6.88",
"Liabilities": "19.7",
"Stockholders Equity": "-0.780",
"ECR before LimitedLiability": "26.1",
"Property and equipment": "7.09",
"Intangible Assets": "-11.5",
"Other Assets": "3.14",
"Liabilities, Long Term": "26.2",
"Other Liabilities": "-11.4",
"Liabilities, Current": "3.55",
"Selling and Marketing Expense": "-51.1",
"Expenses": "-4.91",
"Revenues": "35.8",
"Net Income": "32.6",
"General and administrative Expense": "4.03",
"Other Expenses": "48.4",
"Other Revenues": "35.8",
"Other Net Income": "2.21",
"Comprehensive Net Income": "32.3",
"Economic Capital Ratio": "6.68"
},
"2018": {
"Other Assets": "-1.79",
"Assets": "-14.3",
"Liabilities": "20.6",
"Stockholders Equity": "-5.95",
"ECR before LimitedLiability": "-21.1",
"Assets, Current": "-3.25",
"Property and equipment": "9.72",
"Intangible Assets": "-16.9",
"Liabilities, Long Term": "25.2",
"Other Liabilities": "-7.52",
"Liabilities, Current": "2.30",
"Other Expenses": "39.1",
"Expenses": "-25.7",
"Revenues": "26.0",
"Net Income": "-13.2",
"General and administrative Expense": "-3.73",
"Selling and Marketing Expense": "-53.0",
"Other Revenues": "26.0",
"Other Net Income": "-10.3",
"Comprehensive Net Income": "-12.0",
"Economic Capital Ratio": "-24.3"
},
"2019": {
"Assets, Current": "-14.0",
"Assets": "-43.5",
"Stockholders Equity": "-54.6",
"Liabilities, Current": "3.91",
"Intangible Assets": "-21.7",
"Property and equipment": "4.41",
"Other Assets": "-31.4",
"Other Expenses": "5.38",
"Expenses": "-38.4",
"Revenues": "5.06",
"Net Income": "-22.8",
"General and administrative Expense": "-4.43",
"Selling and Marketing Expense": "-59.5",
"Other Revenues": "5.06",
"ECR before LimitedLiability": "-52.7",
"Other Liabilities": "-35.5",
"Liabilities, Long Term": "4.58",
"Other Net Income": "-9.94",
"Comprehensive Net Income": "-27.3",
"Other Compr. Net Income": "-4.93",
"Economic Capital Ratio": "-65.1"
},
"2020": {
"Assets, Current": "-6.75",
"Assets": "-33.1",
"Liabilities": "5.36",
"Stockholders Equity": "-27.3",
"Property and equipment": "5.41",
"Intangible Assets": "-32.8",
"Other Assets": "-7.78",
"Liabilities, Long Term": "6.02",
"ECR before LimitedLiability": "-41.2",
"Other Liabilities": "-54.8",
"Liabilities, Current": "6.47",
"Selling and Marketing Expense": "-54.9",
"Expenses": "-28.3",
"Revenues": "6.33",
"Comprehensive Net Income": "-4.97",
"General and administrative Expense": "-4.38",
"Other Expenses": "7.23",
"Other Revenues": "6.33",
"Other Compr. Net Income": "-5.44",
"Other Net Income": "1.83",
"Economic Capital Ratio": "-53.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0000034563_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "139,749",
"General and administrative Expense": "32,146",
"Intangible Assets": "6,277",
"Liabilities, Current": "76,550",
"Liabilities, Long Term": "0",
"Other Assets": "5,951",
"Other Compr. Net Income": "1,982",
"Other Expenses": "323,493",
"Other Liabilities": "85,748",
"Other Net Income": "-9,659",
"Other Revenues": "513,869",
"Property and equipment": "92,159",
"Selling and Marketing Expense": "157,033"
},
"output_variables": {
"Assets": "244,136",
"Liabilities": "162,298",
"Expenses": "512,672",
"Revenues": "513,869",
"Stockholders Equity": "81,838",
"Net Income": "-8,462",
"Comprehensive Net Income": "-6,480",
"BaseVar": "1,251,781",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "113%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "157,460",
"General and administrative Expense": "35,724",
"Intangible Assets": "0",
"Liabilities, Current": "76,870",
"Liabilities, Long Term": "0",
"Other Assets": "13,076",
"Other Compr. Net Income": "14,722",
"Other Expenses": "329,357",
"Other Liabilities": "74,443",
"Other Net Income": "3,921",
"Other Revenues": "528,380",
"Property and equipment": "95,641",
"Selling and Marketing Expense": "155,088"
},
"output_variables": {
"Assets": "266,177",
"Liabilities": "151,313",
"Expenses": "520,169",
"Revenues": "528,380",
"Stockholders Equity": "114,864",
"Net Income": "12,132",
"Comprehensive Net Income": "26,854",
"BaseVar": "1,286,609",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "150%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "135,685",
"General and administrative Expense": "31,173",
"Intangible Assets": "0",
"Liabilities, Current": "64,874",
"Liabilities, Long Term": "225",
"Other Assets": "15,057",
"Other Compr. Net Income": "-32,628",
"Other Expenses": "360,074",
"Other Liabilities": "85,833",
"Other Net Income": "-2,230",
"Other Revenues": "545,882",
"Property and equipment": "90,201",
"Selling and Marketing Expense": "151,753"
},
"output_variables": {
"Assets": "240,943",
"Liabilities": "150,932",
"Expenses": "543,000",
"Revenues": "545,882",
"Stockholders Equity": "90,011",
"Net Income": "652",
"Comprehensive Net Income": "-31,976",
"BaseVar": "1,330,915",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "94%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "153,365",
"General and administrative Expense": "41,970",
"Intangible Assets": "6,491",
"Liabilities, Current": "56,837",
"Liabilities, Long Term": "28,210",
"Other Assets": "90,719",
"Other Compr. Net Income": "-3,212",
"Other Expenses": "264,038",
"Other Liabilities": "101,350",
"Other Net Income": "1,742",
"Other Revenues": "544,382",
"Property and equipment": "118,416",
"Selling and Marketing Expense": "150,198"
},
"output_variables": {
"Assets": "368,991",
"Liabilities": "186,397",
"Expenses": "456,206",
"Revenues": "544,382",
"Stockholders Equity": "182,594",
"Net Income": "89,918",
"Comprehensive Net Income": "86,706",
"BaseVar": "1,293,291",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "183%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "140,703",
"General and administrative Expense": "42,933",
"Intangible Assets": "29,614",
"Liabilities, Current": "97,267",
"Liabilities, Long Term": "1,717",
"Other Assets": "60,770",
"Other Compr. Net Income": "5,076",
"Other Expenses": "340,875",
"Other Liabilities": "78,617",
"Other Net Income": "-1,812",
"Other Revenues": "541,500",
"Property and equipment": "176,066",
"Selling and Marketing Expense": "133,329"
},
"output_variables": {
"Assets": "407,153",
"Liabilities": "177,601",
"Expenses": "517,137",
"Revenues": "541,500",
"Stockholders Equity": "229,552",
"Net Income": "22,551",
"Comprehensive Net Income": "27,627",
"BaseVar": "1,368,557",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "163%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "173,514",
"General and administrative Expense": "49,429",
"Intangible Assets": "67,739",
"Liabilities, Current": "178,457",
"Liabilities, Long Term": "1,812",
"Other Assets": "47,689",
"Other Compr. Net Income": "-546",
"Other Expenses": "419,983",
"Other Liabilities": "66,207",
"Other Net Income": "-2,021",
"Other Revenues": "606,544",
"Property and equipment": "186,589",
"Selling and Marketing Expense": "153,391"
},
"output_variables": {
"Assets": "475,531",
"Liabilities": "246,476",
"Expenses": "622,803",
"Revenues": "606,544",
"Stockholders Equity": "229,055",
"Net Income": "-18,280",
"Comprehensive Net Income": "-18,826",
"BaseVar": "1,605,237",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "130%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "159,908",
"General and administrative Expense": "48,959",
"Intangible Assets": "81,402",
"Liabilities, Current": "96,072",
"Liabilities, Long Term": "4,057",
"Other Assets": "-6,158",
"Other Compr. Net Income": "-1,613",
"Other Expenses": "462,149",
"Other Liabilities": "166,987",
"Other Net Income": "-18,782",
"Other Revenues": "595,942",
"Property and equipment": "189,458",
"Selling and Marketing Expense": "139,647"
},
"output_variables": {
"Assets": "424,610",
"Liabilities": "267,116",
"Expenses": "650,755",
"Revenues": "595,942",
"Stockholders Equity": "157,494",
"Net Income": "-73,595",
"Comprehensive Net Income": "-75,208",
"BaseVar": "1,625,626",
"ECR before LimitedLiability": "3.9%",
"Economic Capital Ratio": "83%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "176,713",
"General and administrative Expense": "42,569",
"Intangible Assets": "41,779",
"Liabilities, Current": "64,292",
"Liabilities, Long Term": "21,160",
"Other Assets": "8,574",
"Other Compr. Net Income": "-12,377",
"Other Expenses": "379,796",
"Other Liabilities": "195,334",
"Other Net Income": "5,720",
"Other Revenues": "501,320",
"Property and equipment": "165,633",
"Selling and Marketing Expense": "121,762"
},
"output_variables": {
"Assets": "392,699",
"Liabilities": "280,786",
"Expenses": "544,127",
"Revenues": "501,320",
"Stockholders Equity": "111,913",
"Net Income": "-37,087",
"Comprehensive Net Income": "-49,464",
"BaseVar": "1,410,922",
"ECR before LimitedLiability": "5.2%",
"Economic Capital Ratio": "85%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 0.8472013439162301,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0000034563.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0000034563.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0000034563.svg"
},
{
"company_id": "0001063537",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001063537.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001063537.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001063537.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001063537_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001063537_main_keyfigs.svg",
"name": "Ricebran Technologies",
"rank": 36,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Ricebran Technologies 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 Ricebran Technologies compared to the market average is the variable Property and equipment, increasing the Economic Capital Ratio by 8.2% points.The greatest weakness of Ricebran Technologies is the variable Other Expenses, reducing the Economic Capital Ratio by 72% points.
The company's Economic Capital Ratio, given in the ranking table, is 83%, being 55% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001063537_2021_Ricebran_Technologies.pdf",
"shrinked_graph_json": {
"2011": {
"Property and equipment": "12.3",
"Assets": "6.74",
"Liabilities": "-26.5",
"Stockholders Equity": "-4.32",
"ECR before LimitedLiability": "-71.0",
"Assets, Current": "-7.83",
"Other Assets": "-8.50",
"Intangible Assets": "-9.48",
"Liabilities, Current": "-23.0",
"Liabilities, Long Term": "-2.42",
"Other Expenses": "-20.9",
"Expenses": "-2.44",
"Revenues": "-38.7",
"Net Income": "-50.3",
"Selling and Marketing Expense": "6.28",
"General and administrative Expense": "6.32",
"Other Revenues": "-38.7",
"Comprehensive Net Income": "-51.5",
"Other Net Income": "-11.6",
"Other Compr. Net Income": "-1.62",
"Economic Capital Ratio": "-79.6"
},
"2012": {
"Other Assets": "-0.326",
"Assets": "0.320",
"Liabilities": "-17.0",
"Stockholders Equity": "-10.7",
"ECR before LimitedLiability": "-70.1",
"Intangible Assets": "-3.05",
"Property and equipment": "11.5",
"Assets, Current": "-3.71",
"Liabilities, Current": "-3.94",
"Liabilities, Long Term": "-0.374",
"General and administrative Expense": "1.59",
"Expenses": "1.01",
"Revenues": "-24.8",
"Net Income": "-31.9",
"Other Expenses": "-1.76",
"Selling and Marketing Expense": "0.892",
"Other Revenues": "-24.8",
"Comprehensive Net Income": "-26.4",
"Other Net Income": "-5.80",
"Other Compr. Net Income": "0.443",
"Economic Capital Ratio": "-74.8"
},
"2013": {
"Liabilities, Current": "-3.46",
"Liabilities": "-3.54",
"Stockholders Equity": "-3.88",
"ECR before LimitedLiability": "-54.8",
"Liabilities, Long Term": "-1.02",
"Other Liabilities": "0.920",
"General and administrative Expense": "4.08",
"Expenses": "4.86",
"Net Income": "-29.7",
"Selling and Marketing Expense": "2.70",
"Other Expenses": "-1.66",
"Other Revenues": "-9.83",
"Revenues": "-9.83",
"Other Assets": "-2.67",
"Property and equipment": "17.7",
"Assets, Current": "-1.34",
"Intangible Assets": "-3.34",
"Comprehensive Net Income": "-22.4",
"Other Net Income": "-4.36",
"Other Compr. Net Income": "1.54",
"Economic Capital Ratio": "-79.9"
},
"2014": {
"Assets, Current": "-6.47",
"Assets": "-4.07",
"Liabilities": "-1.42",
"Stockholders Equity": "-5.07",
"ECR before LimitedLiability": "-11.5",
"Intangible Assets": "-5.67",
"Property and equipment": "21.9",
"Other Assets": "-3.79",
"Other Liabilities": "1.84",
"Liabilities, Current": "-2.13",
"Selling and Marketing Expense": "5.22",
"Expenses": "9.39",
"Revenues": "-8.87",
"Net Income": "-25.2",
"Other Expenses": "-1.83",
"General and administrative Expense": "5.87",
"Other Revenues": "-8.87",
"Other Net Income": "-14.7",
"Comprehensive Net Income": "-11.5",
"Other Compr. Net Income": "4.47",
"Economic Capital Ratio": "-68.0"
},
"2015": {
"Liabilities, Long Term": "-1.79",
"Liabilities": "-1.63",
"Stockholders Equity": "-2.18",
"ECR before LimitedLiability": "2.00",
"Liabilities, Current": "-1.53",
"Other Liabilities": "1.90",
"General and administrative Expense": "2.08",
"Expenses": "1.24",
"Net Income": "-1.75",
"Selling and Marketing Expense": "3.63",
"Other Expenses": "-2.74",
"Other Revenues": "-1.36",
"Revenues": "-1.36",
"Assets, Current": "-1.56",
"Intangible Assets": "-2.29",
"Other Assets": "-1.60",
"Property and equipment": "10.8",
"Comprehensive Net Income": "-0.712",
"Other Net Income": "-1.48",
"Other Compr. Net Income": "1.41",
"Economic Capital Ratio": "-50.9"
},
"2016": {
"Intangible Assets": "-5.41",
"Assets": "-5.47",
"Liabilities": "-1.44",
"Stockholders Equity": "-5.84",
"ECR before LimitedLiability": "-22.9",
"Property and equipment": "12.9",
"Assets, Current": "-4.73",
"Other Assets": "-1.47",
"Liabilities, Current": "-3.42",
"Other Liabilities": "1.26",
"Liabilities, Long Term": "0.880",
"Other Expenses": "-26.3",
"Expenses": "-5.28",
"Revenues": "-1.49",
"Net Income": "-4.40",
"General and administrative Expense": "6.13",
