QA: us_recreation 2010-2025

Ranks across the years

	name	name_short	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2010-val	2011-val	2012-val	2013-val	2014-val	2015-val	2016-val	2017-val	2018-val	2019-val	2020-val	2021-val	2022-val	2023-val	2024-val	2025-val	2010->2011	2011->2012	2012->2013	2013->2014	2014->2015	2015->2016	2016->2017	2017->2018	2018->2019	2019->2020	2020->2021	2021->2022	2022->2023	2023->2024	2024->2025
0001090396	Table TRAC INC	Table T	NaN	10	10	10	9	14	14	13	19	9	1	3	3	1	1	1	NaN	147.13	151.30	159.66	162.12	128.35	137.93	147.30	82.75	160.27	220.02	203.78	208.83	220.51	219.04	228.60	NaN	0	0	-1	5	0	-1	6	-10	-8	2	0	-2	0	0
0001744489	Walt Disney Co	Walt Di	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	2	2	2	3	3	2	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	207.06	207.82	210.67	207.63	203.71	209.26	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	0	0	1	0	-1
0001297937	Parks America INC	Parks A	NaN	NaN	NaN	NaN	NaN	NaN	NaN	7	6	2	6	6	4	5	4	3	NaN	NaN	NaN	NaN	NaN	NaN	NaN	185.65	209.65	213.62	178.65	192.65	187.75	184.44	177.60	201.82	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-1	-4	4	0	-2	1	-1	-1
0001795250	Sphere Entertainment Co	Sphere	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	5	14	12	7	NaN	4	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	192.14	138.73	143.51	176.79	NaN	172.73	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	9	-2	-5	NaN	NaN
0001335258	Live Nation Entertainment Inc	Live Na	NaN	NaN	NaN	7	7	9	10	12	10	8	10	11	9	9	8	5	NaN	NaN	NaN	163.72	170.88	171.57	168.40	153.71	158.15	168.45	151.80	148.32	151.24	150.29	155.71	155.45	NaN	NaN	NaN	0	2	1	2	-2	-2	2	1	-2	0	-1	-3
0001584693	Safespace Global Corp	Safespa	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	34	36	36	33	22	6	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	24.10	32.79	45.02	56.78	71.66	150.82	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	2	0	-3	-11	-16
0001793659	Rush Street Interactive Inc	Rush St	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	28	7	11	11	9	7	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	85.53	182.89	143.54	146.99	152.63	150.25	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-21	4	0	-2	-2
0001674227	Scworx Corp	Scworx	NaN	NaN	NaN	NaN	NaN	NaN	5	23	20	20	22	16	6	25	6	8	NaN	NaN	NaN	NaN	NaN	NaN	196.20	83.15	29.11	83.41	90.48	130.03	162.27	91.36	160.59	144.84	NaN	NaN	NaN	NaN	NaN	NaN	18	-3	0	2	-6	-10	19	-19	2
0001869198	Life Time Group Holdings Inc	Life Ti	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	20	15	14	11	9	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	118.24	126.29	127.56	134.06	139.92	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-5	-1	-3	-2
0001071255	NEW Royal Holdco I INC	NEW Roy	NaN	5	NaN	1	6	11	13	16	12	13	18	19	18	10	10	10	NaN	196.99	NaN	230.84	188.20	164.19	153.62	116.50	114.23	106.30	92.83	122.19	121.76	150.23	146.27	137.42	NaN	NaN	NaN	5	5	2	3	-4	1	5	1	-1	-8	0	0
0001698991	Accel Entertainment Inc	Accel E	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	12	16	18	16	17	12	11	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	107.62	113.16	124.10	123.22	118.92	120.82	122.23	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	4	2	-2	1	-5	-1
0000812011	VAIL Resorts INC	VAIL Re	NaN	3	NaN	NaN	NaN	4	4	2	4	3	14	17	13	16	13	12	NaN	213.83	NaN	NaN	NaN	209.21	202.79	213.90	216.36	210.70	124.43	126.54	128.40	119.37	113.48	109.81	NaN	NaN	NaN	NaN	NaN	0	-2	2	-1	11	3	-4	3	-3	-1
0001883685	Draftkings Inc	Draftki	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	24	23	16	13	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	91.39	92.00	103.90	105.79	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-1	-7	-3
0001319161	Warner Music Group Corp	Warner	NaN	NaN	14	NaN	19	22	19	18	15	NaN	20	25	22	21	15	14	NaN	NaN	107.88	NaN	91.87	92.91	94.79	99.93	91.40	NaN	91.29	96.49	98.67	101.73	104.38	103.46	NaN	NaN	NaN	NaN	3	-3	-1	-3	NaN	NaN	5	-3	-1	-6	-1
0000055234	Global Asset Management Group Inc	Global	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	28	23	36	NaN	15	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	91.40	91.54	31.26	NaN	91.40	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-5	13	NaN	NaN
0001637207	Planet Fitness Inc	Planet	NaN	NaN	NaN	NaN	NaN	20	20	20	17	17	24	31	25	22	18	16	NaN	NaN	NaN	NaN	NaN	93.74	90.89	91.27	90.80	90.06	89.62	90.31	91.38	92.13	91.40	91.30	NaN	NaN	NaN	NaN	NaN	0	0	-3	0	7	7	-6	-3	-4	-2
0001621672	Super League Enterprise Inc	Super L	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	24	30	5	38	30	23	17	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	34.37	77.19	197.86	12.47	75.25	62.36	90.14	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	6	-25	33	-8	-7	-6
0001886362	Mobile Global Esports Inc	Mobile	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	34	25	18	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	42.71	33.06	62.97	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-9	-7
0001001039	TWDC Enterprises 18 Corp	TWDC En	1	4	3	2	2	3	3	4	5	NaN	NaN	NaN	NaN	NaN	NaN	NaN	211.1	209.84	209.69	218.96	213.71	209.48	209.37	206.74	214.97	NaN	NaN	NaN	NaN	NaN	NaN	NaN	3	-1	-1	0	1	0	1	1	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001076195	LIFE TIME Fitness INC	LIFE TI	2	9	8	12	12	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	153.0	154.60	157.67	154.00	142.29	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	7	-1	4	0	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0000277058	Nevada GOLD Casinos INC	Nevada	NaN	8	11	8	8	6	12	11	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	165.76	139.88	163.32	169.83	185.55	165.55	173.18	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	3	-3	0	-2	6	-1	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0000701374	Six Flags Entertainment Corp OLD	Six Fla	NaN	2	1	15	13	15	17	17	14	16	25	NaN	29	26	NaN	NaN	NaN	218.38	242.24	130.56	121.31	117.34	108.44	102.03	97.63	91.40	89.34	NaN	91.24	91.17	NaN	NaN	NaN	-1	14	-2	2	2	0	-3	2	9	NaN	NaN	-3	NaN	NaN
0000796764	Premier Exhibitions INC	Premier	NaN	13	12	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	120.97	136.34	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-1	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0000811532	Cedar FAIR L P	Cedar F	NaN	1	2	NaN	NaN	NaN	NaN	NaN	NaN	NaN	9	4	1	2	NaN	NaN	NaN	220.94	229.55	NaN	NaN	NaN	NaN	NaN	NaN	NaN	158.91	198.76	232.05	212.87	NaN	NaN	NaN	1	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-5	-3	1	NaN	NaN