"Selling and Marketing Expense": "3.66",
"Other Revenues": "-1.49",
"Other Net Income": "3.89",
"Economic Capital Ratio": "-58.1",
"Other Compr. Net Income": "5.67"
},
"2017": {
"Assets, Current": "29.6",
"Assets": "12.5",
"Liabilities": "48.0",
"Stockholders Equity": "57.7",
"Economic Capital Ratio": "-19.1",
"Property and equipment": "26.8",
"Intangible Assets": "-19.6",
"Other Assets": "-5.97",
"Liabilities, Long Term": "25.7",
"Other Liabilities": "16.2",
"Liabilities, Current": "9.38",
"Selling and Marketing Expense": "11.6",
"Expenses": "38.2",
"Revenues": "-31.2",
"Net Income": "-66.8",
"General and administrative Expense": "28.0",
"Other Expenses": "-2.53",
"Other Revenues": "-31.2",
"Other Net Income": "-68.2",
"Comprehensive Net Income": "-45.3",
"Other Compr. Net Income": "26.6"
},
"2018": {
"Other Assets": "-6.96",
"Assets": "41.8",
"Liabilities": "23.4",
"Stockholders Equity": "43.8",
"ECR before LimitedLiability": "-29.9",
"Assets, Current": "25.4",
"Property and equipment": "41.8",
"Intangible Assets": "-11.4",
"Liabilities, Long Term": "17.1",
"Other Liabilities": "8.02",
"Liabilities, Current": "-1.25",
"Other Expenses": "-41.7",
"Expenses": "-25.3",
"Revenues": "-39.4",
"Net Income": "-65.6",
"General and administrative Expense": "13.4",
"Selling and Marketing Expense": "6.36",
"Other Revenues": "-39.4",
"Other Net Income": "-5.45",
"Comprehensive Net Income": "-64.8",
"Economic Capital Ratio": "-33.0"
},
"2019": {
"Assets, Current": "8.54",
"Assets": "20.1",
"Liabilities": "20.1",
"Stockholders Equity": "21.9",
"ECR before LimitedLiability": "-36.5",
"Intangible Assets": "-5.05",
"Property and equipment": "23.4",
"Other Assets": "-20.7",
"Liabilities, Current": "4.44",
"Other Liabilities": "12.8",
"Liabilities, Long Term": "8.25",
"Other Expenses": "-66.4",
"Expenses": "-47.2",
"Revenues": "-39.9",
"Net Income": "-76.6",
"General and administrative Expense": "17.4",
"Selling and Marketing Expense": "8.47",
"Other Revenues": "-39.9",
"Other Net Income": "5.08",
"Comprehensive Net Income": "-78.7",
"Economic Capital Ratio": "-48.9"
},
"2020": {
"Assets, Current": "-4.86",
"Assets": "3.86",
"Liabilities": "5.86",
"Stockholders Equity": "7.63",
"Property and equipment": "8.15",
"Intangible Assets": "-17.3",
"Other Assets": "-9.27",
"Liabilities, Long Term": "3.88",
"ECR before LimitedLiability": "-42.5",
"Other Liabilities": "3.95",
"Liabilities, Current": "4.48",
"Selling and Marketing Expense": "3.89",
"Expenses": "-52.0",
"Revenues": "-16.3",
"Net Income": "-68.6",
"General and administrative Expense": "4.31",
"Other Expenses": "-72.2",
"Other Revenues": "-16.3",
"Comprehensive Net Income": "-67.4",
"Other Net Income": "-4.99",
"Economic Capital Ratio": "-54.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001063537_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "15,013",
"General and administrative Expense": "0",
"Intangible Assets": "9,168",
"Liabilities, Current": "15,604",
"Liabilities, Long Term": "7,933",
"Other Assets": "56",
"Other Compr. Net Income": "-138",
"Other Expenses": "46,196",
"Other Liabilities": "5,063",
"Other Net Income": "-1,636",
"Other Revenues": "36,957",
"Property and equipment": "27,995",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "52,232",
"Liabilities": "28,600",
"Expenses": "46,196",
"Revenues": "36,957",
"Stockholders Equity": "23,632",
"Net Income": "-10,875",
"Comprehensive Net Income": "-11,013",
"BaseVar": "126,192",
"ECR before LimitedLiability": "6.4%",
"Economic Capital Ratio": "86%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "10,816",
"General and administrative Expense": "0",
"Intangible Assets": "7,348",
"Liabilities, Current": "15,533",
"Liabilities, Long Term": "11,581",
"Other Assets": "385",
"Other Compr. Net Income": "1,075",
"Other Expenses": "44,475",
"Other Liabilities": "6,194",
"Other Net Income": "-4,384",
"Other Revenues": "37,723",
"Property and equipment": "28,457",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "47,006",
"Liabilities": "33,308",
"Expenses": "44,475",
"Revenues": "37,723",
"Stockholders Equity": "13,698",
"Net Income": "-11,136",
"Comprehensive Net Income": "-10,061",
"BaseVar": "128,691",
"ECR before LimitedLiability": "-15%",
"Economic Capital Ratio": "79%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "13,532",
"General and administrative Expense": "0",
"Intangible Assets": "5,556",
"Liabilities, Current": "18,961",
"Liabilities, Long Term": "10,919",
"Other Assets": "532",
"Other Compr. Net Income": "1,923",
"Other Expenses": "43,582",
"Other Liabilities": "1,685",
"Other Net Income": "-9,109",
"Other Revenues": "35,051",
"Property and equipment": "24,958",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "44,578",
"Liabilities": "31,565",
"Expenses": "43,582",
"Revenues": "35,051",
"Stockholders Equity": "13,013",
"Net Income": "-17,640",
"Comprehensive Net Income": "-15,717",
"BaseVar": "128,633",
"ECR before LimitedLiability": "-48%",
"Economic Capital Ratio": "75%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "14,072",
"General and administrative Expense": "0",
"Intangible Assets": "7,171",
"Liabilities, Current": "15,130",
"Liabilities, Long Term": "11,288",
"Other Assets": "88",
"Other Compr. Net Income": "2,677",
"Other Expenses": "51,568",
"Other Liabilities": "1,351",
"Other Net Income": "-15,167",
"Other Revenues": "40,108",
"Property and equipment": "24,753",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "46,084",
"Liabilities": "27,769",
"Expenses": "51,568",
"Revenues": "40,108",
"Stockholders Equity": "18,315",
"Net Income": "-26,627",
"Comprehensive Net Income": "-23,950",
"BaseVar": "147,542",
"ECR before LimitedLiability": "-79%",
"Economic Capital Ratio": "68%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "10,721",
"General and administrative Expense": "0",
"Intangible Assets": "4,483",
"Liabilities, Current": "14,678",
"Liabilities, Long Term": "10,908",
"Other Assets": "103",
"Other Compr. Net Income": "574",
"Other Expenses": "45,996",
"Other Liabilities": "712",
"Other Net Income": "-4,476",
"Other Revenues": "39,896",
"Property and equipment": "18,328",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "33,635",
"Liabilities": "26,298",
"Expenses": "45,996",
"Revenues": "39,896",
"Stockholders Equity": "7,337",
"Net Income": "-10,576",
"Comprehensive Net Income": "-10,002",
"BaseVar": "121,818",
"ECR before LimitedLiability": "-42%",
"Economic Capital Ratio": "76%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "7,528",
"General and administrative Expense": "0",
"Intangible Assets": "1,032",
"Liabilities, Current": "21,361",
"Liabilities, Long Term": "6,009",
"Other Assets": "1,352",
"Other Compr. Net Income": "3,263",
"Other Expenses": "50,577",
"Other Liabilities": "1,556",
"Other Net Income": "-78",
"Other Revenues": "39,405",
"Property and equipment": "18,933",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "28,845",
"Liabilities": "28,926",
"Expenses": "50,577",
"Revenues": "39,405",
"Stockholders Equity": "-81",
"Net Income": "-11,250",
"Comprehensive Net Income": "-7,987",
"BaseVar": "123,142",
"ECR before LimitedLiability": "-56%",
"Economic Capital Ratio": "73%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "9,448",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,616",
"Liabilities, Long Term": "12",
"Other Assets": "63",
"Other Compr. Net Income": "1,798",
"Other Expenses": "14,422",
"Other Liabilities": "0",
"Other Net Income": "-5,135",
"Other Revenues": "13,355",
"Property and equipment": "7,850",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "17,361",
"Liabilities": "2,628",
"Expenses": "14,422",
"Revenues": "13,355",
"Stockholders Equity": "14,733",
"Net Income": "-6,202",
"Comprehensive Net Income": "-4,404",
"BaseVar": "45,052",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "137%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "12,513",
"General and administrative Expense": "0",
"Intangible Assets": "3,178",
"Liabilities, Current": "6,861",
"Liabilities, Long Term": "145",
"Other Assets": "16",
"Other Compr. Net Income": "0",
"Other Expenses": "23,019",
"Other Liabilities": "0",
"Other Net Income": "156",
"Other Revenues": "14,762",
"Property and equipment": "15,010",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "30,717",
"Liabilities": "7,006",
"Expenses": "23,019",
"Revenues": "14,762",
"Stockholders Equity": "23,711",
"Net Income": "-8,101",
"Comprehensive Net Income": "-8,101",
"BaseVar": "57,178",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "121%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "13,771",
"General and administrative Expense": "0",
"Intangible Assets": "7,617",
"Liabilities, Current": "5,812",
"Liabilities, Long Term": "2,747",
"Other Assets": "27",
"Other Compr. Net Income": "0",
"Other Expenses": "38,270",
"Other Liabilities": "190",
"Other Net Income": "606",
"Other Revenues": "23,713",
"Property and equipment": "19,077",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "40,492",
"Liabilities": "8,749",
"Expenses": "38,270",
"Revenues": "23,713",
"Stockholders Equity": "31,743",
"Net Income": "-13,951",
"Comprehensive Net Income": "-13,951",
"BaseVar": "87,835",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "100%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "11,340",
"General and administrative Expense": "0",
"Intangible Assets": "7,089",
"Liabilities, Current": "5,826",
"Liabilities, Long Term": "5,437",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "37,507",
"Other Liabilities": "113",
"Other Net Income": "-422",
"Other Revenues": "26,199",
"Property and equipment": "16,367",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "34,796",
"Liabilities": "11,376",
"Expenses": "37,507",
"Revenues": "26,199",
"Stockholders Equity": "23,420",
"Net Income": "-11,730",
"Comprehensive Net Income": "-11,730",
"BaseVar": "87,855",
"ECR before LimitedLiability": "3.9%",
"Economic Capital Ratio": "83%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 0.8340344619766802,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001063537.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001063537.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001063537.svg"
},
{
"company_id": "0001772016",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001772016.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001772016.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001772016.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001772016_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001772016_main_keyfigs.svg",
"name": "Bellring Brands INC",
"rank": 37,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0001772016.svg",
"report_text": "The relative strengths and weaknesses of Bellring Brands 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 Bellring Brands INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 7.3% points.The greatest weakness of Bellring Brands INC is the variable Liabilities, Long Term, reducing the Economic Capital Ratio by 57% points.
The company's Economic Capital Ratio, given in the ranking table, is 79%, being 59% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001772016_2021_Bellring_Brands_INC.pdf",
"shrinked_graph_json": {
"2020": {
"Assets, Current": "-0.552",
"Assets": "-28.6",
"Liabilities": "-10.1",
"Stockholders Equity": "-56.0",
"Property and equipment": "-12.0",
"Intangible Assets": "-0.160",
"Other Assets": "-0.428",
"Liabilities, Long Term": "-57.0",
"Other Liabilities": "0.747",
"Liabilities, Current": "2.37",
"Selling and Marketing Expense": "0.675",
"Expenses": "1.55",
"Revenues": "4.28",
"Net Income": "7.33",
"General and administrative Expense": "1.90",
"Other Expenses": "-0.496",
"Other Revenues": "4.28",
"ECR before LimitedLiability": "-46.9",
"Comprehensive Net Income": "3.32",
"Other Compr. Net Income": "-3.48",
"Economic Capital Ratio": "-59.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001772016_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "290,200",
"General and administrative Expense": "0",
"Intangible Assets": "340,200",
"Liabilities, Current": "153,100",
"Liabilities, Long Term": "652,400",
"Other Assets": "12,900",
"Other Compr. Net Income": "-78,000",
"Other Expenses": "888,200",
"Other Liabilities": "9,000",
"Other Net Income": "0",
"Other Revenues": "988,300",
"Property and equipment": "10,200",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "653,500",
"Liabilities": "814,500",
"Expenses": "888,200",
"Revenues": "988,300",
"Stockholders Equity": "-161,000",
"Net Income": "100,100",
"Comprehensive Net Income": "22,100",
"BaseVar": "2,708,045",
"ECR before LimitedLiability": "-17%",
"Economic Capital Ratio": "79%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.7897805062432742,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001772016.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001772016.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001772016.svg"
},
{
"company_id": "0001730773",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001730773.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001730773.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001730773.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001730773_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001730773_main_keyfigs.svg",
"name": "Blue Star Foods Corp",
"rank": 38,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0001730773.svg",
"report_text": "The relative strengths and weaknesses of Blue Star Foods 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 Blue Star Foods Corp compared to the market average is the variable Revenues, increasing the Economic Capital Ratio by 12% points.The greatest weakness of Blue Star Foods Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 61% points.