0000894847	Carlyle Gaming Entertainment Ltd	Carlyle	NaN	21	19	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	78.29	73.39	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-2	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0000896400	Everi Games Holding INC	Everi G	NaN	7	6	5	3	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	173.21	190.41	199.96	203.41	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-1	-1	-2	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0000914577	Trans World CORP	Trans W	NaN	6	4	4	5	7	7	6	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	188.01	206.06	213.49	190.69	184.13	185.37	189.34	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-2	0	1	2	0	-1	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001005214	American Wagering INC	America	NaN	20	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	86.84	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001017673	Dover Motorsports LLC	Dover M	NaN	11	9	9	11	8	9	5	7	5	3	NaN	NaN	NaN	NaN	NaN	NaN	132.21	154.60	159.97	158.45	175.53	177.99	196.96	205.93	199.20	203.90	NaN	NaN	NaN	NaN	NaN	NaN	-2	0	2	-3	1	-4	2	-2	-2	NaN	NaN	NaN	NaN	NaN
0001045014	Gametech International INC	Gametec	NaN	18	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	91.25	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001114208	Nightculture Inc	Nightcu	NaN	23	NaN	16	25	27	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	44.09	NaN	122.50	52.52	40.45	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	9	2	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001173284	Jacobs Entertainment INC	Jacobs	NaN	15	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	94.51	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001265848	US VR Global com Inc	US VR G	NaN	26	21	19	NaN	28	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	0.00	55.65	91.40	NaN	28.56	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-5	-2	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001281774	TOWN Sports International Holdings INC	TOWN Sp	NaN	16	15	20	23	24	22	22	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	92.88	91.23	91.32	88.69	90.64	90.13	90.26	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-1	5	3	1	-2	0	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001299109	Peninsula Gaming LLC	Peninsu	NaN	19	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	91.12	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001318568	Everi Holdings Inc	Everi H	NaN	12	13	13	16	21	21	21	16	15	19	21	20	18	14	NaN	NaN	125.92	135.94	143.03	105.95	93.28	90.36	91.16	91.34	95.77	91.33	111.54	109.11	106.23	105.62	NaN	NaN	1	0	3	5	0	0	-5	-1	4	2	-1	-2	-4	NaN
0001322952	TRUE BLUE Holdings INC	TRUE BL	NaN	24	NaN	24	NaN	2	1	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	24.45	NaN	51.92	NaN	220.32	216.84	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-1	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001389518	Clubhouse Media Group Inc	Clubhou	NaN	17	16	21	21	23	24	NaN	NaN	NaN	NaN	37	37	35	NaN	NaN	NaN	91.40	90.94	90.94	91.00	90.84	80.53	NaN	NaN	NaN	NaN	0.62	17.20	38.15	NaN	NaN	NaN	-1	5	0	2	1	NaN	NaN	NaN	NaN	NaN	0	-2	NaN	NaN
0001407704	Lingerie Fighting Championships INC	Lingeri	NaN	22	22	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	57.01	21.81	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	0	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001444839	Bravo Multinational Inc	Bravo M	NaN	25	23	NaN	NaN	NaN	28	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	1.72	7.12	NaN	NaN	NaN	14.54	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-2	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001515382	Clubcorp Club Operations Inc	Clubcor	NaN	14	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	101.00	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0000015847	Butler National CORP	Butler	NaN	NaN	7	11	10	10	11	9	9	6	11	13	10	13	7	NaN	NaN	NaN	162.56	154.47	161.87	167.61	167.61	179.04	183.77	192.11	139.72	139.59	149.33	141.80	157.81	NaN	NaN	NaN	4	-1	0	1	-2	0	-3	5	2	-3	3	-6	NaN
0000312065	Florida Gaming CORP	Florida	NaN	NaN	18	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	85.77	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0000831489	Scores Holding CO INC	Scores	NaN	NaN	17	18	1	12	23	25	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	87.81	105.66	248.50	159.49	88.47	45.20	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	1	-17	11	11	2	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001418372	Salamander Innisbrook LLC	Salaman	NaN	NaN	5	6	4	5	6	14	NaN	NaN	13	10	5	NaN	NaN	NaN	NaN	NaN	200.97	199.39	195.02	194.28	195.90	146.61	NaN	NaN	136.41	157.64	163.68	NaN	NaN	NaN	NaN	NaN	1	-2	1	1	8	NaN	NaN	NaN	-3	-5	NaN	NaN	NaN
0001532158	Rebel Group Inc	Rebel G	NaN	NaN	20	23	NaN	NaN	25	8	22	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	61.19	73.32	NaN	NaN	79.06	184.56	0.00	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	3	NaN	NaN	NaN	-17	14	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0000013573	BOWL America INC	BOWL Am	NaN	NaN	NaN	3	NaN	NaN	2	3	3	1	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	215.12	NaN	NaN	210.05	209.69	219.01	216.94	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	1	0	-2	NaN	NaN	NaN	NaN	NaN	NaN
0001308569	Major League Football INC	Major L	NaN	NaN	NaN	25	NaN	29	NaN	NaN	NaN	22	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	21.79	NaN	0.14	NaN	NaN	NaN	38.57	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001553588	SFX Entertainment INC	SFX Ent	NaN	NaN	NaN	14	15	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	141.39	108.21	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	1	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001564902	United Parks Resorts Inc	United	NaN	NaN	NaN	17	14	16	16	19	13	14	21	24	26	NaN	NaN	NaN	NaN	NaN	NaN	120.44	118.68	115.68	111.11	95.89	106.76	104.41	90.96	99.77	91.35	NaN	NaN	NaN	NaN	NaN	NaN	-3	2	0	3	-6	1	7	3	2	NaN	NaN	NaN
0001587755	Intrawest Resorts Holdings Inc	Intrawe	NaN	NaN	NaN	22	17	17	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	81.04	105.19	112.81	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-5	0	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0000013156	Galaxy Gaming Inc	Galaxy	NaN	NaN	NaN	NaN	18	18	15	15	11	19	29	32	30	NaN	NaN	NaN	NaN	NaN	NaN	NaN	102.55	107.95	126.67	122.17	136.16	84.57	85.02	89.78	88.93	NaN	NaN	NaN	NaN	NaN	NaN	NaN	0	-3	0	-4	8	10	3	-2	NaN	NaN	NaN
0001106213	Seafarer Exploration CORP	Seafare	NaN	NaN	NaN	NaN	28	NaN	NaN	NaN	NaN	23	35	NaN	39	37	26	NaN	NaN	NaN	NaN	NaN	3.26	NaN	NaN	NaN	NaN	37.86	8.78	NaN	6.35	20.94	4.85	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	12	NaN	NaN	-2	-11	NaN
0001269022	Atomic Paintball INC	Atomic	NaN	NaN	NaN	NaN	24	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	67.81	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001414295	Oxford City Football Club Inc	Oxford	NaN	NaN	NaN	NaN	27	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	13.87	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001554225	Maryjane Group Inc	Maryjan	NaN	NaN	NaN	NaN	26	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	28.08	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001570279	Double Down Holdings Inc	Double	NaN	NaN	NaN	NaN	20	25	NaN	NaN	NaN	18	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	91.30	87.61	NaN	NaN	NaN	86.44	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	5	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001572384	Phoenix Rising Companies	Phoenix	NaN	NaN	NaN	NaN	22	1	NaN	NaN	NaN	4	33	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	90.91	234.02	NaN	NaN	NaN	202.07	36.81	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-21	NaN	NaN	NaN	NaN	29	NaN	NaN	NaN	NaN	NaN
0001451448	Esports Entertainment Group INC	Esports	NaN	NaN	NaN	NaN	NaN	26	26	24	NaN	NaN	17	12	35	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	49.85	36.58	79.40	NaN	NaN	102.15	142.23	53.13	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	0	-2	NaN	NaN	NaN	-5	23	NaN	NaN	NaN
0001577095	Clubcorp Holdings Inc	Clubcor	NaN	NaN	NaN	NaN	NaN	19	18	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	99.11	98.77	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-1	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001636519	Madison Square Garden Sports Corp	Madison	NaN	NaN	NaN	NaN	NaN	13	8	10	8	7	23	30	27	28	20	NaN	NaN	NaN	NaN	NaN	NaN	157.16	181.75	173.33	183.79	182.77	89.96	91.01	91.32	90.77	91.07	NaN	NaN	NaN	NaN	NaN	NaN	-5	2	-2	-1	16	7	-3	1	-8	NaN
0001445831	Newpoint Financial Corp	Newpoin	NaN	NaN	NaN	NaN	NaN	NaN	27	NaN	NaN	NaN	NaN	29	34	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	17.44	NaN	NaN	NaN	NaN	91.40	54.22	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	5	NaN	NaN	NaN
0001622996	ACRO Biomedical CO LTD	ACRO Bi	NaN	NaN	NaN	NaN	NaN	NaN	29	NaN	2	10	8	38	NaN	NaN	24	NaN	NaN	NaN	NaN	NaN	NaN	NaN	0.14	NaN	235.92	158.44	164.40	0.00	NaN	NaN	47.73	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	8	-2	30	NaN	NaN	NaN	NaN
0001318482	Kidoz INC	Kidoz I	NaN	NaN	NaN	NaN	NaN	NaN	NaN	26	21	21	4	9	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	16.70	1.99	71.07	196.00	173.40	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-5	0	-17	5	NaN	NaN	NaN	NaN
0001592411	DKG Capital Inc	DKG Cap	NaN	NaN	NaN	NaN	NaN	NaN	NaN	1	1	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	229.80	260.46	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	0	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001703073	Vivic CORP	Vivic C	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	18	NaN	31	NaN	31	27	2	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	83.08	NaN	75.40	NaN	86.62	90.81	210.35	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-4	-25	NaN
0001708341	Allied Gaming Entertainment Inc	Allied	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	11	NaN	1	NaN	4	5	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	140.50	NaN	302.46	NaN	199.74	160.73	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	1	NaN
0000725929	B2Digital Inc	B2Digit	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	32	35	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	51.05	46.94	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	3	NaN	NaN	NaN	NaN
0001379043	Xtreme Fighting Championships INC	Xtreme	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	27	8	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	88.33	182.79	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-19	NaN	NaN	NaN	NaN
0001708176	Hall of Fame Resort Entertainment Co	Hall of	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	12	15	14	19	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	137.01	133.63	127.93	105.67	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	3	-1	5	NaN	NaN
0001758488	Onespaworld Holdings Ltd	Onespaw	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	15	NaN	7	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	116.80	NaN	159.47	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001772757	Draftkings Holdings Inc	Draftki	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	7	27	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	168.34	93.70	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	20	NaN	NaN	NaN	NaN
0001803977	Limitless X Holdings Inc	Limitle	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	26	34	33	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	88.86	67.04	72.52	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	8	-1	NaN	NaN	NaN
0001766363	Endeavor Group Holdings Inc	Endeavo	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	22	17	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	109.06	122.37	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-5	NaN	NaN	NaN
0001802156	Xponential Fitness Inc	Xponent	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	26	19	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	94.95	113.77	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-7	NaN	NaN	NaN
0001816554	Eventiko INC	Eventik	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	23	40	31	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	100.76	1.28	72.93	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	17	-9	NaN	NaN
0001829966	EBET Inc	EBET In	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	33	32	38	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	85.90	86.17	11.77	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-1	6	NaN	NaN
0001824403	Reservoir Media Inc	Reservo	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	8	12	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	152.17	144.50	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	4	NaN	NaN
0001840572	Lucky Strike Entertainment Corp	Lucky S	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	21	20	19	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	100.72	105.21	91.37	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-1	-1	NaN
0001952073	Madison Square Garden Entertainment Corp	Madison	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	28	24	17	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	91.26	91.94	99.18	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-4	-7	NaN
0001714562	Gamesquare Holdings Inc	Gamesqu	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	29	21	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	90.43	86.99	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	-8	NaN
0001937987	Falcon s Beyond Global Inc	Falcon	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	32	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	62.85	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001948884	Gamer Pakistan Inc	Gamer P	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	8	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	160.37	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001958140	Atlanta Braves Holdings Inc	Atlanta	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	15	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	122.33	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN
0001973266	TKO Group Holdings Inc	TKO Gro	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	6	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	178.74	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN	NaN