The company's Economic Capital Ratio, given in the ranking table, is 57%, being 81% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001730773_2021_Blue_Star_Foods_Corp.pdf",
"shrinked_graph_json": {
"2018": {
"Other Assets": "-15.7",
"Assets": "-56.2",
"Liabilities": "8.89",
"Stockholders Equity": "-78.5",
"ECR before LimitedLiability": "-59.6",
"Assets, Current": "12.3",
"Property and equipment": "-32.7",
"Intangible Assets": "-42.3",
"Liabilities, Long Term": "12.2",
"Other Liabilities": "11.5",
"Liabilities, Current": "-44.6",
"Other Expenses": "-77.5",
"Expenses": "-47.1",
"Revenues": "20.2",
"Net Income": "8.76",
"General and administrative Expense": "12.1",
"Selling and Marketing Expense": "11.5",
"Other Revenues": "20.2",
"Other Net Income": "-14.2",
"Comprehensive Net Income": "11.4",
"Economic Capital Ratio": "-62.8"
},
"2019": {
"Assets, Current": "2.83",
"Assets": "-35.3",
"Liabilities": "-21.9",
"Stockholders Equity": "-71.4",
"Intangible Assets": "-3.94",
"Property and equipment": "-14.8",
"Other Assets": "-15.5",
"Liabilities, Current": "-58.1",
"Other Liabilities": "0.861",
"Liabilities, Long Term": "1.21",
"Other Expenses": "-34.3",
"Expenses": "-5.70",
"Revenues": "2.57",
"Net Income": "0.228",
"General and administrative Expense": "2.14",
"Selling and Marketing Expense": "0.858",
"Other Revenues": "2.57",
"ECR before LimitedLiability": "-57.1",
"Other Net Income": "0.0366",
"Economic Capital Ratio": "-69.4",
"Other Compr. Net Income": "-0.177"
},
"2020": {
"Assets, Current": "-7.94",
"Assets": "-22.4",
"Liabilities": "3.89",
"Stockholders Equity": "-20.6",
"ECR before LimitedLiability": "-68.8",
"Property and equipment": "-16.5",
"Intangible Assets": "-15.3",
"Other Assets": "-3.45",
"Liabilities, Long Term": "5.65",
"Other Liabilities": "1.42",
"Liabilities, Current": "-4.28",
"Selling and Marketing Expense": "4.01",
"Expenses": "-25.2",
"Revenues": "11.7",
"Net Income": "-20.7",
"General and administrative Expense": "9.23",
"Other Expenses": "-61.0",
"Other Revenues": "11.7",
"Comprehensive Net Income": "-20.4",
"Other Compr. Net Income": "0.776",
"Economic Capital Ratio": "-81.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001730773_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "13,154",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,301",
"Liabilities, Long Term": "0",
"Other Assets": "218",
"Other Compr. Net Income": "17",
"Other Expenses": "30,946",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "32,166",
"Property and equipment": "109",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "13,481",
"Liabilities": "14,301",
"Expenses": "30,946",
"Revenues": "32,166",
"Stockholders Equity": "-820",
"Net Income": "1,220",
"Comprehensive Net Income": "1,237",
"BaseVar": "77,651",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "91%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "11,780",
"General and administrative Expense": "0",
"Intangible Assets": "3,778",
"Liabilities, Current": "14,566",
"Liabilities, Long Term": "1,089",
"Other Assets": "125",
"Other Compr. Net Income": "35",
"Other Expenses": "24,847",
"Other Liabilities": "610",
"Other Net Income": "0",
"Other Revenues": "23,829",
"Property and equipment": "62",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "15,746",
"Liabilities": "16,266",
"Expenses": "24,847",
"Revenues": "23,829",
"Stockholders Equity": "-520",
"Net Income": "-1,017",
"Comprehensive Net Income": "-982",
"BaseVar": "65,205",
"ECR before LimitedLiability": "-16%",
"Economic Capital Ratio": "79%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "4,730",
"General and administrative Expense": "0",
"Intangible Assets": "2,508",
"Liabilities, Current": "7,257",
"Liabilities, Long Term": "70",
"Other Assets": "564",
"Other Compr. Net Income": "0",
"Other Expenses": "19,440",
"Other Liabilities": "515",
"Other Net Income": "0",
"Other Revenues": "15,003",
"Property and equipment": "20",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "7,822",
"Liabilities": "7,842",
"Expenses": "19,440",
"Revenues": "15,003",
"Stockholders Equity": "-20",
"Net Income": "-4,437",
"Comprehensive Net Income": "-4,437",
"BaseVar": "42,620",
"ECR before LimitedLiability": "-115%",
"Economic Capital Ratio": "57%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 0.5713569228939134,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001730773.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001730773.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001730773.svg"
},
{
"company_id": "0001563463",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001563463.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001563463.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001563463.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001563463_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001563463_main_keyfigs.svg",
"name": "Nutralife Biosciences INC",
"rank": 39,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Nutralife Biosciences 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 Nutralife Biosciences INC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 27% points.The greatest weakness of Nutralife Biosciences INC is the variable Net Income, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 55%, being 83% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001563463_2021_Nutralife_Biosciences_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Other Assets": "-14.1",
"Assets": "-55.7",
"Liabilities": "-1.73",
"Stockholders Equity": "-20.0",
"ECR before LimitedLiability": "-131",
"Assets, Current": "-17.6",
"Intangible Assets": "-43.4",
"Liabilities, Long Term": "-1.07",
"Other Liabilities": "-0.495",
"Liabilities, Current": "-0.516",
"Other Expenses": "4.67",
"Expenses": "-75.6",
"Revenues": "-2.56",
"Net Income": "-122",
"General and administrative Expense": "-78.5",
"Selling and Marketing Expense": "-4.63",
"Other Revenues": "-2.56",
"Other Net Income": "-12.4",
"Comprehensive Net Income": "-120",
"Other Compr. Net Income": "0.764",
"Economic Capital Ratio": "-134"
},
"2020": {
"Assets, Current": "-7.64",
"Assets": "12.1",
"Liabilities": "-8.30",
"Stockholders Equity": "-8.64",
"ECR before LimitedLiability": "-70.9",
"Property and equipment": "21.7",
"Intangible Assets": "-0.826",
"Other Assets": "2.01",
"Liabilities, Long Term": "0.973",
"Other Liabilities": "0.546",
"Liabilities, Current": "-10.8",
"Selling and Marketing Expense": "-0.997",
"Expenses": "4.02",
"Revenues": "-22.2",
"Net Income": "-24.5",
"General and administrative Expense": "-19.3",
"Other Expenses": "27.4",
"Other Revenues": "-22.2",
"Comprehensive Net Income": "-24.5",
"Other Net Income": "-12.8",
"Economic Capital Ratio": "-83.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001563463_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "870",
"General and administrative Expense": "2,071",
"Intangible Assets": "0",
"Liabilities, Current": "1,000",
"Liabilities, Long Term": "0",
"Other Assets": "35",
"Other Compr. Net Income": "0",
"Other Expenses": "3,281",
"Other Liabilities": "15",
"Other Net Income": "-168",
"Other Revenues": "3,711",
"Property and equipment": "926",
"Selling and Marketing Expense": "266"
},
"output_variables": {
"Assets": "1,830",
"Liabilities": "1,015",
"Expenses": "5,617",
"Revenues": "3,711",
"Stockholders Equity": "815",
"Net Income": "-2,075",
"Comprehensive Net Income": "-2,075",
"BaseVar": "11,015",
"ECR before LimitedLiability": "-234%",
"Economic Capital Ratio": "20%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "722",
"General and administrative Expense": "1,805",
"Intangible Assets": "1,251",
"Liabilities, Current": "3,784",
"Liabilities, Long Term": "498",
"Other Assets": "418",
"Other Compr. Net Income": "0",
"Other Expenses": "1,248",
"Other Liabilities": "124",
"Other Net Income": "-917",
"Other Revenues": "1,256",
"Property and equipment": "2,315",
"Selling and Marketing Expense": "176"
},
"output_variables": {
"Assets": "4,707",
"Liabilities": "4,406",
"Expenses": "3,229",
"Revenues": "1,256",
"Stockholders Equity": "301",
"Net Income": "-2,890",
"Comprehensive Net Income": "-2,890",
"BaseVar": "10,012",
"ECR before LimitedLiability": "-121%",
"Economic Capital Ratio": "55%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.5498352626128363,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001563463.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001563463.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001563463.svg"
},
{
"company_id": "0001487197",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001487197.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001487197.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001487197.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001487197_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001487197_main_keyfigs.svg",
"name": "Barfresh FOOD Group INC",
"rank": 40,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0001487197.svg",
"report_text": "The relative strengths and weaknesses of Barfresh FOOD Group INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Barfresh FOOD Group INC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 28% points.The greatest weakness of Barfresh FOOD Group INC is the variable General and administrative Expense, reducing the Economic Capital Ratio by 70% points.
The company's Economic Capital Ratio, given in the ranking table, is 53%, being 85% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001487197_2021_Barfresh_FOOD_Group_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Other Assets": "0.825",
"Assets": "75.6",
"Liabilities": "3.39",
"Stockholders Equity": "43.4",
"ECR before LimitedLiability": "-71.1",
"Intangible Assets": "-1.39",
"Property and equipment": "7.55",
"Assets, Current": "68.6",
"Other Liabilities": "0.926",
"Liabilities, Current": "0.716",
"Liabilities, Long Term": "1.41",
"General and administrative Expense": "-138",
"Expenses": "-38.1",
"Revenues": "-100",
"Net Income": "-144",
"Other Expenses": "36.9",
"Selling and Marketing Expense": "0.861",
"Other Revenues": "-100",
"Comprehensive Net Income": "-144",
"Other Net Income": "0.129",
"Economic Capital Ratio": "-75.8"
},
"2013": {
"Assets": "-0.615",
"Liabilities": "0.0255",
"Stockholders Equity": "-0.242",
"ECR before LimitedLiability": "-130",
"Other Assets": "-0.0667",
"Intangible Assets": "-0.651",
"Property and equipment": "0.0221",
"Liabilities, Current": "0.0266",
"Liabilities, Long Term": "-0.0490",
"Other Liabilities": "-0.0197",
"General and administrative Expense": "-62.7",
"Expenses": "-8.96",
"Net Income": "-77.2",
"Selling and Marketing Expense": "0",
"Other Expenses": "0.0266",
"Other Revenues": "-8.36",
"Revenues": "-8.36",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "-77.5",
"Other Net Income": "0",
"Economic Capital Ratio": "-155"
},
"2014": {
"Assets, Current": "54.6",
"Assets": "55.5",
"Liabilities": "-1.85",
"Stockholders Equity": "24.7",
"ECR before LimitedLiability": "-16.0",
"Intangible Assets": "-7.51",
"Property and equipment": "-0.422",
"Other Assets": "12.6",
"Liabilities, Current": "-4.28",
"Liabilities, Long Term": "2.11",
"Selling and Marketing Expense": "2.98",
"Expenses": "-12.1",
"Revenues": "-49.3",
"Net Income": "-87.9",
"Other Expenses": "36.4",
"General and administrative Expense": "-82.0",
"Other Revenues": "-49.3",
"Other Net Income": "0.143",
"Comprehensive Net Income": "-87.5",
"Other Compr. Net Income": "0.152",
"Economic Capital Ratio": "-72.5"
},
"2016": {
"Intangible Assets": "-9.34",
"Assets": "46.6",
"Liabilities": "4.64",
"Stockholders Equity": "37.9",
"ECR before LimitedLiability": "-48.9",
"Property and equipment": "-1.07",
"Assets, Current": "47.4",
"Other Assets": "-3.94",
"Liabilities, Current": "2.35",
"Other Liabilities": "1.04",
"Liabilities, Long Term": "1.96",
"Other Expenses": "39.6",
"Expenses": "-32.1",
"Revenues": "-46.6",
"Net Income": "-143",
"General and administrative Expense": "-160",
"Selling and Marketing Expense": "3.90",
"Other Revenues": "-46.6",
"Comprehensive Net Income": "-143",
"Other Net Income": "4.25",
"Economic Capital Ratio": "-84.2"
},
"2017": {
"Assets, Current": "1.16",
"Assets": "-0.423",
"Liabilities": "-1.30",
"Stockholders Equity": "0.752",
"ECR before LimitedLiability": "-136",
"Property and equipment": "0.499",
"Intangible Assets": "-4.67",
"Other Assets": "-1.23",
"Liabilities, Long Term": "-0.770",
"Other Liabilities": "-0.460",
"Selling and Marketing Expense": "0.353",
"Expenses": "-55.8",
"Revenues": "-31.8",
"Net Income": "-161",
"General and administrative Expense": "-180",
"Other Expenses": "1.24",
"Other Revenues": "-31.8",
"Other Net Income": "0.114",
"Comprehensive Net Income": "-163",
"Other Compr. Net Income": "-0.106",
"Economic Capital Ratio": "-155"
},
"2018": {
"Other Assets": "-8.24",
"Assets": "-19.5",
"Liabilities": "-1.56",
"Stockholders Equity": "-21.3",
"ECR before LimitedLiability": "-114",
"Assets, Current": "1.14",
"Property and equipment": "7.43",
"Intangible Assets": "-19.4",
"Liabilities, Long Term": "1.05",
"Other Liabilities": "-4.13",
"Other Expenses": "30.5",
"Expenses": "-32.0",
"Revenues": "-35.6",
"Net Income": "-48.5",
"General and administrative Expense": "-109",
"Selling and Marketing Expense": "2.98",
"Other Revenues": "-35.6",
"Other Net Income": "9.00",
"Comprehensive Net Income": "-46.9",
"Other Compr. Net Income": "0.513",
"Economic Capital Ratio": "-118"
},
"2019": {
"Assets, Current": "-6.13",
"Assets": "-26.4",
"Liabilities": "-1.31",
"Stockholders Equity": "-28.4",
"ECR before LimitedLiability": "-103",
"Intangible Assets": "-15.4",
"Property and equipment": "11.1",
"Other Assets": "-17.8",
"Other Liabilities": "-1.84",
"Liabilities, Long Term": "0.553",
"Other Expenses": "27.6",
"Expenses": "-34.5",
"Revenues": "-29.5",
"Net Income": "-46.6",
"General and administrative Expense": "-108",
"Selling and Marketing Expense": "2.98",
"Other Revenues": "-29.5",
"Other Net Income": "5.06",
"Comprehensive Net Income": "-46.7",
"Other Compr. Net Income": "-1.06",
"Economic Capital Ratio": "-116"
},
"2020": {
"Assets, Current": "18.2",
"Assets": "5.37",
"Liabilities": "-0.511",
"Stockholders Equity": "1.89",
"ECR before LimitedLiability": "-73.1",
"Property and equipment": "10.2",
"Intangible Assets": "-13.1",
"Other Assets": "-4.09",
"Liabilities, Long Term": "2.82",
"Other Liabilities": "-2.89",
"Liabilities, Current": "-1.03",
"Selling and Marketing Expense": "2.28",
"Expenses": "-22.3",
"Revenues": "-23.3",
"Net Income": "-60.2",
"General and administrative Expense": "-69.5",
"Other Expenses": "28.2",
"Other Revenues": "-23.3",
"Comprehensive Net Income": "-59.0",
"Other Net Income": "0.447",
"Economic Capital Ratio": "-85.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001487197_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "425",
"General and administrative Expense": "343",
"Intangible Assets": "0",
"Liabilities, Current": "23",
"Liabilities, Long Term": "0",
"Other Assets": "34",
"Other Compr. Net Income": "0",
"Other Expenses": "2.5",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and equipment": "149",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "608",
"Liabilities": "23",
"Expenses": "346",
"Revenues": "0",
"Stockholders Equity": "586",
"Net Income": "-346",
"Comprehensive Net Income": "-346",
"BaseVar": "665",
"ECR before LimitedLiability": "-27%",
"Economic Capital Ratio": "78%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "346",
"General and administrative Expense": "1,804",
"Intangible Assets": "0",
"Liabilities, Current": "792",
"Liabilities, Long Term": "0",
"Other Assets": "43",
"Other Compr. Net Income": "0",
"Other Expenses": "241",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "8.9",
"Property and equipment": "311",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "700",
"Liabilities": "792",
"Expenses": "2,045",
"Revenues": "8.9",
"Stockholders Equity": "-91",
"Net Income": "-2,036",
"Comprehensive Net Income": "-2,036",
"BaseVar": "2,820",
"ECR before LimitedLiability": "-564%",
"Economic Capital Ratio": "0.027%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,790",
"General and administrative Expense": "2,267",
"Intangible Assets": "0",
"Liabilities, Current": "965",
"Liabilities, Long Term": "0",
"Other Assets": "715",
"Other Compr. Net Income": "0",
"Other Expenses": "426",
"Other Liabilities": "193",
"Other Net Income": "0",
"Other Revenues": "110",
"Property and equipment": "362",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "3,867",
"Liabilities": "1,158",
"Expenses": "2,694",
"Revenues": "110",
"Stockholders Equity": "2,709",
"Net Income": "-2,583",
"Comprehensive Net Income": "-2,583",
"BaseVar": "5,345",
"ECR before LimitedLiability": "-94%",
"Economic Capital Ratio": "64%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "9,656",
"General and administrative Expense": "10,416",
"Intangible Assets": "620",
"Liabilities, Current": "904",
"Liabilities, Long Term": "9.0",
"Other Assets": "53",
"Other Compr. Net Income": "0",
"Other Expenses": "1,232",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,457",
"Property and equipment": "1,494",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "11,823",
"Liabilities": "913",
"Expenses": "11,648",
"Revenues": "1,457",
"Stockholders Equity": "10,910",
"Net Income": "-10,191",
"Comprehensive Net Income": "-10,191",
"BaseVar": "19,605",
"ECR before LimitedLiability": "-143%",
"Economic Capital Ratio": "47%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,046",
"General and administrative Expense": "9,492",
"Intangible Assets": "587",
"Liabilities, Current": "1,271",
"Liabilities, Long Term": "0",
"Other Assets": "39",
"Other Compr. Net Income": "0",
"Other Expenses": "1,416",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,997",
"Property and equipment": "1,761",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,433",
"Liabilities": "1,271",
"Expenses": "10,909",
"Revenues": "1,997",
"Stockholders Equity": "4,162",
"Net Income": "-8,912",
"Comprehensive Net Income": "-8,912",
"BaseVar": "16,387",
"ECR before LimitedLiability": "-407%",
"Economic Capital Ratio": "1.2%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,724",
"General and administrative Expense": "7,813",
"Intangible Assets": "538",
"Liabilities, Current": "2,071",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,602",
"Other Liabilities": "3,725",
"Other Net Income": "1,143",
"Other Revenues": "4,235",
"Property and equipment": "2,500",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,762",
"Liabilities": "5,797",
"Expenses": "10,415",
"Revenues": "4,235",
"Stockholders Equity": "-35",
"Net Income": "-5,037",
"Comprehensive Net Income": "-5,037",
"BaseVar": "21,730",
"ECR before LimitedLiability": "-177%",
"Economic Capital Ratio": "36%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,028",
"General and administrative Expense": "6,851",
"Intangible Assets": "683",
"Liabilities, Current": "1,882",
"Liabilities, Long Term": "159",
"Other Assets": "8.3",
"Other Compr. Net Income": "0",
"Other Expenses": "2,643",
"Other Liabilities": "2,801",
"Other Net Income": "406",
"Other Revenues": "4,307",
"Property and equipment": "2,406",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,126",
"Liabilities": "4,842",
"Expenses": "9,494",
"Revenues": "4,307",
"Stockholders Equity": "284",
"Net Income": "-4,781",
"Comprehensive Net Income": "-4,781",
"BaseVar": "19,333",
"ECR before LimitedLiability": "-188%",
"Economic Capital Ratio": "33%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "3,302",
"General and administrative Expense": "4,380",
"Intangible Assets": "578",
"Liabilities, Current": "2,105",
"Liabilities, Long Term": "94",
"Other Assets": "15",
"Other Compr. Net Income": "0",
"Other Expenses": "2,397",
"Other Liabilities": "1,294",
"Other Net Income": "57",
"Other Revenues": "2,568",
"Property and equipment": "1,923",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "5,817",
"Liabilities": "3,493",
"Expenses": "6,777",
"Revenues": "2,568",
"Stockholders Equity": "2,324",
"Net Income": "-4,153",
"Comprehensive Net Income": "-4,153",
"BaseVar": "14,150",
"ECR before LimitedLiability": "-128%",
"Economic Capital Ratio": "53%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 0.5276714089267833,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001487197.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001487197.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001487197.svg"
},
{
"company_id": "0001593001",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001593001.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001593001.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001593001.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001593001_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001593001_main_keyfigs.svg",
"name": "Nightfood Holdings Inc",
"rank": 41,
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_0001593001.svg",
"report_text": "The relative strengths and weaknesses of Nightfood Holdings Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Nightfood Holdings Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 19% points.The greatest weakness of Nightfood Holdings Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 53% points.