PDF reports

All reports for 2025 are collected in a single PDF for easier review.

2010

Logs

error	2 × Negative Expenses, ignoring company.	pre-agg	0001083383 0001353741
error	1 × Assets != LiabilitiesAndStockholdersEquity, ignoring company.	pre-agg	0000811532
warning	15 × The stock price does not exist	industry.us_generic	0001076195 0001001039 0000701374 0000896400 0001322952 0000277058 0000796764 0000831489 0000914577 0001005214 0001017673 0001114208 0001281774 0001318568 0001389518
warning	11 × The EntityCommonStockSharesOutstanding does not exist	industry.us_generic	0001083383 0001173284 0001299109 0001515382 0000811532 0000894847 0001045014 0001265848 0001353741 0001407704 0001508332
warning	2 × Zero effects	check_effects	{'var_name': 'LeaseAsset', 'zeros': '2 of 2'} {'var_name': 'CostOfGoodsAndServicesSold', 'zeros': '2 of 2'}
warning	1 × No LiabilitiesAndStockholdersEquity node found	input.sec.calculation_linkbase.edgar_model_mapping	0001001039
warning	1 × Missing logo	subcommand.report	0001076195
warning	1 × Large missing amount for aggregate "Revenues" added to remainder.	industry.us_generic	0000896400
warning	1 × Large missing amount for aggregate "Expenses" added to remainder.	industry.us_generic	0001083383
warning	1 × Ignoring company because Expenses is zero	pre-agg	0000831489
warning	1 × Excluding company: variable exceeds outlier threshold	pre-agg	0001508332

Diagrams

Calculation Linkbase Overview

Edges which exists for less than five companies (and the corresponding nodes) are not included.

Absolute xval/yval quantiles

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	76,904,000	684,308,800	6,152,166,810	11,617,595,200	12,225,000,000	0001076195	0001001039	0001001039
1	PropertyPlantAndEquipment	1,570,234,000	2,382,022,300	9,689,740,577	16,994,211,700	17,806,000,000	0001076195	0001001039	0001001039
2	LeaseAsset	0	0	0	0	0	0001001039	0001076195	0001001039
3	AssetsNonCurrent	0	125,650,000	1,256,751,300	2,387,350,000	2,513,000,000	0001076195	0001001039	0001001039
4	IntangibleAssets	13,322,000	1,471,705,900	14,600,077,768	27,722,616,100	29,181,000,000	0001076195	0001001039	0001001039
5	remainder_Assets	58,020,000	429,169,000	3,770,252,298	7,109,851,000	7,481,000,000	0001076195	0001001039	0001001039
6	LiabilitiesCurrent	133,417,000	676,746,150	5,567,795,158	10,456,670,850	11,000,000,000	0001076195	0001001039	0001001039
7	LiabilitiesNonCurrent	0	30,627,200	306,333,254	581,916,800	612,544,000	0001001039	0001076195	0001076195
8	remainder_Liabilities	0	6,597,050	65,983,694	125,343,950	131,941,000	0001001039	0001076195	0001076195
9	SellingGeneralAndAdministrativeExpense	0	1,354,900	13,551,710	25,743,100	27,098,000	0001001039	0001076195	0001076195
10	GeneralAndAdministrativeExpense	0	2,403,000	24,034,806	45,657,000	48,060,000	0001001039	0001076195	0001076195
11	CostOfGoodsAndServicesSold	0	0	0	0	0	0001001039	0001076195	0001001039
12	DepreciationAndAmortization	0	4,615,650	46,165,731	87,697,350	92,313,000	0001001039	0001076195	0001076195
13	OperatingExpenses	0	1,177,200	11,774,354	22,366,800	23,544,000	0001001039	0001076195	0001076195
14	remainder_Expenses	614,518,000	2,300,292,100	17,475,630,548	32,644,225,900	34,330,000,000	0001076195	0001001039	0001001039
15	remainder_Revenues	912,844,000	2,770,351,800	19,491,637,016	36,205,492,200	38,063,000,000	0001076195	0001001039	0001001039
16	remainder_NetIncome	-26,619,000	3,711,950	276,751,162	549,669,050	580,000,000	0001076195	0001001039	0001001039
17	remainder_ComprehensiveNetIncome	-249,000,000	-236,550,000	-124,475,100	-12,450,000	0	0001001039	0001076195	0001076195