The company's Economic Capital Ratio, given in the ranking table, is 25%, being 113% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001593001_2021_Nightfood_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Assets, Current": "0",
"Assets": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-79.5",
"Intangible Assets": "0",
"Property and equipment": "0",
"Other Assets": "0",
"Other Liabilities": "0",
"Liabilities, Current": "0",
"Liabilities, Long Term": "0",
"Selling and Marketing Expense": "0",
"Expenses": "0",
"Net Income": "-42.3",
"Other Expenses": "0",
"General and administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-41.6",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-136"
},
"2015": {
"Other Assets": "-0.0101",
"Assets": "-0.642",
"ECR before LimitedLiability": "-74.1",
"Assets, Current": "0",
"Intangible Assets": "-0.137",
"Property and equipment": "-0.130",
"Liabilities, Long Term": "-0.0109",
"Liabilities": "0",
"Stockholders Equity": "-0.0350",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"General and administrative Expense": "0",
"Expenses": "-5.71",
"Net Income": "-59.3",
"Selling and Marketing Expense": "0",
"Other Expenses": "-10.3",
"Other Revenues": "-1.44",
"Revenues": "-1.44",
"Comprehensive Net Income": "-57.5",
"Other Net Income": "0",
"Economic Capital Ratio": "-127"
},
"2016": {
"Intangible Assets": "0",
"Assets": "-0.294",
"ECR before LimitedLiability": "-96.4",
"Property and equipment": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Liabilities, Current": "0",
"Liabilities": "0",
"Stockholders Equity": "0",
"Other Liabilities": "0",
"Liabilities, Long Term": "0",
"Other Expenses": "-0.293",
"Expenses": "-1.09",
"Net Income": "-48.7",
"General and administrative Expense": "0",
"Selling and Marketing Expense": "0",
"Other Revenues": "-0.247",
"Revenues": "-0.247",
"Comprehensive Net Income": "-48.5",
"Other Net Income": "0",
"Economic Capital Ratio": "-132"
},
"2017": {
"Assets, Current": "0",
"Assets": "-1.92",
"ECR before LimitedLiability": "-137",
"Property and equipment": "-0.0504",
"Intangible Assets": "-0.0685",
"Other Assets": "0",
"Liabilities, Long Term": "0",
"Liabilities": "0",
"Stockholders Equity": "-0.373",
"Other Liabilities": "0",
"Liabilities, Current": "0",
"Selling and Marketing Expense": "0",
"Expenses": "-1.14",
"Net Income": "-40.2",
"General and administrative Expense": "0",
"Other Expenses": "-2.54",
"Other Revenues": "-0.927",
"Revenues": "-0.927",
"Other Net Income": "0",
"Comprehensive Net Income": "-41.2",
"Economic Capital Ratio": "-156"
},
"2019": {
"Assets, Current": "-0.0127",
"Assets": "-5.14",
"ECR before LimitedLiability": "-136",
"Intangible Assets": "-0.0626",
"Property and equipment": "-0.0241",
"Other Assets": "-0.0271",
"Liabilities, Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-0.568",
"Other Liabilities": "0",
"Liabilities, Long Term": "0",
"Other Expenses": "-2.37",
"Expenses": "-1.28",
"Net Income": "-39.3",
"General and administrative Expense": "0",
"Selling and Marketing Expense": "0",
"Other Revenues": "-0.456",
"Revenues": "-0.456",
"Comprehensive Net Income": "-40.5",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-148"
},
"2020": {
"Assets, Current": "-4.03",
"Assets": "-34.8",
"Liabilities": "1.39",
"Stockholders Equity": "-53.1",
"ECR before LimitedLiability": "-101",
"Property and equipment": "-12.1",
"Intangible Assets": "-19.1",
"Other Assets": "-3.79",
"Liabilities, Long Term": "-0.107",
"Liabilities, Current": "2.50",
"Selling and Marketing Expense": "1.50",
"Expenses": "-2.30",
"Revenues": "-46.7",
"Net Income": "-16.0",
"General and administrative Expense": "3.33",
"Other Expenses": "-7.79",
"Other Revenues": "-46.7",
"Comprehensive Net Income": "-15.6",
"Other Net Income": "19.1",
"Other Compr. Net Income": "0.297",
"Economic Capital Ratio": "-113"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001593001_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "123",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "202",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,146",
"Other Liabilities": "0",
"Other Net Income": "-1.4",
"Other Revenues": "2.6",
"Property and equipment": "0",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "123",
"Liabilities": "202",
"Expenses": "1,146",
"Revenues": "2.6",
"Stockholders Equity": "-79",
"Net Income": "-1,144",
"Comprehensive Net Income": "-1,144",
"BaseVar": "1,324",
"ECR before LimitedLiability": "-1,473%",
"Economic Capital Ratio": "0.00000000000000000000016%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "103",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "142",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "436",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "68",
"Property and equipment": "0",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "103",
"Liabilities": "142",
"Expenses": "436",
"Revenues": "68",
"Stockholders Equity": "-40",
"Net Income": "-367",
"Comprehensive Net Income": "-367",
"BaseVar": "631",
"ECR before LimitedLiability": "-640%",
"Economic Capital Ratio": "0.0027%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "130",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "302",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "632",
"Other Liabilities": "0",
"Other Net Income": "-8.3",
"Other Revenues": "25",
"Property and equipment": "0",
"Selling and Marketing Expense": "111"
},
"output_variables": {
"Assets": "130",
"Liabilities": "302",
"Expenses": "743",
"Revenues": "25",
"Stockholders Equity": "-172",
"Net Income": "-727",
"Comprehensive Net Income": "-727",
"BaseVar": "1,000",
"ECR before LimitedLiability": "-764%",
"Economic Capital Ratio": "0.000034%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "114",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "585",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "937",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "22",
"Property and equipment": "0",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "114",
"Liabilities": "585",
"Expenses": "937",
"Revenues": "22",
"Stockholders Equity": "-471",
"Net Income": "-915",
"Comprehensive Net Income": "-915",
"BaseVar": "1,318",
"ECR before LimitedLiability": "-670%",
"Economic Capital Ratio": "0.00098%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "483",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,955",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,951",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "352",
"Property and equipment": "0",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "483",
"Liabilities": "2,955",
"Expenses": "4,951",
"Revenues": "352",
"Stockholders Equity": "-2,473",
"Net Income": "-4,598",
"Comprehensive Net Income": "-4,598",
"BaseVar": "7,075",
"ECR before LimitedLiability": "-691%",
"Economic Capital Ratio": "0.00048%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "932",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,413",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,966",
"Other Liabilities": "0",
"Other Net Income": "1,688",
"Other Revenues": "242",
"Property and equipment": "0",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "932",
"Liabilities": "5,413",
"Expenses": "2,966",
"Revenues": "242",
"Stockholders Equity": "-4,481",
"Net Income": "-1,036",
"Comprehensive Net Income": "-1,036",
"BaseVar": "8,117",
"ECR before LimitedLiability": "-214%",
"Economic Capital Ratio": "25%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 0.25082434938272113,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001593001.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001593001.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001593001.svg"
},
{
"company_id": "0001612188",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001612188.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001612188.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0001612188.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0001612188_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001612188_main_keyfigs.svg",
"name": "TEO Foods INC",
"rank": 42,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of TEO Foods 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 TEO Foods INC compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 8.7% points.The greatest weakness of TEO Foods INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 52% points.
The company's Economic Capital Ratio, given in the ranking table, is 8.8%, being 129% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001612188_2021_TEO_Foods_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Other Assets": "27.4",
"Assets": "4.38",
"Liabilities": "-79.7",
"Stockholders Equity": "-36.8",
"ECR before LimitedLiability": "-95.9",
"Assets, Current": "-6.30",
"Property and equipment": "-4.50",
"Intangible Assets": "-6.18",
"Liabilities, Long Term": "0.854",
"Other Liabilities": "-1.38",
"Liabilities, Current": "-70.1",
"Other Expenses": "20.9",
"Expenses": "22.5",
"Revenues": "-19.8",
"Net Income": "-2.14",
"General and administrative Expense": "0.866",
"Selling and Marketing Expense": "0.860",
"Other Revenues": "-19.8",
"Other Net Income": "-0.943",
"Comprehensive Net Income": "-2.00",
"Economic Capital Ratio": "-99.1"
},
"2019": {
"Assets, Current": "-7.19",
"Assets": "-63.9",
"Liabilities": "-4.07",
"Stockholders Equity": "-117",
"ECR before LimitedLiability": "-69.8",
"Intangible Assets": "-13.0",
"Property and equipment": "-11.2",
"Other Assets": "-12.1",
"Liabilities, Current": "-13.2",
"Other Liabilities": "3.97",
"Liabilities, Long Term": "5.56",
"Other Expenses": "-13.2",
"Expenses": "-20.5",
"Revenues": "12.4",
"Net Income": "-2.97",
"General and administrative Expense": "-5.67",
"Selling and Marketing Expense": "3.04",
"Other Revenues": "12.4",
"Other Net Income": "13.4",
"Economic Capital Ratio": "-82.1",
"Other Compr. Net Income": "3.23"
},
"2020": {
"Assets, Current": "-6.20",
"Assets": "-29.3",
"Liabilities": "7.92",
"Stockholders Equity": "-52.5",
"ECR before LimitedLiability": "-117",
"Property and equipment": "-5.51",
"Intangible Assets": "-12.9",
"Other Assets": "-1.07",
"Liabilities, Long Term": "-1.02",
"Other Liabilities": "-0.384",
"Liabilities, Current": "8.74",
"Selling and Marketing Expense": "-0.542",
"Expenses": "-2.49",
"Revenues": "-17.6",
"Net Income": "-22.6",
"General and administrative Expense": "-3.43",
"Other Expenses": "1.22",
"Other Revenues": "-17.6",
"Comprehensive Net Income": "-29.2",
"Other Compr. Net Income": "-3.06",
"Economic Capital Ratio": "-129"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001612188_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "0",
"General and administrative Expense": "12",
"Intangible Assets": "0",
"Liabilities, Current": "1,246",
"Liabilities, Long Term": "0",
"Other Assets": "382",
"Other Compr. Net Income": "0",
"Other Expenses": "9.1",
"Other Liabilities": "100",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and equipment": "0",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "382",
"Liabilities": "1,346",
"Expenses": "21",
"Revenues": "0",
"Stockholders Equity": "-964",
"Net Income": "-21",
"Comprehensive Net Income": "-21",
"BaseVar": "885",
"ECR before LimitedLiability": "-122%",
"Economic Capital Ratio": "55%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "884",
"General and administrative Expense": "384",
"Intangible Assets": "0",
"Liabilities, Current": "1,842",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "116",
"Other Expenses": "3,451",
"Other Liabilities": "0",
"Other Net Income": "287",
"Other Revenues": "3,336",
"Property and equipment": "87",
"Selling and Marketing Expense": "42"
},
"output_variables": {
"Assets": "971",
"Liabilities": "1,842",
"Expenses": "3,878",
"Revenues": "3,336",
"Stockholders Equity": "-871",
"Net Income": "-255",
"Comprehensive Net Income": "-139",
"BaseVar": "9,100",
"ECR before LimitedLiability": "-85%",
"Economic Capital Ratio": "66%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "187",
"General and administrative Expense": "186",
"Intangible Assets": "0",
"Liabilities, Current": "1,889",
"Liabilities, Long Term": "0",
"Other Assets": "32",
"Other Compr. Net Income": "-116",
"Other Expenses": "750",
"Other Liabilities": "0",
"Other Net Income": "4.3",
"Other Revenues": "359",
"Property and equipment": "52",
"Selling and Marketing Expense": "49"
},
"output_variables": {
"Assets": "270",
"Liabilities": "1,889",
"Expenses": "986",
"Revenues": "359",
"Stockholders Equity": "-1,619",
"Net Income": "-623",
"Comprehensive Net Income": "-739",
"BaseVar": "2,560",
"ECR before LimitedLiability": "-296%",
"Economic Capital Ratio": "8.8%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 0.08820931567029168,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001612188.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001612188.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001612188.svg"
},
{
"company_id": "0001568139",
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution_0001568139.svg",
"graph_url": "https://www.realrate-archive.com/us_food/2020/graphs/IME_0001568139.svg",
"logo_url": "https://www.realrate-archive.com/us_food/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_food/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001568139_main_keyfigs.svg",