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	1,718,480,000	5,092,856,000	35,468,988,752	65,831,624,000	69,206,000,000	0001076195	0001001039	0001001039
1	Liabilities	877,902,000	1,384,006,900	5,939,963,210	10,493,895,100	11,000,000,000	0001076195	0001001039	0001001039
2	Expenses	805,533,000	2,481,756,350	17,571,118,947	32,653,776,650	34,330,000,000	0001076195	0001001039	0001001039
3	Revenues	912,844,000	2,770,351,800	19,491,637,016	36,205,492,200	38,063,000,000	0001076195	0001001039	0001001039
4	StockholdersEquity	840,578,000	3,708,849,100	29,529,025,542	55,337,728,900	58,206,000,000	0001076195	0001001039	0001001039
5	NetIncome	80,692,000	292,307,400	2,197,269,231	4,101,384,600	4,313,000,000	0001076195	0001001039	0001001039
6	ComprehensiveNetIncome	80,692,000	279,857,400	2,072,744,331	3,864,834,600	4,064,000,000	0001076195	0001001039	0001001039
7	BaseVar	2,170,689,000	5,897,854,550	39,449,798,831	72,986,834,450	76,714,000,000	0001076195	0001001039	0001001039
8	EconomicCapitalRatiobeforeLimitedLiability	0.697	0.738	1.11	1.48	1.52	0001076195	0001001039	0001001039
9	EconomicCapitalRatio	1.53	1.56	1.82	2.08	2.11	0001076195	0001001039	0001001039

Effect quantiles (final effects with respect to final var and normalized if applicable)

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	-0.0480	-0.0447	-0.0149	0.0148	0.0181	0001076195	0001001039	0001001039
1	PropertyPlantAndEquipment	-0.0546	-0.0384	0.107	0.253	0.269	0001001039	0001076195	0001076195
2	LeaseAsset	0	0	0	0	0	0001001039	0001076195	0001001039
3	AssetsNonCurrent	-0.0133	-0.0124	-0.00434	0.00369	0.00458	0001076195	0001001039	0001001039
4	IntangibleAssets	-0.130	-0.120	-0.0333	0.0532	0.0628	0001076195	0001001039	0001001039
5	remainder_Assets	-0.0281	-0.0262	-0.00901	0.00817	0.0101	0001076195	0001001039	0001001039
6	LiabilitiesCurrent	-0.0935	-0.0853	-0.0120	0.0614	0.0695	0001001039	0001076195	0001076195
7	LiabilitiesNonCurrent	-0.262	-0.235	0.00821	0.252	0.279	0001076195	0001001039	0001001039
8	remainder_Liabilities	-0.0533	-0.0474	0.00586	0.0591	0.0650	0001076195	0001001039	0001001039
9	SellingGeneralAndAdministrativeExpense	-0.00811	-0.00731	-0.000120	0.00707	0.00787	0001076195	0001001039	0001001039
10	GeneralAndAdministrativeExpense	-0.0144	-0.0130	-0.000202	0.0125	0.0140	0001076195	0001001039	0001001039
11	CostOfGoodsAndServicesSold	0	0	0	0	0	0001001039	0001076195	0001001039
12	DepreciationAndAmortization	-0.0275	-0.0248	-0.000343	0.0241	0.0268	0001076195	0001001039	0001001039
13	OperatingExpenses	-0.00705	-0.00636	-0.000105	0.00614	0.00684	0001076195	0001001039	0001001039
14	remainder_Expenses	-0.103	-0.0928	0.00307	0.0989	0.110	0001001039	0001076195	0001076195
15	remainder_Revenues	-0.0487	-0.0439	-0.000480	0.0429	0.0478	0001076195	0001001039	0001001039
16	remainder_NetIncome	-0.0129	-0.0116	-0.000183	0.0112	0.0125	0001076195	0001001039	0001001039
17	remainder_ComprehensiveNetIncome	-0.00205	-0.00184	0.0000347	0.00191	0.00211	0001001039	0001076195	0001076195

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	-0.0430	-0.0401	-0.0135	0.0131	0.0160	0001076195	0001001039	0001001039
1	Liabilities	-0.241	-0.216	0.00920	0.234	0.259	0001076195	0001001039	0001001039
2	Expenses	-0.0481	-0.0432	0.00110	0.0454	0.0503	0001001039	0001076195	0001076195
3	Revenues	-0.0487	-0.0439	-0.000480	0.0429	0.0478	0001076195	0001001039	0001001039
4	StockholdersEquity	-0.226	-0.203	0.00345	0.210	0.233	0001076195	0001001039	0001001039
5	NetIncome	-0.0124	-0.0112	-0.000177	0.0108	0.0120	0001076195	0001001039	0001001039
6	ComprehensiveNetIncome	-0.0103	-0.00926	-0.000149	0.00895	0.00996	0001076195	0001001039	0001001039
7	BaseVar	0	0	0	0	0	0001001039	0001076195	0001001039
8	EconomicCapitalRatiobeforeLimitedLiability	-0.303	-0.274	-0.0124	0.249	0.278	0001076195	0001001039	0001001039
9	EconomicCapitalRatio	-0.291	-0.261	0.0000581	0.261	0.291	0001076195	0001001039	0001001039

2011

Logs

error	4 × No matching role found	input.sec.calculation_linkbase.expand_agg	0001379043 0001379043 0001418372 0001418372
error	2 × Negative Expenses, ignoring company.	pre-agg	0001353741 0001083383
warning	16 × The stock price does not exist	industry.us_generic	0000796764 0000896400 0001005214 0001076195 0001114208 0001322952 0001017673 0000914577 0000701374 0001001039 0001281774 0000277058 0000831489 0001318568 0001389518 0001532158
warning	13 × The EntityCommonStockSharesOutstanding does not exist	industry.us_generic	0000894847 0001045014 0001173284 0001299109 0001407704 0001515382 0001418372 0000811532 0001353741 0001083383 0000312065 0001265848 0001508332
warning	12 × Missing logo	subcommand.report	0000796764 0000894847 0000896400 0001005214 0001045014 0001076195 0001114208 0001173284 0001299109 0001322952 0001407704 0001515382
warning	3 × No LiabilitiesAndStockholdersEquity node found	input.sec.calculation_linkbase.edgar_model_mapping	0001379043 0001418372 0001318482
warning	2 × The stock_price does not exist	industry.us_generic	0001407704 0001319161
warning	2 × Large missing amount for aggregate "Expenses" added to remainder.	industry.us_generic	0001083383 0001265848
warning	2 × Excluding company: variable exceeds outlier threshold	pre-agg	0001508332 0001508332
warning	1 × equityII differs from equityI	pre-agg	0000894847
warning	1 × Zero effects	check_effects	{'var_name': 'LeaseAsset', 'zeros': '26 of 26'}
warning	1 × Similarly named company. Duplicate?	None	0001318568
warning	1 × NetIncome node detected by IncomeLoss name heuristic	input.sec.calculation_linkbase.edgar_model_mapping	0001083383
warning	1 × Large missing amount for aggregate "Revenues" added to remainder.	industry.us_generic	0000896400
warning	1 × Ignoring company because Expenses is zero	pre-agg	0000831489

Diagrams

Calculation Linkbase Overview

Edges which exists for less than five companies (and the corresponding nodes) are not included.

Absolute xval/yval quantiles

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	0	3,276	8,187,298	293,552,750	13,757,000,000	0001318568	0000277058	0001001039
1	PropertyPlantAndEquipment	0	0	14,105,892	1,714,848,250	19,695,000,000	0000894847	0001318568	0001001039
2	LeaseAsset	0	0	0	0	0	0000277058	0001045014	0000277058
3	AssetsNonCurrent	0	0	0	0	2,435,000,000	0000277058	0001045014	0001001039
4	IntangibleAssets	0	0	13,880,015	856,886,000	29,266,000,000	0001005214	0001071255	0001001039
5	remainder_Assets	0	45,203	8,156,534	313,578,000	6,971,000,000	0001265848	0001389518	0001001039
6	LiabilitiesCurrent	0	45,548	10,393,412	237,823,750	12,088,000,000	0001318568	0001389518	0001001039
7	LiabilitiesNonCurrent	0	0	0	585,909,000	785,562,000	0000277058	0001001039	0001515382
8	remainder_Liabilities	-11,068,000	-783,750	2,354,043	496,352,000	679,812,000	0001173284	0000914577	0001299109
9	SellingGeneralAndAdministrativeExpense	0	0	0	56,795,750	65,255,000	0000701374	0001389518	0001173284
10	GeneralAndAdministrativeExpense	0	0	0	24,152,750	54,736,000	0000277058	0000812011	0001076195
11	CostOfGoodsAndServicesSold	0	0	0	18,908,250	33,459,000	0000277058	0000894847	0000796764
12	DepreciationAndAmortization	0	0	1,239,610	97,526,750	117,957,000	0000811532	0000277058	0000812011
13	OperatingExpenses	0	0	0	61,028,250	397,874,000	0000796764	0000914577	0000701374
14	remainder_Expenses	-271,000	-171,879	38,380,491	994,361,500	36,295,000,000	0000796764	0001071255	0001001039
15	remainder_Revenues	0	0	40,362,574	1,132,402,500	40,893,000,000	0000894847	0000277058	0001001039
16	remainder_NetIncome	-66,043,000	-46,050,500	10,552	103,856,000	660,000,000	0001299109	0001173284	0001001039
17	remainder_ComprehensiveNetIncome	-739,000,000	-34,901,250	0	0	48,461	0001001039	0001090396	0001389518

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	19,465	65,304	75,264,350	2,504,772,750	72,124,000,000	0001265848	0001017673	0001001039
1	Liabilities	3,350	261,422	24,589,654	1,390,137,500	12,088,000,000	0001265848	0001045014	0001001039
2	Expenses	118,364	313,600	58,071,568	1,082,829,250	36,295,000,000	0001322952	0001017673	0001001039
3	Revenues	0	0	40,362,574	1,132,402,500	40,893,000,000	0000894847	0000277058	0001001039
4	StockholdersEquity	-88,663,000	-2,334,097	17,917,685	2,287,600,250	60,036,000,000	0001299109	0000796764	0001001039
5	NetIncome	-34,898,000	-13,546,500	-395,767	87,502,250	5,258,000,000	0001515382	0001114208	0001001039
6	ComprehensiveNetIncome	-34,898,000	-27,890,250	-454,831	87,502,250	4,519,000,000	0001515382	0001090396	0001001039
7	BaseVar	103,411	503,531	105,121,331	2,449,433,000	81,399,500,000	0001265848	0001071255	0001001039
8	EconomicCapitalRatiobeforeLimitedLiability	-12.2	-4.08	0.206	1.62	1.67	0001265848	0000796764	0000811532
9	EconomicCapitalRatio	0.000000000000354	0.0740	1.11	2.17	2.21	0001265848	0000796764	0000811532

Effect quantiles (final effects with respect to final var and normalized if applicable)

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	-0.159	-0.127	-0.0119	0.213	0.560	0001318568	0000914577	0001090396
1	PropertyPlantAndEquipment	-0.263	-0.224	-0.0389	0.406	0.635	0001318568	0000896400	0001076195
2	LeaseAsset	0	0	0	0	0	0000277058	0001045014	0000277058
3	AssetsNonCurrent	-0.00284	-0.00237	-0.000753	-0.00000164	0.00859	0000796764	0000914577	0001001039
4	IntangibleAssets	-0.137	-0.123	-0.00730	0.172	0.214	0000796764	0000894847	0001318568
5	remainder_Assets	-0.217	-0.131	-0.0149	0.170	0.335	0001173284	0001001039	0001318568
6	LiabilitiesCurrent	-0.639	-0.224	0.215	0.350	0.453	0001389518	0001001039	0000277058
7	LiabilitiesNonCurrent	-1.05	-0.487	0.0144	0.0924	0.131	0001173284	0001281774	0000796764
8	remainder_Liabilities	-0.738	-0.640	0.000142	0.264	0.275	0001299109	0001389518	0000812011
9	SellingGeneralAndAdministrativeExpense	-0.491	-0.231	0.0128	0.129	0.216	0001090396	0001281774	0000796764
10	GeneralAndAdministrativeExpense	-0.555	-0.276	0.0374	0.0926	0.109	0000796764	0001407704	0001318568
11	CostOfGoodsAndServicesSold	-0.951	-0.411	0.0281	0.129	0.153	0000796764	0001322952	0001318568
12	DepreciationAndAmortization	-0.137	-0.0741	0.000133	0.0317	0.0337	0000796764	0001389518	0001090396
13	OperatingExpenses	-1.20	-0.0828	0.0428	0.106	0.207	0001265848	0001407704	0000796764
14	remainder_Expenses	-0.703	-0.315	-0.000751	0.425	0.524	0001444839	0001265848	0001090396
15	remainder_Revenues	-0.460	-0.331	0.0460	0.354	0.380	0000896400	0001173284	0000277058
16	remainder_NetIncome	-0.121	-0.0923	-0.0439	0.210	0.809	0000796764	0001001039	0000896400
17	remainder_ComprehensiveNetIncome	-0.0454	-0.0323	0.00232	0.00988	0.0139	0000914577	0001114208	0000796764