"name": "Bio En Holdings Corp",
"rank": 43,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Bio En 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 Bio En Holdings Corp compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 1.6% points.The greatest weakness of Bio En Holdings Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 1.6%, being 137% points below the market average of 138%.",
"report_url": "https://www.realrate-archive.com/us_food/2020/report/0001568139_2021_Bio_En_Holdings_Corp.pdf",
"shrinked_graph_json": {
"2013": {
"Assets, Current": "-17.6",
"Assets": "16.9",
"Liabilities": "0.568",
"Stockholders Equity": "6.83",
"ECR before LimitedLiability": "-111",
"Other Assets": "18.8",
"Intangible Assets": "-15.0",
"Property and equipment": "-10.3",
"Liabilities, Current": "-0.540",
"Liabilities, Long Term": "-0.523",
"Other Liabilities": "2.14",
"General and administrative Expense": "3.22",
"Expenses": "-39.7",
"Revenues": "-55.3",
"Net Income": "-123",
"Selling and Marketing Expense": "2.27",
"Other Expenses": "-47.6",
"Other Revenues": "-55.3",
"Comprehensive Net Income": "-125",
"Other Net Income": "0.796",
"Economic Capital Ratio": "-136"
},
"2015": {
"Other Assets": "-1.72",
"Assets": "0.503",
"Liabilities": "6.71",
"Stockholders Equity": "-22.5",
"ECR before LimitedLiability": "-65.7",
"Assets, Current": "-8.77",
"Intangible Assets": "7.92",
"Property and equipment": "-5.62",
"Liabilities, Long Term": "-0.614",
"Liabilities, Current": "3.30",
"Other Liabilities": "3.87",
"General and administrative Expense": "0.728",
"Expenses": "-8.59",
"Revenues": "-34.6",
"Net Income": "-49.3",
"Selling and Marketing Expense": "1.16",
"Other Expenses": "-12.1",
"Other Revenues": "-34.6",
"Comprehensive Net Income": "-48.6",
"Other Net Income": "0.936",
"Economic Capital Ratio": "-119"
},
"2016": {
"Intangible Assets": "9.37",
"Assets": "-4.29",
"Liabilities": "9.08",
"Stockholders Equity": "-35.9",
"ECR before LimitedLiability": "-83.9",
"Property and equipment": "-6.58",
"Assets, Current": "-9.91",
"Other Assets": "-1.87",
"Liabilities, Current": "5.10",
"Other Liabilities": "3.29",
"Liabilities, Long Term": "-0.559",
"Other Expenses": "-8.27",
"Expenses": "-4.37",
"Revenues": "-32.0",
"Net Income": "-38.3",
"General and administrative Expense": "1.71",
"Selling and Marketing Expense": "1.10",
"Other Revenues": "-32.0",
"Comprehensive Net Income": "-38.2",
"Other Net Income": "0.745",
"Economic Capital Ratio": "-119"
},
"2020": {
"Assets, Current": "-2.45",
"Assets": "-16.4",
"Liabilities": "1.57",
"Stockholders Equity": "-34.9",
"ECR before LimitedLiability": "-124",
"Property and equipment": "-2.19",
"Intangible Assets": "-4.16",
"Other Assets": "-0.551",
"Liabilities, Long Term": "-0.494",
"Other Liabilities": "-0.176",
"Liabilities, Current": "1.57",
"Selling and Marketing Expense": "0.135",
"Expenses": "-3.47",
"Revenues": "-12.4",
"Net Income": "-28.0",
"General and administrative Expense": "0.292",
"Other Expenses": "-4.84",
"Other Revenues": "-12.4",
"Comprehensive Net Income": "-27.7",
"Other Compr. Net Income": "0.0272",
"Economic Capital Ratio": "-137"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_food/2020/plot_over_time/0001568139_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "0",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Long Term": "0",
"Other Assets": "33",
"Other Compr. Net Income": "0",
"Other Expenses": "38",
"Other Liabilities": "14",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and equipment": "0",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "33",
"Liabilities": "14",
"Expenses": "38",
"Revenues": "0",
"Stockholders Equity": "20",
"Net Income": "-38",
"Comprehensive Net Income": "-38",
"BaseVar": "62",
"ECR before LimitedLiability": "-240%",
"Economic Capital Ratio": "19%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1.3",
"General and administrative Expense": "0",
"Intangible Assets": "246",
"Liabilities, Current": "290",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "430",
"Other Liabilities": "280",
"Other Net Income": "-4.8",
"Other Revenues": "0",
"Property and equipment": "0",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "247",
"Liabilities": "569",
"Expenses": "430",
"Revenues": "0",
"Stockholders Equity": "-322",
"Net Income": "-435",
"Comprehensive Net Income": "-435",
"BaseVar": "848",
"ECR before LimitedLiability": "-298%",
"Economic Capital Ratio": "8.5%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1.1",
"General and administrative Expense": "0",
"Intangible Assets": "226",
"Liabilities, Current": "466",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "378",
"Other Liabilities": "280",
"Other Net Income": "-6.8",
"Other Revenues": "0",
"Property and equipment": "0",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "227",
"Liabilities": "745",
"Expenses": "378",
"Revenues": "0",
"Stockholders Equity": "-518",
"Net Income": "-384",
"Comprehensive Net Income": "-384",
"BaseVar": "875",
"ECR before LimitedLiability": "-272%",
"Economic Capital Ratio": "12%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "27",
"General and administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "469",
"Liabilities, Long Term": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "255",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and equipment": "0",
"Selling and Marketing Expense": "0"
},
"output_variables": {
"Assets": "27",
"Liabilities": "469",
"Expenses": "255",
"Revenues": "0",
"Stockholders Equity": "-443",
"Net Income": "-255",
"Comprehensive Net Income": "-255",
"BaseVar": "506",
"ECR before LimitedLiability": "-395%",
"Economic Capital Ratio": "1.6%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.01570595650324303,
"company_index": "https://www.realrate-archive.com/us_food/2020/industry_indexes/0001568139.svg",
"analysing_equity": "https://www.realrate-archive.com/us_food/2020/analytics/equity/0001568139.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_food/2020/analytics/profit_loss/0001568139.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_food/2020/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"202 B"
],
[
"Assets",
"357 B"
],
[
"Expenses",
"187 B"
],
[
"Stockholders Equity",
"162 B"
]
],
"industry_id": "us_food",
"industry_label": "Food",
"num_companies": 43,
"num_top_companies": 10,
"ecr_records": {
"2009": {
"0000909954": {
"rank": 1,
"ecr": "213"
},
"0001103982": {
"rank": 2,
"ecr": "140"
},
"0000047111": {
"rank": 3,
"ecr": "125"
}
},
"2010": {
"0000057515": {
"rank": 1,
"ecr": "252"
},
"0000055067": {
"rank": 2,
"ecr": "212"
},
"0000909954": {
"rank": 3,
"ecr": "207"
},
"0000098677": {
"rank": 4,
"ecr": "198"
},
"0000100493": {
"rank": 5,
"ecr": "197"
},
"0001046257": {
"rank": 6,
"ecr": "197"
},
"0000931336": {
"rank": 7,
"ecr": "195"
},
"0000023666": {
"rank": 8,
"ecr": "182"
},
"0000063754": {
"rank": 9,
"ecr": "151"
},
"0000023217": {
"rank": 10,
"ecr": "139"
},
"0001320695": {
"rank": 11,
"ecr": "135"
},
"0001029506": {
"rank": 12,
"ecr": "135"
},
"0000040704": {
"rank": 13,
"ecr": "133"
},
"0001103982": {
"rank": 14,
"ecr": "132"
},
"0000046640": {
"rank": 15,
"ecr": "129"
},
"0000047111": {
"rank": 16,
"ecr": "127"
}
},
"2011": {
"0001273385": {
"rank": 1,
"ecr": "297"
},
"0001368196": {
"rank": 2,
"ecr": "284"
},
"0000057515": {
"rank": 3,
"ecr": "248"
},
"0001099977": {
"rank": 4,
"ecr": "244"
},
"0000785956": {
"rank": 5,
"ecr": "225"
},
"0000076149": {
"rank": 6,
"ecr": "221"
},
"0000909954": {
"rank": 7,
"ecr": "213"
},
"0000910329": {
"rank": 8,
"ecr": "206"
},
"0001467746": {
"rank": 9,
"ecr": "205"
},
"0000023666": {
"rank": 10,
"ecr": "204"
},
"0000100493": {
"rank": 11,
"ecr": "200"
},
"0001117057": {
"rank": 12,
"ecr": "199"
},
"0000055067": {
"rank": 13,
"ecr": "196"
},
"0000730349": {
"rank": 14,
"ecr": "195"
},
"0000098677": {
"rank": 15,
"ecr": "193"
},
"0001046257": {
"rank": 16,
"ecr": "193"
},
"0000814586": {
"rank": 17,
"ecr": "180"
},
"0000812128": {
"rank": 18,
"ecr": "173"
},
"0000091419": {
"rank": 19,
"ecr": "172"
},
"0001128928": {
"rank": 20,
"ecr": "172"
},
"0000910406": {
"rank": 21,
"ecr": "171"
},
"0001331301": {
"rank": 22,
"ecr": "161"
},
"0001101020": {
"rank": 23,
"ecr": "160"
},
"0000057528": {
"rank": 24,
"ecr": "156"
},
"0001007019": {
"rank": 25,
"ecr": "154"
},
"0000042228": {
"rank": 26,
"ecr": "151"
},
"0000063754": {
"rank": 27,
"ecr": "144"
},
"0000023217": {
"rank": 28,
"ecr": "143"
},
"0001320695": {
"rank": 29,
"ecr": "140"
},
"0000040704": {
"rank": 30,
"ecr": "139"
},
"0000944508": {
"rank": 31,
"ecr": "136"
},
"0001452011": {
"rank": 32,
"ecr": "134"
},
"0000014177": {
"rank": 33,
"ecr": "130"
},
"0000047111": {
"rank": 34,
"ecr": "129"
},
"0000949852": {
"rank": 35,
"ecr": "129"
},
"0001103982": {
"rank": 36,
"ecr": "125"
},
"0001029506": {
"rank": 37,
"ecr": "122"
},
"0000016732": {
"rank": 38,
"ecr": "120"
},
"0000931336": {
"rank": 39,
"ecr": "112"
},
"0001278027": {
"rank": 40,
"ecr": "108"
},
"0001452575": {
"rank": 41,
"ecr": "108"
},
"0001420566": {
"rank": 42,
"ecr": "98"
},
"0001063537": {
"rank": 43,
"ecr": "86"
},
"0001307701": {
"rank": 44,
"ecr": "0.000021"
}
},
"2012": {
"0001368196": {
"rank": 1,
"ecr": "292"
},
"0001273385": {
"rank": 2,
"ecr": "274"
},
"0000057515": {
"rank": 3,
"ecr": "242"
},
"0000023666": {
"rank": 4,
"ecr": "235"
},
"0000909954": {
"rank": 5,
"ecr": "226"
},
"0001467746": {
"rank": 6,
"ecr": "213"
},
"0000812128": {
"rank": 7,
"ecr": "212"
},
"0001555365": {
"rank": 8,
"ecr": "212"
},
"0001046257": {
"rank": 9,
"ecr": "199"
},
"0000814586": {
"rank": 10,
"ecr": "199"
},
"0000098677": {
"rank": 11,
"ecr": "197"
},
"0001099977": {
"rank": 12,
"ecr": "197"
},
"0001117057": {
"rank": 13,
"ecr": "193"
},
"0000100493": {
"rank": 14,
"ecr": "192"
},
"0000931336": {
"rank": 15,
"ecr": "188"
},
"0000055067": {
"rank": 16,
"ecr": "185"
},
"0001128928": {
"rank": 17,
"ecr": "184"
},
"0001320947": {
"rank": 18,
"ecr": "180"
},
"0001101020": {
"rank": 19,
"ecr": "174"
},
"0001007019": {
"rank": 20,
"ecr": "171"
},
"0000944508": {
"rank": 21,
"ecr": "160"
},
"0000091419": {
"rank": 22,
"ecr": "158"
},
"0000042228": {
"rank": 23,
"ecr": "149"
},
"0000057528": {
"rank": 24,
"ecr": "147"
},
"0001452011": {
"rank": 25,
"ecr": "147"
},
"0000063754": {
"rank": 26,
"ecr": "147"
},
"0000730349": {
"rank": 27,
"ecr": "144"
},
"0001320695": {
"rank": 28,
"ecr": "143"
},
"0000015357": {
"rank": 29,
"ecr": "143"
},
"0000088948": {
"rank": 30,
"ecr": "141"
},
"0001331301": {
"rank": 31,
"ecr": "141"
},
"0001103982": {
"rank": 32,
"ecr": "138"
},
"0001530950": {
"rank": 33,
"ecr": "136"
},
"0000023217": {
"rank": 34,
"ecr": "131"
},
"0000047111": {
"rank": 35,
"ecr": "131"
},
"0000040704": {
"rank": 36,
"ecr": "130"
},
"0001029506": {
"rank": 37,
"ecr": "125"
},
"0001278027": {
"rank": 38,
"ecr": "124"
},
"0000016732": {
"rank": 39,
"ecr": "117"
},
"0001452575": {
"rank": 40,
"ecr": "114"
},
"0001293593": {
"rank": 41,
"ecr": "113"
},
"0001545158": {
"rank": 42,
"ecr": "109"
},
"0001420566": {
"rank": 43,
"ecr": "104"
},
"0000014177": {
"rank": 44,
"ecr": "102"
},
"0000739608": {
"rank": 45,
"ecr": "97"
},
"0001063537": {
"rank": 46,
"ecr": "79"
},
"0001487197": {
"rank": 47,
"ecr": "78"
},
"0001520358": {
"rank": 48,
"ecr": "67"
},
"0001307701": {
"rank": 49,
"ecr": "13"
},
"0001052257": {
"rank": 50,
"ecr": "3.0"
}
},
"2013": {
"0001128928": {
"rank": 1,
"ecr": "656"
},
"0001273385": {
"rank": 2,
"ecr": "286"
},
"0000057515": {
"rank": 3,
"ecr": "250"
},
"0000931336": {
"rank": 4,
"ecr": "244"
},
"0000076149": {
"rank": 5,
"ecr": "227"
},
"0000812128": {
"rank": 6,
"ecr": "226"
},
"0000909954": {
"rank": 7,
"ecr": "225"
},
"0000055067": {
"rank": 8,
"ecr": "205"
},
"0001046257": {
"rank": 9,
"ecr": "204"
},
"0001431897": {
"rank": 10,
"ecr": "202"
},
"0000098677": {
"rank": 11,
"ecr": "200"
},
"0000023666": {
"rank": 12,
"ecr": "196"
},
"0000015357": {
"rank": 13,
"ecr": "189"
},
"0000014177": {
"rank": 14,
"ecr": "183"
},
"0000814586": {
"rank": 15,
"ecr": "182"
},
"0001117057": {
"rank": 16,
"ecr": "181"
},
"0000802481": {
"rank": 17,
"ecr": "170"
},
"0000880117": {
"rank": 18,
"ecr": "163"
},
"0000091419": {
"rank": 19,
"ecr": "163"
},
"0001007019": {
"rank": 20,
"ecr": "158"
},
"0000063754": {
"rank": 21,
"ecr": "155"
},
"0000910406": {
"rank": 22,
"ecr": "153"
},
"0000057528": {
"rank": 23,
"ecr": "151"
},
"0001320947": {
"rank": 24,
"ecr": "149"
},
"0000042228": {
"rank": 25,
"ecr": "146"
},
"0001103982": {
"rank": 26,
"ecr": "143"
},
"0000047111": {
"rank": 27,
"ecr": "143"
},
"0001320695": {
"rank": 28,
"ecr": "141"
},
"0001555365": {
"rank": 29,
"ecr": "140"
},
"0000040704": {
"rank": 30,
"ecr": "138"
},
"0001331301": {
"rank": 31,
"ecr": "137"
},
"0000739608": {
"rank": 32,
"ecr": "133"
},
"0001530950": {
"rank": 33,
"ecr": "132"
},
"0000944508": {
"rank": 34,
"ecr": "128"
},
"0001545158": {
"rank": 35,
"ecr": "127"
},
"0001452575": {
"rank": 36,
"ecr": "125"
},
"0001564822": {
"rank": 37,
"ecr": "119"
},
"0000023217": {
"rank": 38,
"ecr": "118"
},
"0001278027": {
"rank": 39,
"ecr": "117"
},
"0000034563": {
"rank": 40,
"ecr": "113"
},
"0000730349": {
"rank": 41,
"ecr": "113"
},
"0000016732": {
"rank": 42,
"ecr": "111"
},
"0001467746": {
"rank": 43,
"ecr": "108"
},
"0001293593": {
"rank": 44,
"ecr": "79"
},
"0001063537": {
"rank": 45,
"ecr": "75"