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	-0.388	-0.343	0.0111	0.195	0.217	0001322952	0001389518	0001071255
1	Liabilities	-0.530	-0.359	0.0475	0.588	0.614	0001389518	0001076195	0000812011
2	Expenses	-0.590	-0.377	0.0543	0.205	0.261	0000796764	0001114208	0001076195
3	Revenues	-0.460	-0.331	0.0460	0.354	0.380	0000896400	0001173284	0000277058
4	StockholdersEquity	-0.546	-0.435	-0.00753	0.944	1.02	0001322952	0001265848	0000701374
5	NetIncome	-0.902	-0.662	0.0747	0.340	0.370	0001265848	0001071255	0000914577
6	ComprehensiveNetIncome	-0.898	-0.659	0.0767	0.325	0.346	0001265848	0001515382	0001318568
7	BaseVar	0	0	0	0	0	0000277058	0001045014	0000277058
8	EconomicCapitalRatiobeforeLimitedLiability	-0.882	-0.808	0.229	1.29	1.33	0001265848	0000796764	0000811532
9	EconomicCapitalRatio	-1.20	-1.13	-0.0905	0.972	1.01	0001265848	0000796764	0000811532

2012

Logs

error	6 × No matching role found	input.sec.calculation_linkbase.expand_agg	0001422215 0001422215 0001379043 0001379043 0000013156 0001554225
error	4 × No NetIncome node found, ignoring company.	input.sec.calculation_linkbase.edgar_model_mapping	0001114208 0001106213 0000013573 0001414295
error	1 × Assets != LiabilitiesAndStockholdersEquity, ignoring company.	pre-agg	0000811532
warning	15 × The stock price does not exist	industry.us_generic	0000796764 0000896400 0001076195 0000914577 0000013573 0000701374 0001001039 0001281774 0001445831 0000277058 0000831489 0001017673 0001318568 0001389518 0001532158
warning	12 × The EntityCommonStockSharesOutstanding does not exist	industry.us_generic	0000312065 0000894847 0001114208 0000811532 0001001039 0001322952 0001553588 0001587755 0001265848 0001308569 0001418372 0001508332
warning	6 × Missing logo	subcommand.report	0000312065 0000796764 0000894847 0000896400 0001076195 0001407704
warning	4 × No LiabilitiesAndStockholdersEquity node found	input.sec.calculation_linkbase.edgar_model_mapping	0001422215 0001379043 0001297937 0001551906
warning	3 × Excluding company: variable exceeds outlier threshold	pre-agg	0001445831 0001508332 0001508332
warning	2 × The stock_price does not exist	industry.us_generic	0001407704 0001319161
warning	1 × equityII differs from equityI	pre-agg	0000894847
warning	1 × Zero effects	check_effects	{'var_name': 'LeaseAsset', 'zeros': '23 of 23'}
warning	1 × Similarly named company. Duplicate?	None	0001318568
warning	1 × Large missing amount for aggregate "Expenses" added to remainder.	industry.us_generic	0001265848

Diagrams

Calculation Linkbase Overview

Edges which exists for less than five companies (and the corresponding nodes) are not included.

Absolute xval/yval quantiles

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	0	8,179	6,305,654	921,447,400	13,709,000,000	0001318568	0000312065	0001001039
1	PropertyPlantAndEquipment	0	0	15,481,977	1,828,002,300	21,512,000,000	0000831489	0001318568	0001001039
2	LeaseAsset	0	0	0	0	0	0000015847	0001017673	0000015847
3	AssetsNonCurrent	0	0	0	0	2,723,000,000	0000015847	0001017673	0001001039
4	IntangibleAssets	0	0	5,404,618	3,591,781,300	30,125,000,000	0000312065	0001418372	0001001039
5	remainder_Assets	0	0	8,185,657	322,687,100	6,829,000,000	0000894847	0000015847	0001001039
6	LiabilitiesCurrent	0	200	7,748,377	1,463,586,300	12,813,000,000	0001318568	0000914577	0001001039
7	LiabilitiesNonCurrent	0	0	0	11,191,500	704,470,000	0000277058	0000914577	0001076195
8	remainder_Liabilities	-3,757,000	0	1,467,348	369,923,900	2,728,000,000	0000015847	0001090396	0001319161
9	SellingGeneralAndAdministrativeExpense	0	0	0	129,444,700	1,019,000,000	0000701374	0000796764	0001319161
10	GeneralAndAdministrativeExpense	0	0	0	23,513,213	55,715,000	0000015847	0001318568	0001076195
11	CostOfGoodsAndServicesSold	0	0	0	19,148,600	1,459,000,000	0000015847	0000896400	0001319161
12	DepreciationAndAmortization	0	0	1,728,608	126,106,700	193,000,000	0000831489	0000914577	0001319161
13	OperatingExpenses	0	0	0	447,430,600	528,504,000	0000796764	0000831489	0001318568
14	remainder_Expenses	-6,594,000	0	14,775,782	695,223,500	36,971,000,000	0000015847	0001318568	0001001039
15	remainder_Revenues	0	0	45,458,452	2,614,694,700	42,278,000,000	0000894847	0000312065	0001001039
16	remainder_NetIncome	-23,993,000	-14,243,400	35.0	58,553,200	866,000,000	0001076195	0000914577	0001001039
17	remainder_ComprehensiveNetIncome	-1,127,000,000	-290,200	0	479,000	20,224,000	0001001039	0000015847	0000701374