},
"0001520358": {
"rank": 46,
"ecr": "75"
},
"0001091983": {
"rank": 47,
"ecr": "68"
},
"0001565383": {
"rank": 48,
"ecr": "42"
},
"0001568139": {
"rank": 49,
"ecr": "19"
},
"0001487197": {
"rank": 50,
"ecr": "0.027"
},
"0001052257": {
"rank": 51,
"ecr": "0.00000000011"
}
},
"2014": {
"0001273385": {
"rank": 1,
"ecr": "272"
},
"0000812128": {
"rank": 2,
"ecr": "259"
},
"0000057515": {
"rank": 3,
"ecr": "238"
},
"0000076149": {
"rank": 4,
"ecr": "221"
},
"0000909954": {
"rank": 5,
"ecr": "220"
},
"0000802481": {
"rank": 6,
"ecr": "218"
},
"0000785956": {
"rank": 7,
"ecr": "215"
},
"0001046257": {
"rank": 8,
"ecr": "201"
},
"0000098677": {
"rank": 9,
"ecr": "196"
},
"0000015357": {
"rank": 10,
"ecr": "182"
},
"0001320947": {
"rank": 11,
"ecr": "178"
},
"0000814586": {
"rank": 12,
"ecr": "177"
},
"0001005286": {
"rank": 13,
"ecr": "175"
},
"0000931336": {
"rank": 14,
"ecr": "169"
},
"0000910406": {
"rank": 15,
"ecr": "162"
},
"0000091419": {
"rank": 16,
"ecr": "161"
},
"0001117057": {
"rank": 17,
"ecr": "161"
},
"0000034563": {
"rank": 18,
"ecr": "150"
},
"0000730349": {
"rank": 19,
"ecr": "146"
},
"0000063754": {
"rank": 20,
"ecr": "139"
},
"0000047111": {
"rank": 21,
"ecr": "139"
},
"0000040704": {
"rank": 22,
"ecr": "137"
},
"0001320695": {
"rank": 23,
"ecr": "136"
},
"0000944508": {
"rank": 24,
"ecr": "133"
},
"0000739608": {
"rank": 25,
"ecr": "131"
},
"0001611647": {
"rank": 26,
"ecr": "128"
},
"0001452575": {
"rank": 27,
"ecr": "128"
},
"0001564822": {
"rank": 28,
"ecr": "126"
},
"0001103982": {
"rank": 29,
"ecr": "122"
},
"0000016732": {
"rank": 30,
"ecr": "121"
},
"0000023217": {
"rank": 31,
"ecr": "115"
},
"0001545158": {
"rank": 32,
"ecr": "109"
},
"0001530950": {
"rank": 33,
"ecr": "104"
},
"0001293593": {
"rank": 34,
"ecr": "103"
},
"0000014177": {
"rank": 35,
"ecr": "101"
},
"0001091983": {
"rank": 36,
"ecr": "89"
},
"0001331301": {
"rank": 37,
"ecr": "80"
},
"0001063537": {
"rank": 38,
"ecr": "68"
},
"0001487197": {
"rank": 39,
"ecr": "64"
},
"0001334586": {
"rank": 40,
"ecr": "6.4"
},
"0001052257": {
"rank": 41,
"ecr": "3.1"
},
"0001451433": {
"rank": 42,
"ecr": "0.29"
},
"0001565383": {
"rank": 43,
"ecr": "0.0000000010"
},
"0001593001": {
"rank": 44,
"ecr": "0.00000000000000000000016"
}
},
"2015": {
"0000812128": {
"rank": 1,
"ecr": "246"
},
"0000057515": {
"rank": 2,
"ecr": "245"
},
"0000785956": {
"rank": 3,
"ecr": "224"
},
"0000909954": {
"rank": 4,
"ecr": "219"
},
"0000076149": {
"rank": 5,
"ecr": "216"
},
"0000015357": {
"rank": 6,
"ecr": "207"
},
"0001611647": {
"rank": 7,
"ecr": "206"
},
"0001046257": {
"rank": 8,
"ecr": "203"
},
"0000098677": {
"rank": 9,
"ecr": "198"
},
"0000814586": {
"rank": 10,
"ecr": "177"
},
"0000931336": {
"rank": 11,
"ecr": "170"
},
"0001005286": {
"rank": 12,
"ecr": "168"
},
"0000014177": {
"rank": 13,
"ecr": "164"
},
"0000802481": {
"rank": 14,
"ecr": "161"
},
"0001103982": {
"rank": 15,
"ecr": "147"
},
"0000042228": {
"rank": 16,
"ecr": "145"
},
"0001320695": {
"rank": 17,
"ecr": "144"
},
"0000088948": {
"rank": 18,
"ecr": "134"
},
"0000063754": {
"rank": 19,
"ecr": "131"
},
"0000047111": {
"rank": 20,
"ecr": "120"
},
"0001609989": {
"rank": 21,
"ecr": "114"
},
"0000040704": {
"rank": 22,
"ecr": "114"
},
"0001293593": {
"rank": 23,
"ecr": "114"
},
"0001530950": {
"rank": 24,
"ecr": "113"
},
"0001320947": {
"rank": 25,
"ecr": "111"
},
"0000016732": {
"rank": 26,
"ecr": "107"
},
"0000023217": {
"rank": 27,
"ecr": "104"
},
"0000034563": {
"rank": 28,
"ecr": "94"
},
"0001452575": {
"rank": 29,
"ecr": "89"
},
"0000944508": {
"rank": 30,
"ecr": "86"
},
"0001063537": {
"rank": 31,
"ecr": "76"
},
"0001091983": {
"rank": 32,
"ecr": "67"
},
"0001568139": {
"rank": 33,
"ecr": "8.5"
},
"0001451433": {
"rank": 34,
"ecr": "4.4"
},
"0001593001": {
"rank": 35,
"ecr": "0.0027"
},
"0001334586": {
"rank": 36,
"ecr": "0.00043"
},
"0001409446": {
"rank": 37,
"ecr": "0.0000000000020"
},
"0001052257": {
"rank": 38,
"ecr": "0.000000000000000000000000000048"
}
},
"2016": {
"0000057515": {
"rank": 1,
"ecr": "255"
},
"0000812128": {
"rank": 2,
"ecr": "243"
},
"0000076149": {
"rank": 3,
"ecr": "227"
},
"0000100493": {
"rank": 4,
"ecr": "224"
},
"0001128928": {
"rank": 5,
"ecr": "220"
},
"0001046257": {
"rank": 6,
"ecr": "215"
},
"0001616262": {
"rank": 7,
"ecr": "203"
},
"0000098677": {
"rank": 8,
"ecr": "199"
},
"0000015357": {
"rank": 9,
"ecr": "195"
},
"0001611647": {
"rank": 10,
"ecr": "193"
},
"0000814586": {
"rank": 11,
"ecr": "188"
},
"0000034563": {
"rank": 12,
"ecr": "183"
},
"0000055067": {
"rank": 13,
"ecr": "178"
},
"0000931336": {
"rank": 14,
"ecr": "176"
},
"0000730349": {
"rank": 15,
"ecr": "165"
},
"0001005286": {
"rank": 16,
"ecr": "151"
},
"0000088948": {
"rank": 17,
"ecr": "146"
},
"0000910406": {
"rank": 18,
"ecr": "142"
},
"0001609989": {
"rank": 19,
"ecr": "142"
},
"0000802481": {
"rank": 20,
"ecr": "141"
},
"0000014177": {
"rank": 21,
"ecr": "140"
},
"0000057528": {
"rank": 22,
"ecr": "139"
},
"0000063754": {
"rank": 23,
"ecr": "136"
},
"0001103982": {
"rank": 24,
"ecr": "130"
},
"0000040704": {
"rank": 25,
"ecr": "125"
},
"0000949852": {
"rank": 26,
"ecr": "123"
},
"0000047111": {
"rank": 27,
"ecr": "121"
},
"0001320695": {
"rank": 28,
"ecr": "118"
},
"0001530950": {
"rank": 29,
"ecr": "117"
},
"0000016732": {
"rank": 30,
"ecr": "117"
},
"0000023217": {
"rank": 31,
"ecr": "101"
},
"0001452575": {
"rank": 32,
"ecr": "90"
},
"0001669792": {
"rank": 33,
"ecr": "80"
},
"0000944508": {
"rank": 34,
"ecr": "79"
},
"0001063537": {
"rank": 35,
"ecr": "73"
},
"0001520358": {
"rank": 36,
"ecr": "56"
},
"0001487197": {
"rank": 37,
"ecr": "47"
},
"0001117057": {
"rank": 38,
"ecr": "37"
},
"0001091983": {
"rank": 39,
"ecr": "28"
},
"0001568139": {
"rank": 40,
"ecr": "12"
},
"0001052257": {
"rank": 41,
"ecr": "3.5"
},
"0001409446": {
"rank": 42,
"ecr": "0.079"
},
"0001593001": {
"rank": 43,
"ecr": "0.000034"
}
},
"2017": {
"0000910329": {
"rank": 1,
"ecr": "264"
},
"0000057515": {
"rank": 2,
"ecr": "251"
},
"0000812128": {
"rank": 3,
"ecr": "247"
},
"0000785956": {
"rank": 4,
"ecr": "225"
},
"0000076149": {
"rank": 5,
"ecr": "223"
},
"0001046257": {
"rank": 6,
"ecr": "219"
},
"0000100493": {
"rank": 7,
"ecr": "215"
},
"0001128928": {
"rank": 8,
"ecr": "212"
},
"0000098677": {
"rank": 9,
"ecr": "205"
},
"0001616262": {
"rank": 10,
"ecr": "200"
},
"0001611647": {
"rank": 11,
"ecr": "196"
},
"0000730349": {
"rank": 12,
"ecr": "195"
},
"0000055067": {
"rank": 13,
"ecr": "193"
},
"0000014177": {
"rank": 14,
"ecr": "185"
},
"0000931336": {
"rank": 15,
"ecr": "182"
},
"0000814586": {
"rank": 16,
"ecr": "173"
},
"0001005286": {
"rank": 17,
"ecr": "167"
},
"0000034563": {
"rank": 18,
"ecr": "163"
},
"0001609989": {
"rank": 19,
"ecr": "162"
},
"0000057528": {
"rank": 20,
"ecr": "158"
},
"0000910406": {
"rank": 21,
"ecr": "156"
},
"0000015357": {
"rank": 22,
"ecr": "154"
},
"0000949852": {
"rank": 23,
"ecr": "145"
},
"0000023217": {
"rank": 24,
"ecr": "142"
},
"0001103982": {
"rank": 25,
"ecr": "141"
},
"0001063537": {
"rank": 26,
"ecr": "137"
},
"0000047111": {
"rank": 27,
"ecr": "127"
},
"0000016732": {
"rank": 28,
"ecr": "127"
},
"0000040704": {
"rank": 29,
"ecr": "127"
},
"0000063754": {
"rank": 30,
"ecr": "121"
},
"0001320695": {
"rank": 31,
"ecr": "117"
},
"0001530950": {
"rank": 32,
"ecr": "107"
},
"0001520358": {
"rank": 33,
"ecr": "74"
},
"0001091983": {
"rank": 34,
"ecr": "47"
},
"0001117057": {
"rank": 35,
"ecr": "22"
},
"0001487197": {
"rank": 36,
"ecr": "1.2"
},
"0001593001": {
"rank": 37,
"ecr": "0.00098"
}
},
"2018": {
"0001117057": {
"rank": 1,
"ecr": "267"
},
"0000057515": {
"rank": 2,
"ecr": "250"
},
"0000785956": {
"rank": 3,
"ecr": "230"
},
"0000910329": {
"rank": 4,
"ecr": "228"
},
"0000100493": {
"rank": 5,
"ecr": "218"
},
"0000812128": {
"rank": 6,
"ecr": "214"
},
"0001128928": {
"rank": 7,
"ecr": "213"
},
"0001616262": {
"rank": 8,
"ecr": "211"
},
"0001046257": {
"rank": 9,
"ecr": "208"
},
"0000076149": {
"rank": 10,
"ecr": "208"
},
"0000730349": {
"rank": 11,
"ecr": "205"
},
"0000098677": {
"rank": 12,
"ecr": "200"
},
"0000055067": {
"rank": 13,
"ecr": "194"
},
"0001611647": {
"rank": 14,
"ecr": "193"
},
"0000014177": {
"rank": 15,
"ecr": "181"
},
"0001005286": {
"rank": 16,
"ecr": "171"
},
"0000880117": {
"rank": 17,
"ecr": "169"
},
"0000814586": {
"rank": 18,
"ecr": "167"
},
"0000910406": {
"rank": 19,
"ecr": "155"
},
"0000949852": {
"rank": 20,
"ecr": "154"
},
"0001619055": {
"rank": 21,
"ecr": "148"
},
"0001644406": {
"rank": 22,
"ecr": "147"
},
"0000023217": {
"rank": 23,
"ecr": "139"
},
"0001103982": {
"rank": 24,
"ecr": "137"
},
"0000063754": {
"rank": 25,
"ecr": "132"
},
"0000931336": {
"rank": 26,
"ecr": "131"
},
"0000034563": {
"rank": 27,
"ecr": "130"
},
"0000047111": {
"rank": 28,
"ecr": "128"
},
"0001320695": {
"rank": 29,
"ecr": "121"
},
"0000040704": {
"rank": 30,
"ecr": "121"
},
"0001063537": {
"rank": 31,
"ecr": "121"
},
"0001530950": {
"rank": 32,
"ecr": "113"
},
"0000015357": {
"rank": 33,
"ecr": "99"
},
"0000016732": {
"rank": 34,
"ecr": "92"
},
"0001730773": {
"rank": 35,
"ecr": "91"
},
"0001725911": {
"rank": 36,
"ecr": "79"
},
"0001520358": {
"rank": 37,
"ecr": "79"
},
"0001612188": {
"rank": 38,
"ecr": "55"
},
"0001487197": {
"rank": 39,
"ecr": "36"
},
"0001563463": {
"rank": 40,
"ecr": "20"
}
},
"2019": {
"0000057515": {
"rank": 1,
"ecr": "243"
},
"0000785956": {
"rank": 2,
"ecr": "228"
},
"0001741231": {
"rank": 3,
"ecr": "228"
},
"0000910329": {
"rank": 4,
"ecr": "221"
},
"0001046257": {
"rank": 5,
"ecr": "212"
},
"0000812128": {
"rank": 6,
"ecr": "212"
},
"0001616262": {
"rank": 7,
"ecr": "212"
},
"0000100493": {
"rank": 8,
"ecr": "209"
},
"0001128928": {
"rank": 9,
"ecr": "207"
},
"0001117057": {
"rank": 10,
"ecr": "200"
},
"0000098677": {
"rank": 11,
"ecr": "199"
},
"0001655210": {
"rank": 12,
"ecr": "192"
},
"0000730349": {
"rank": 13,
"ecr": "185"
},
"0000814586": {
"rank": 14,
"ecr": "183"
},
"0000880117": {
"rank": 15,
"ecr": "182"
},
"0000949852": {
"rank": 16,
"ecr": "175"
},
"0001007019": {
"rank": 17,
"ecr": "166"
},
"0000015357": {
"rank": 18,
"ecr": "160"
},
"0000014177": {
"rank": 19,
"ecr": "147"
},
"0001611647": {
"rank": 20,
"ecr": "147"
},
"0001644406": {
"rank": 21,
"ecr": "146"
},
"0001005286": {
"rank": 22,
"ecr": "143"
},
"0001103982": {
"rank": 23,
"ecr": "143"
},
"0000910406": {
"rank": 24,
"ecr": "135"
},
"0000047111": {
"rank": 25,
"ecr": "131"
},
"0000063754": {
"rank": 26,
"ecr": "129"
},
"0000023217": {
"rank": 27,
"ecr": "125"
},
"0000040704": {
"rank": 28,
"ecr": "120"
},
"0001530950": {
"rank": 29,
"ecr": "108"
},
"0001679273": {
"rank": 30,
"ecr": "108"
},
"0001063537": {
"rank": 31,
"ecr": "100"
},
"0000931336": {
"rank": 32,
"ecr": "92"
},
"0000034563": {
"rank": 33,
"ecr": "83"
},
"0001520358": {
"rank": 34,
"ecr": "79"
},
"0001730773": {
"rank": 35,
"ecr": "79"
},
"0001612188": {
"rank": 36,
"ecr": "66"
},
"0001725911": {
"rank": 37,
"ecr": "63"
},
"0001487197": {
"rank": 38,
"ecr": "33"
},
"0001593001": {
"rank": 39,
"ecr": "0.00048"
}
},
"2020": {
"0001741231": {
"rank": 1,
"ecr": "272"
},
"0000057515": {
"rank": 2,
"ecr": "237"
},
"0000910329": {
"rank": 3,
"ecr": "221"
},
"0000100493": {
"rank": 4,
"ecr": "219"
},
"0001611647": {
"rank": 5,
"ecr": "210"
},
"0000812128": {
"rank": 6,
"ecr": "209"
},
"0000785956": {
"rank": 7,
"ecr": "207"
},
"0001579733": {
"rank": 8,
"ecr": "207"
},
"0000098677": {
"rank": 9,
"ecr": "197"
},
"0000814586": {
"rank": 10,
"ecr": "197"
},
"0001616262": {
"rank": 11,
"ecr": "197"
},
"0001650696": {
"rank": 12,
"ecr": "186"
},
"0000880117": {
"rank": 13,
"ecr": "177"
},
"0001007019": {
"rank": 14,
"ecr": "172"
},
"0000910406": {
"rank": 15,
"ecr": "162"
},
"0001655210": {
"rank": 16,
"ecr": "161"
},
"0000091419": {
"rank": 17,
"ecr": "145"
},
"0001046257": {
"rank": 18,
"ecr": "144"
},
"0001637459": {
"rank": 19,
"ecr": "141"
},
"0001644406": {
"rank": 20,
"ecr": "141"
},
"0000014177": {
"rank": 21,
"ecr": "141"
},
"0001103982": {
"rank": 22,
"ecr": "137"
},
"0000047111": {
"rank": 23,
"ecr": "133"
},
"0000016732": {
"rank": 24,
"ecr": "131"
},
"0000063754": {
"rank": 25,
"ecr": "130"
},
"0000023217": {
"rank": 26,
"ecr": "129"
},
"0000040704": {
"rank": 27,
"ecr": "125"
},
"0000802481": {
"rank": 28,
"ecr": "124"
},
"0001320695": {
"rank": 29,
"ecr": "120"
},
"0001005286": {
"rank": 30,
"ecr": "114"
},
"0001520358": {
"rank": 31,
"ecr": "113"
},
"0001530950": {
"rank": 32,
"ecr": "107"
},
"0001679273": {
"rank": 33,
"ecr": "100"
},
"0000015357": {
"rank": 34,
"ecr": "94"
},
"0000034563": {
"rank": 35,
"ecr": "85"
},
"0001063537": {
"rank": 36,
"ecr": "83"
},
"0001772016": {
"rank": 37,
"ecr": "79"
},
"0001730773": {
"rank": 38,
"ecr": "57"
},
"0001563463": {
"rank": 39,
"ecr": "55"
},
"0001487197": {
"rank": 40,
"ecr": "53"
},
"0001593001": {
"rank": 41,
"ecr": "25"
},
"0001612188": {
"rank": 42,
"ecr": "8.8"
},
"0001568139": {
"rank": 43,
"ecr": "1.6"
}
}
},
"rating_box": [
[
"Top rated",
"10 of 43"
],
[
"Best, worst rating",
"272 %, 1.57 %"
],
[
"New companies",
"10"
]
],
"regression_plot": "https://www.realrate-archive.com/us_food/2020/backtesting_correlation/regression_2020.svg",
"scentences": [
"Freshpet Inc climbed 15 positions from 20 to 5 due to its excellent Stockholders Equity.",
"Chase General CORP lost 16 positions from 18 to 34 due to its bad Expenses.",
"Vital Farms Inc entered the 2021 ranking at rank 8, making it the best newcomer."
],
"url_segment": "2021-us-food",
"year": 2021,
"feature_importance": "https://www.realrate-archive.com/us_food/2020/feature_importance/feature_importance.svg",
"obs_ecr": {
"0001103982": {
"2011": {
"obs_EconomicCapitalRatio": 0.4180442746653345
},
"2012": {
"obs_EconomicCapitalRatio": 0.5734429154703712
},
"2013": {
"obs_EconomicCapitalRatio": 0.8231491348071112
},
"2014": {
"obs_EconomicCapitalRatio": 0.9189042322727626
},
"2015": {
"obs_EconomicCapitalRatio": 1.1530575204220104
},
"2016": {
"obs_EconomicCapitalRatio": 1.132382424089771
},
"2017": {
"obs_EconomicCapitalRatio": 1.0519514097811329
},
"2018": {
"obs_EconomicCapitalRatio": 0.9819661720970475
},
"2019": {
"obs_EconomicCapitalRatio": 1.325204349911423
},
"2020": {
"obs_EconomicCapitalRatio": 1.3383706860904965
},
"2021": {
"obs_EconomicCapitalRatio": 1.5277030730394612
},
"2022": {
"obs_EconomicCapitalRatio": 1.4389530720123576
},
"2023": {
"obs_EconomicCapitalRatio": 1.5740269438506316
},
"2024": {
"obs_EconomicCapitalRatio": 1.3886903089678244
},
"2025": {
"obs_EconomicCapitalRatio": 1.1813999354339917
}
},
"0000047111": {
"2011": {
"obs_EconomicCapitalRatio": 2.476908629912797
},
"2012": {
"obs_EconomicCapitalRatio": 2.0627382880659955
},
"2013": {
"obs_EconomicCapitalRatio": 2.5808024741566724
},
"2014": {
"obs_EconomicCapitalRatio": 2.6522106550365585
},
"2015": {
"obs_EconomicCapitalRatio": 2.2842111029444263
},
"2025": {
"obs_EconomicCapitalRatio": 2.3776162423717553
}
},
"0000023217": {
"2011": {
"obs_EconomicCapitalRatio": 0.7319815063161081
},
"2012": {
"obs_EconomicCapitalRatio": 0.8325251968229921
},
"2013": {
"obs_EconomicCapitalRatio": 0.5177252554402235
},
"2014": {
"obs_EconomicCapitalRatio": 0.6344564158552117
},
"2015": {
"obs_EconomicCapitalRatio": 0.8341577842143025
},
"2016": {
"obs_EconomicCapitalRatio": 1.0532266458968027
},
"2017": {
"obs_EconomicCapitalRatio": 1.3647996559716193
},
"2018": {
"obs_EconomicCapitalRatio": 0.9184704334028208
},
"2019": {
"obs_EconomicCapitalRatio": 0.6836710778345523
},
"2020": {
"obs_EconomicCapitalRatio": 0.7557769986636704
},
"2021": {
"obs_EconomicCapitalRatio": 0.7363499301365571
},
"2022": {
"obs_EconomicCapitalRatio": 0.8613502702092342
},
"2023": {
"obs_EconomicCapitalRatio": 0.67850773906305
}
},
"0000100493": {
"2011": {
"obs_EconomicCapitalRatio": 0.6919439121737684
},
"2012": {
"obs_EconomicCapitalRatio": 0.5720063296217337
},
"2016": {
"obs_EconomicCapitalRatio": 1.1148354174190525
},
"2017": {
"obs_EconomicCapitalRatio": 1.2047359199899885
},
"2018": {
"obs_EconomicCapitalRatio": 0.7385483748570963
},
"2019": {
"obs_EconomicCapitalRatio": 1.1545603964735978
},
"2020": {
"obs_EconomicCapitalRatio": 0.8288816051230573
},
"2021": {
"obs_EconomicCapitalRatio": 1.0355812382941088
},
"2022": {
"obs_EconomicCapitalRatio": 0.7433069316795697
},
"2023": {
"obs_EconomicCapitalRatio": 0.6439583743308713
},
"2024": {
"obs_EconomicCapitalRatio": 0.7591225808437573
},
"2025": {
"obs_EconomicCapitalRatio": 0.7608980128337912
}
},
"0000057515": {
"2011": {
"obs_EconomicCapitalRatio": 3.754356892251696
},
"2012": {
"obs_EconomicCapitalRatio": 3.699793648301288
},
"2013": {
"obs_EconomicCapitalRatio": 5.237749061523789
},
"2014": {
"obs_EconomicCapitalRatio": 5.676271300947582
},
"2015": {
"obs_EconomicCapitalRatio": 6.6747700651872535
},
"2016": {
"obs_EconomicCapitalRatio": 9.137897522831995
},
"2017": {
"obs_EconomicCapitalRatio": 7.745260405599311
},
"2018": {
"obs_EconomicCapitalRatio": 9.524638469435914
},
"2019": {
"obs_EconomicCapitalRatio": 7.588603688208788
},
"2020": {
"obs_EconomicCapitalRatio": 7.680503849807695
},
"2021": {
"obs_EconomicCapitalRatio": 6.426299138571444
},
"2022": {
"obs_EconomicCapitalRatio": 8.236583171386519
},
"2023": {
"obs_EconomicCapitalRatio": 6.76522500042074
}
},
"0000040704": {
"2011": {
"obs_EconomicCapitalRatio": 1.0193452936435112
},
"2012": {
"obs_EconomicCapitalRatio": 0.9575622786228245
},
"2013": {
"obs_EconomicCapitalRatio": 1.067651106866897
},
"2014": {
"obs_EconomicCapitalRatio": 1.1324297946036919
},
"2015": {
"obs_EconomicCapitalRatio": 1.2631320501185885
},
"2016": {
"obs_EconomicCapitalRatio": 1.3619228951685443
},
"2017": {
"obs_EconomicCapitalRatio": 1.2930092549423031
},
"2018": {
"obs_EconomicCapitalRatio": 0.64760340162916
},
"2019": {
"obs_EconomicCapitalRatio": 0.9679403766139328
},
"2020": {
"obs_EconomicCapitalRatio": 1.1176951700240132
},
"2021": {
"obs_EconomicCapitalRatio": 1.278744280899148
},
"2022": {
"obs_EconomicCapitalRatio": 1.6994104713764855
},
"2023": {
"obs_EconomicCapitalRatio": 1.2627031897033407
}
},
"0001046257": {
"2011": {
"obs_EconomicCapitalRatio": 0.8577619623566015
},
"2012": {
"obs_EconomicCapitalRatio": 1.04604290989058
},
"2013": {
"obs_EconomicCapitalRatio": 1.1851636536327725
},
"2014": {
"obs_EconomicCapitalRatio": 1.5465763670553372
},
"2015": {
"obs_EconomicCapitalRatio": 1.815313612303019
},
"2016": {
"obs_EconomicCapitalRatio": 2.0930441171657406
},
"2017": {
"obs_EconomicCapitalRatio": 2.267929310659734
},
"2018": {
"obs_EconomicCapitalRatio": 1.5561272851334418
},
"2019": {
"obs_EconomicCapitalRatio": 1.4612421382951613
},
"2020": {
"obs_EconomicCapitalRatio": 0.8548798891526903
},
"2021": {
"obs_EconomicCapitalRatio": 1.0432933031187723
},
"2022": {
"obs_EconomicCapitalRatio": 0.9908633492705559
},
"2023": {
"obs_EconomicCapitalRatio": 1.1350221759306376
},
"2024": {
"obs_EconomicCapitalRatio": 1.5807486370448036
},
"2025": {
"obs_EconomicCapitalRatio": 1.2173551197030177
}
},
"0000098677": {
"2013": {
"obs_EconomicCapitalRatio": 1.9712203357030413
},
"2014": {
"obs_EconomicCapitalRatio": 1.809929151745604
},
"2015": {
"obs_EconomicCapitalRatio": 1.9276387775062793
},
"2016": {
"obs_EconomicCapitalRatio": 2.4737663592958214
},
"2017": {
"obs_EconomicCapitalRatio": 2.2789186239283086
},
"2018": {
"obs_EconomicCapitalRatio": 2.104021640855814
},
"2019": {
"obs_EconomicCapitalRatio": 2.1037144072069456
},
"2020": {
"obs_EconomicCapitalRatio": 1.8526393501468235
},
"2021": {
"obs_EconomicCapitalRatio": 2.196135698618861
},
"2022": {
"obs_EconomicCapitalRatio": 2.684153762606572
},
"2023": {
"obs_EconomicCapitalRatio": 1.9151675544806461
}
},
"0000063754": {
"2025": {
"obs_EconomicCapitalRatio": 0.09848550256901487
}
},
"0000016732": {
"2011": {
"obs_EconomicCapitalRatio": 1.056336754072352
},
"2012": {
"obs_EconomicCapitalRatio": 1.2049427484048496
},
"2013": {
"obs_EconomicCapitalRatio": 1.1712341766506096
},
"2014": {
"obs_EconomicCapitalRatio": 1.3099744546913823
},
"2015": {
"obs_EconomicCapitalRatio": 1.5699397752083415
},
"2016": {
"obs_EconomicCapitalRatio": 1.8848269991478122
},
"2017": {
"obs_EconomicCapitalRatio": 1.5664681898290007
},
"2018": {
"obs_EconomicCapitalRatio": 0.58206809654222
},
"2020": {
"obs_EconomicCapitalRatio": 1.074449173478163
},
"2021": {
"obs_EconomicCapitalRatio": 1.0791674734196657
},
"2022": {
"obs_EconomicCapitalRatio": 1.4484231505242497
},
"2023": {
"obs_EconomicCapitalRatio": 1.1238770904109188
},
"2024": {
"obs_EconomicCapitalRatio": 0.8624856254711559
},
"2025": {
"obs_EconomicCapitalRatio": 0.6276082117378498
}
},
"0000910406": {
"2011": {
"obs_EconomicCapitalRatio": 1.833366879210292
},
"2013": {
"obs_EconomicCapitalRatio": 2.5727365646638467
},
"2014": {
"obs_EconomicCapitalRatio": 1.3724870073585513
},
"2016": {
"obs_EconomicCapitalRatio": 1.880618501249817
},
"2017": {
"obs_EconomicCapitalRatio": 2.075145357146682
},
"2018": {
"obs_EconomicCapitalRatio": 0.7924372141183708
},
"2019": {
"obs_EconomicCapitalRatio": 1.4663096460400415
},
"2020": {
"obs_EconomicCapitalRatio": 2.736065343549184
},
"2021": {
"obs_EconomicCapitalRatio": 2.7356903565739477
},
"2022": {
"obs_EconomicCapitalRatio": 0.7406303518423819
}
},
"0001128928": {
"2011": {
"obs_EconomicCapitalRatio": 1.4847868286672212
},
"2012": {
"obs_EconomicCapitalRatio": 1.5394314857099853
},
"2013": {
"obs_EconomicCapitalRatio": 1.8484453631376647
},
"2016": {
"obs_EconomicCapitalRatio": 1.7811884410146506
},
"2017": {
"obs_EconomicCapitalRatio": 1.9013351368757698
},
"2018": {
"obs_EconomicCapitalRatio": 1.7463213242846145
},
"2019": {
"obs_EconomicCapitalRatio": 1.8847477262963481
},
"2021": {
"obs_EconomicCapitalRatio": 2.4354366415403597
},
"2022": {
"obs_EconomicCapitalRatio": 2.6492212924522094
}
},
"0001278027": {
"2011": {
"obs_EconomicCapitalRatio": 0.4170830980426256
},
"2012": {
"obs_EconomicCapitalRatio": 0.5875752466482568
},
"2013": {
"obs_EconomicCapitalRatio": 0.5648992803210376
},
"2021": {
"obs_EconomicCapitalRatio": 0.3873576755045116
},
"2022": {
"obs_EconomicCapitalRatio": 0.16907072962121775
},
"2023": {
"obs_EconomicCapitalRatio": 0.20619011204260473
}
},
"0000014177": {
"2011": {
"obs_EconomicCapitalRatio": 1.9399760822851944
},
"2012": {
"obs_EconomicCapitalRatio": 1.22363684258334
},
"2013": {
"obs_EconomicCapitalRatio": 1.8321815626242821
},
"2014": {
"obs_EconomicCapitalRatio": 1.5027524143003852
},
"2015": {
"obs_EconomicCapitalRatio": 1.4563375998878043
},
"2016": {
"obs_EconomicCapitalRatio": 1.6306287244280344
},
"2017": {
"obs_EconomicCapitalRatio": 1.6593293885201745
},
"2018": {
"obs_EconomicCapitalRatio": 2.439297889781706
},
"2019": {
"obs_EconomicCapitalRatio": 2.4947352975425914
},
"2020": {
"obs_EconomicCapitalRatio": 1.4086309219982638
},
"2021": {
"obs_EconomicCapitalRatio": 0.9091972461985373
},
"2022": {
"obs_EconomicCapitalRatio": 1.0108491594164166
},
"2023": {
"obs_EconomicCapitalRatio": 0.9566896930527988
},
"2024": {
"obs_EconomicCapitalRatio": 1.0294458567809044
},
"2025": {
"obs_EconomicCapitalRatio": 0.7702637075280313
}
},
"0000814586": {
"2011": {
"obs_EconomicCapitalRatio": 4.662523475367977
},
"2012": {
"obs_EconomicCapitalRatio": 4.088712754700643
},
"2013": {
"obs_EconomicCapitalRatio": 5.9400636437658845
},
"2014": {
"obs_EconomicCapitalRatio": 7.314494261454765
},
"2015": {
"obs_EconomicCapitalRatio": 4.3469945093914495
},
"2016": {
"obs_EconomicCapitalRatio": 4.378236198739071
},
"2017": {
"obs_EconomicCapitalRatio": 3.113583308452915
},
"2018": {
"obs_EconomicCapitalRatio": 0.9964031779982876
},
"2019": {
"obs_EconomicCapitalRatio": 0.8996401764757114
},
"2020": {
"obs_EconomicCapitalRatio": 2.521110277564744
},
"2021": {
"obs_EconomicCapitalRatio": 1.6265370168843354
},
"2022": {
"obs_EconomicCapitalRatio": 1.961991002047864
},
"2023": {
"obs_EconomicCapitalRatio": 3.66589195710041
},
"2024": {
"obs_EconomicCapitalRatio": 6.308836420585432
},
"2025": {
"obs_EconomicCapitalRatio": 5.804856897324391
}
},
"0000730349": {
"2011": {
"obs_EconomicCapitalRatio": 2.727558026806471
},
"2012": {
"obs_EconomicCapitalRatio": 2.1761087617805375
},
"2013": {
"obs_EconomicCapitalRatio": 6.1446294595506545
},
"2014": {
"obs_EconomicCapitalRatio": 9.575514691177998
},
"2016": {
"obs_EconomicCapitalRatio": 2.667062540562512
},
"2017": {
"obs_EconomicCapitalRatio": 2.8246042798268647
},
"2018": {
"obs_EconomicCapitalRatio": 3.4443507516668803
},
"2019": {
"obs_EconomicCapitalRatio": 3.0223372071217987
},
"2021": {
"obs_EconomicCapitalRatio": 3.155330210430066
},
"2022": {
"obs_EconomicCapitalRatio": 1.4786440295775043
},
"2023": {
"obs_EconomicCapitalRatio": 1.487921732831523
},
"2025": {
"obs_EconomicCapitalRatio": 1.6274861699336454
}
},
"0001117057": {
"2011": {
"obs_EconomicCapitalRatio": 0.3294174331090904
},
"2012": {
"obs_EconomicCapitalRatio": 0.2566297647422953
},
"2013": {
"obs_EconomicCapitalRatio": 0.13572348375140425
},
"2014": {
"obs_EconomicCapitalRatio": 0.14168145016311026
},
"2016": {
"obs_EconomicCapitalRatio": 0.19261707623122828
},
"2017": {
"obs_EconomicCapitalRatio": 0.09324632351199567
},
"2018": {
"obs_EconomicCapitalRatio": 0.5502780983348193
},
"2019": {
"obs_EconomicCapitalRatio": 1.4456154993498422
},
"2021": {
"obs_EconomicCapitalRatio": 0.49152516186031964
},
"2022": {
"obs_EconomicCapitalRatio": 1.1767856109269659
},
"2023": {
"obs_EconomicCapitalRatio": 0.9089668764878801
}
},
"0000091419": {
"2011": {
"obs_EconomicCapitalRatio": 1.0434309855837067
},
"2012": {
"obs_EconomicCapitalRatio": 0.9786939819937008
},
"2013": {
"obs_EconomicCapitalRatio": 1.1617749132432948
},
"2014": {
"obs_EconomicCapitalRatio": 1.1451727946800858
},
"2020": {
"obs_EconomicCapitalRatio": 0.8576926194240738
},
"2021": {
"obs_EconomicCapitalRatio": 1.035483972692554
},
"2022": {
"obs_EconomicCapitalRatio": 1.2542166838027018
},
"2023": {
"obs_EconomicCapitalRatio": 1.0684920307633325
}
},
"0000785956": {
"2011": {
"obs_EconomicCapitalRatio": 2.5424772764145085
},
"2014": {
"obs_EconomicCapitalRatio": 9.051998627558506
},
"2015": {
"obs_EconomicCapitalRatio": 4.330439893524952
},
"2017": {
"obs_EconomicCapitalRatio": 4.941998217304624
},
"2018": {
"obs_EconomicCapitalRatio": 4.500010173980641
},
"2019": {
"obs_EconomicCapitalRatio": 5.422197038155592
},
"2020": {
"obs_EconomicCapitalRatio": 4.40469057076788
},
"2021": {
"obs_EconomicCapitalRatio": 4.219472395206607
},
"2022": {
"obs_EconomicCapitalRatio": 3.8730352093338043
},
"2023": {
"obs_EconomicCapitalRatio": 4.22620075489289
},
"2024": {
"obs_EconomicCapitalRatio": 3.8398300974481163
},
"2025": {
"obs_EconomicCapitalRatio": 2.2304015950758376
}
},
"0000910329": {
"2011": {
"obs_EconomicCapitalRatio": 2.47517272123324
},
"2017": {
"obs_EconomicCapitalRatio": 7.591573102937281
},
"2018": {
"obs_EconomicCapitalRatio": 10.746992285071851
},
"2019": {
"obs_EconomicCapitalRatio": 7.375771537509431
},
"2020": {
"obs_EconomicCapitalRatio": 10.26904836657648
},
"2021": {
"obs_EconomicCapitalRatio": 7.359904633507547
},
"2022": {
"obs_EconomicCapitalRatio": 4.97087991499325
},
"2023": {
"obs_EconomicCapitalRatio": 3.4942980031754853
},
"2024": {
"obs_EconomicCapitalRatio": 1.0751105472300875
},
"2025": {
"obs_EconomicCapitalRatio": 0.8300089765278984
}
},
"0001007019": {
"2011": {
"obs_EconomicCapitalRatio": 1.459172419768485
},
"2012": {
"obs_EconomicCapitalRatio": 1.661285513200712
},
"2013": {
"obs_EconomicCapitalRatio": 1.4878374021836813
},
"2019": {
"obs_EconomicCapitalRatio": 0.95171436268491
},
"2020": {
"obs_EconomicCapitalRatio": 0.8401722548325767
},
"2021": {
"obs_EconomicCapitalRatio": 0.8290996220275054
},
"2022": {
"obs_EconomicCapitalRatio": 0.3418397496361506
},
"2023": {
"obs_EconomicCapitalRatio": 0.16772059718989
},
"2024": {
"obs_EconomicCapitalRatio": 0.982004101169247
},
"2025": {
"obs_EconomicCapitalRatio": 0.7221488869740486
}
},
"0001520358": {
"2021": {
"obs_EconomicCapitalRatio": 7.24543291760269
},
"2022": {
"obs_EconomicCapitalRatio": 2.4780616612184527
},
"2024": {
"obs_EconomicCapitalRatio": 8.252287908180993
}
},
"0001487197": {
"2012": {
"obs_EconomicCapitalRatio": 68.7811452885458
},
"2013": {
"obs_EconomicCapitalRatio": 43.17404046082033
},
"2014": {
"obs_EconomicCapitalRatio": 12.285959919536028
},
"2016": {
"obs_EconomicCapitalRatio": 12.052622228126564
},
"2017": {
"obs_EconomicCapitalRatio": 20.15775094416949
},
"2018": {
"obs_EconomicCapitalRatio": 13.385849160127039
},
"2019": {
"obs_EconomicCapitalRatio": 7.98443833450843
},
"2020": {
"obs_EconomicCapitalRatio": 12.504192827612469
},
"2021": {
"obs_EconomicCapitalRatio": 177.9753445607991
},
"2022": {
"obs_EconomicCapitalRatio": 4.522518818458854
},
"2023": {
"obs_EconomicCapitalRatio": 6.202267056677806
},
"2024": {
"obs_EconomicCapitalRatio": 12.414241629860589
},
"2025": {
"obs_EconomicCapitalRatio": 3.7018800948570063
}
},
"0000088948": {
"2012": {
"obs_EconomicCapitalRatio": 0.4859632620710716
},
"2015": {
"obs_EconomicCapitalRatio": 0.40202776161108056
},
"2016": {
"obs_EconomicCapitalRatio": 0.48038610178916913
}
},
"0001530950": {
"2012": {
"obs_EconomicCapitalRatio": 0.534521344573198
},
"2013": {
"obs_EconomicCapitalRatio": 0.5910259348255288
},
"2014": {
"obs_EconomicCapitalRatio": 0.2868122504420829
},
"2015": {
"obs_EconomicCapitalRatio": 0.4966098673411373
},
"2016": {
"obs_EconomicCapitalRatio": 0.6565705648924509
},
"2017": {
"obs_EconomicCapitalRatio": 0.49375860238700203
},
"2018": {
"obs_EconomicCapitalRatio": 0.5124434742729076
},
"2019": {
"obs_EconomicCapitalRatio": 0.7290285857715298
},
"2020": {
"obs_EconomicCapitalRatio": 0.6150288749823588
},
"2021": {
"obs_EconomicCapitalRatio": 0.6170366059964495
},
"2022": {
"obs_EconomicCapitalRatio": 0.5565029279702582
},
"2023": {
"obs_EconomicCapitalRatio": 0.5477248808843859
},
"2024": {
"obs_EconomicCapitalRatio": 0.6195634651702145
},
"2025": {
"obs_EconomicCapitalRatio": 0.4519127195225298
}
},
"0000802481": {
"2013": {
"obs_EconomicCapitalRatio": 1.123945545075087
},
"2014": {
"obs_EconomicCapitalRatio": 2.751866184656144
},
"2015": {
"obs_EconomicCapitalRatio": 1.6070150594037336
},
"2016": {
"obs_EconomicCapitalRatio": 1.5723994629787306
},
"2020": {
"obs_EconomicCapitalRatio": 0.6504694113797376
},
"2021": {
"obs_EconomicCapitalRatio": 0.7548576777345049
},
"2022": {
"obs_EconomicCapitalRatio": 0.6023138923397522
},
"2023": {
"obs_EconomicCapitalRatio": 0.6607126033274509
},
"2024": {
"obs_EconomicCapitalRatio": 1.084993109328951
},
"2025": {
"obs_EconomicCapitalRatio": 1.108104611664412
}
},
"0000880117": {
"2013": {
"obs_EconomicCapitalRatio": 0.14270190390010462
},
"2018": {
"obs_EconomicCapitalRatio": 0.3745907730057154
},
"2019": {
"obs_EconomicCapitalRatio": 0.7122655699033557
},
"2020": {
"obs_EconomicCapitalRatio": 0.5762927508841744
},
"2021": {
"obs_EconomicCapitalRatio": 0.7248592315568253
},
"2022": {
"obs_EconomicCapitalRatio": 0.6206311519514001
}
},
"0000034563": {
"2013": {
"obs_EconomicCapitalRatio": 1.8804975960514314
},
"2014": {
"obs_EconomicCapitalRatio": 2.407015049409792
},
"2015": {
"obs_EconomicCapitalRatio": 2.707342377991
},
"2016": {
"obs_EconomicCapitalRatio": 2.1347695322460325
},
"2017": {
"obs_EconomicCapitalRatio": 1.9053864295084606
},
"2018": {
"obs_EconomicCapitalRatio": 1.0922528789928048
},
"2019": {
"obs_EconomicCapitalRatio": 0.7237729530232202
},
"2020": {
"obs_EconomicCapitalRatio": 0.21564429669567847
},
"2021": {
"obs_EconomicCapitalRatio": 0.4306164039019905
},
"2022": {
"obs_EconomicCapitalRatio": 0.3029882988958324
},
"2023": {
"obs_EconomicCapitalRatio": 0.3750613095904308
}
},
"0001005286": {
"2014": {
"obs_EconomicCapitalRatio": 1.7964608968568716
},
"2015": {
"obs_EconomicCapitalRatio": 1.3881882041224352
},
"2016": {
"obs_EconomicCapitalRatio": 1.6000760916448888
},
"2017": {
"obs_EconomicCapitalRatio": 1.3934041904536012
},
"2018": {
"obs_EconomicCapitalRatio": 1.274525956308206
},
"2019": {
"obs_EconomicCapitalRatio": 0.8782635756660979
},
"2020": {
"obs_EconomicCapitalRatio": 0.7241950199416594
},
"2021": {
"obs_EconomicCapitalRatio": 0.8085732734578128
},
"2023": {
"obs_EconomicCapitalRatio": 0.7946687239882525
}
},
"0001611647": {
"2014": {
"obs_EconomicCapitalRatio": 8.616759508367082
},
"2015": {
"obs_EconomicCapitalRatio": 4.690606068640583
},
"2016": {
"obs_EconomicCapitalRatio": 4.675894102251109
},
"2017": {
"obs_EconomicCapitalRatio": 9.00999029209791
},
"2018": {
"obs_EconomicCapitalRatio": 14.259012793579826
},
"2019": {
"obs_EconomicCapitalRatio": 12.33355853029446
},
"2020": {
"obs_EconomicCapitalRatio": 24.236365619693157
},
"2021": {
"obs_EconomicCapitalRatio": 9.567138591693492
},
"2022": {
"obs_EconomicCapitalRatio": 4.103693833348096
},
"2023": {
"obs_EconomicCapitalRatio": 4.172898122143021
},
"2024": {
"obs_EconomicCapitalRatio": 6.749137193156646
},
"2025": {
"obs_EconomicCapitalRatio": 2.6618104327657925
}
},
"0001593001": {
"2015": {
"obs_EconomicCapitalRatio": 426.79962108798145
},
"2016": {
"obs_EconomicCapitalRatio": 29.795191438200916
},
"2017": {
"obs_EconomicCapitalRatio": 12.930124745860514
},
"2019": {
"obs_EconomicCapitalRatio": 7.693025693724534
},
"2020": {
"obs_EconomicCapitalRatio": 1.9141789033940555
},
"2021": {
"obs_EconomicCapitalRatio": 16.646459204907064
},
"2022": {
"obs_EconomicCapitalRatio": 15.926133546281664
},
"2024": {
"obs_EconomicCapitalRatio": 0.2513002044410572
}
},
"0001616262": {
"2016": {
"obs_EconomicCapitalRatio": 2.7021909673658033
},
"2017": {
"obs_EconomicCapitalRatio": 3.279249883174459
},
"2018": {
"obs_EconomicCapitalRatio": 2.7344382946230055
},
"2019": {
"obs_EconomicCapitalRatio": 3.412872006373315
},
"2020": {
"obs_EconomicCapitalRatio": 1.4621421840018671
},
"2021": {
"obs_EconomicCapitalRatio": 3.4656487927245774
},
"2022": {
"obs_EconomicCapitalRatio": 2.275164859461412
}
},
"0001725911": {
"2021": {
"obs_EconomicCapitalRatio": 3.4434809547150773
},
"2022": {
"obs_EconomicCapitalRatio": 2.093281876114698
}
},
"0001730773": {
"2020": {
"obs_EconomicCapitalRatio": 5.113946686229729
},
"2021": {
"obs_EconomicCapitalRatio": 4.009740426429863
},
"2022": {
"obs_EconomicCapitalRatio": 1.1985055060623802
},
"2023": {
"obs_EconomicCapitalRatio": 0.41653222970014053
}
},
"0001655210": {
"2019": {
"obs_EconomicCapitalRatio": 18.138545131667584
},
"2020": {
"obs_EconomicCapitalRatio": 30.303879067860535
},
"2021": {
"obs_EconomicCapitalRatio": 3.234660498299672
},
"2022": {
"obs_EconomicCapitalRatio": 0.7039594868984209
},
"2023": {
"obs_EconomicCapitalRatio": 0.5683368229113962
},
"2024": {
"obs_EconomicCapitalRatio": 0.24682328713483812
}
},
"0001679273": {
"2019": {
"obs_EconomicCapitalRatio": 3.6882822231131454
},
"2020": {
"obs_EconomicCapitalRatio": 2.2821802776245717
},
"2021": {
"obs_EconomicCapitalRatio": 2.091397422608495
},
"2022": {
"obs_EconomicCapitalRatio": 3.0270569415557835
},
"2023": {
"obs_EconomicCapitalRatio": 2.5023980626387843
}
},
"0001579733": {
"2020": {
"obs_EconomicCapitalRatio": 10.399154496645423
},
"2021": {
"obs_EconomicCapitalRatio": 6.316356650330522
},
"2022": {
"obs_EconomicCapitalRatio": 4.606760570689919
}
},
"0001650696": {
"2020": {
"obs_EconomicCapitalRatio": 10.711939281947913
},
"2021": {
"obs_EconomicCapitalRatio": 3.3244139266503874
},
"2022": {
"obs_EconomicCapitalRatio": 0.4116927610855969
},
"2023": {
"obs_EconomicCapitalRatio": 0.8176683643157117
},
"2024": {
"obs_EconomicCapitalRatio": 6.424985714984703
},
"2025": {
"obs_EconomicCapitalRatio": 1.7511827553097072
}
},
"0001772016": {
"2020": {
"obs_EconomicCapitalRatio": 1.3050642172386393
},
"2021": {
"obs_EconomicCapitalRatio": 1.4905697883603342
},
"2022": {
"obs_EconomicCapitalRatio": 3.853777716863013
},
"2023": {
"obs_EconomicCapitalRatio": 8.558458052108598
},
"2024": {
"obs_EconomicCapitalRatio": 10.429188784728506
},
"2025": {
"obs_EconomicCapitalRatio": 3.0113981525631646
}
},
"0001637459": {
"2020": {
"obs_EconomicCapitalRatio": 0.4429527095776705
},
"2021": {
"obs_EconomicCapitalRatio": 0.5143669611210632
},
"2022": {
"obs_EconomicCapitalRatio": 0.6343003534210232
},
"2023": {
"obs_EconomicCapitalRatio": 0.605507280150465
},
"2024": {
"obs_EconomicCapitalRatio": 0.5385130469494182
},
"2025": {
"obs_EconomicCapitalRatio": 0.46360814626495755
}
},
"0001800373": {
"2024": {
"obs_EconomicCapitalRatio": 79.89911846675608
}
},
"0001739566": {
"2022": {
"obs_EconomicCapitalRatio": 0.6210107293582227
},
"2023": {
"obs_EconomicCapitalRatio": 0.5845211770619465
},
"2024": {
"obs_EconomicCapitalRatio": 0.6178726566407255
},
"2025": {
"obs_EconomicCapitalRatio": 0.42507112318954376
}
}
}
}