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	7,161	57,154	49,230,542	5,055,839,100	74,898,000,000	0001265848	0001418372	0001001039
1	Liabilities	2,000	82,919	21,047,629	4,000,525,700	12,813,000,000	0001532158	0000796764	0001001039
2	Expenses	29,062	58,485	40,751,842	2,706,441,600	36,971,000,000	0001532158	0001017673	0001001039
3	Revenues	0	0	45,458,452	2,614,694,700	42,278,000,000	0000894847	0000312065	0001001039
4	StockholdersEquity	-55,496,000	-27,149,931	22,614,521	2,776,017,200	62,085,000,000	0001281774	0000015847	0001001039
5	NetIncome	-109,000,000	-21,219,661	24,706	363,155,500	6,173,000,000	0001319161	0001090396	0001001039
6	ComprehensiveNetIncome	-109,000,000	-21,219,661	24,706	381,357,100	5,046,000,000	0001319161	0001090396	0001001039
7	BaseVar	24,200	169,425	82,751,167	7,144,339,350	84,476,500,000	0001532158	0000015847	0001001039
8	EconomicCapitalRatiobeforeLimitedLiability	-3.66	-2.63	0.490	1.77	1.99	0001444839	0000796764	0000701374
9	EconomicCapitalRatio	0.0712	0.252	1.36	2.28	2.42	0001444839	0000796764	0000701374

Effect quantiles (final effects with respect to final var and normalized if applicable)

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	-0.207	-0.180	-0.00906	0.516	0.612	0001444839	0000811532	0001532158
1	PropertyPlantAndEquipment	-0.484	-0.350	-0.0635	0.612	0.663	0001265848	0000831489	0001076195
2	LeaseAsset	0	0	0	0	0	0000015847	0001017673	0000015847
3	AssetsNonCurrent	-0.00675	-0.00218	-0.00109	0.0000127	0.00924	0001265848	0001017673	0001001039
4	IntangibleAssets	-0.315	-0.152	-0.0174	0.226	0.280	0001265848	0000796764	0000277058
5	remainder_Assets	-0.293	-0.115	-0.00704	0.195	0.443	0001265848	0000811532	0001318568
6	LiabilitiesCurrent	-0.585	-0.364	0.147	0.379	0.445	0001389518	0001001039	0001318568
7	LiabilitiesNonCurrent	-0.516	-0.400	0.0289	0.0450	0.0497	0001076195	0001319161	0000277058
8	remainder_Liabilities	-0.567	-0.535	0.0299	0.299	0.481	0001281774	0000312065	0000015847
9	SellingGeneralAndAdministrativeExpense	-0.561	-0.224	0.0203	0.127	0.173	0001090396	0001444839	0001265848
10	GeneralAndAdministrativeExpense	-0.689	-0.413	0.0863	0.189	0.200	0001532158	0001076195	0000277058
11	CostOfGoodsAndServicesSold	-0.367	-0.342	0.0328	0.0864	0.103	0000914577	0001532158	0001265848
12	DepreciationAndAmortization	-0.0648	-0.0504	-0.000108	0.0399	0.0568	0000796764	0000277058	0001265848
13	OperatingExpenses	-0.997	-0.673	0.0300	0.136	0.155	0000015847	0000894847	0000277058
14	remainder_Expenses	-2.58	-0.734	0.00464	0.465	0.713	0001265848	0001389518	0000015847
15	remainder_Revenues	-0.310	-0.278	0.0505	0.517	0.622	0001389518	0000831489	0000015847
16	remainder_NetIncome	-0.426	-0.0505	0.0111	0.0510	0.0617	0001407704	0001418372	0001444839
17	remainder_ComprehensiveNetIncome	-0.0189	-0.00818	-0.00167	0.00638	0.0170	0001001039	0000811532	0001407704

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	-0.951	-0.634	-0.0189	0.166	0.199	0001265848	0000701374	0001017673
1	Liabilities	-0.516	-0.309	0.0814	0.548	0.600	0001389518	0001318568	0000811532
2	Expenses	-2.07	-0.517	0.0214	0.233	0.253	0001265848	0000312065	0000701374
3	Revenues	-0.310	-0.278	0.0505	0.517	0.622	0001389518	0000831489	0000015847
4	StockholdersEquity	-0.533	-0.517	0.113	0.864	0.951	0000831489	0001090396	0000701374
5	NetIncome	-1.29	-0.522	0.165	0.332	0.368	0001532158	0001319161	0000015847
6	ComprehensiveNetIncome	-1.29	-0.521	0.165	0.330	0.364	0001532158	0001319161	0000015847
7	BaseVar	0	0	0	0	0	0000015847	0001017673	0000015847
8	EconomicCapitalRatiobeforeLimitedLiability	-0.935	-0.754	0.358	1.27	1.42	0001444839	0000796764	0000701374
9	EconomicCapitalRatio	-1.23	-1.05	0.0591	0.971	1.12	0001444839	0000796764	0000701374

2013

Logs

error	2 × No matching role found	input.sec.calculation_linkbase.expand_agg	0001297937 0001379043
error	2 × Assets != LiabilitiesAndStockholdersEquity, ignoring company.	pre-agg	0000811532 0000811532
error	1 × No NetIncome node found, ignoring company.	input.sec.calculation_linkbase.edgar_model_mapping	0000013156
warning	17 × The stock price does not exist	industry.us_generic	0000896400 0001076195 0001553588 0001587755 0000914577 0000013573 0001551906 0000701374 0001281774 0000277058 0000831489 0001017673 0001318568 0001389518 0001532158 0001572384 0001445831
warning	16 × The EntityCommonStockSharesOutstanding does not exist	industry.us_generic	0001114208 0001322952 0001553588 0001587755 0000811532 0001422215 0001414295 0001269022 0001001039 0001418372 0001106213 0001265848 0001554225 0001570279 0001308569 0001508332
warning	6 × Missing logo	subcommand.report	0000896400 0001076195 0001114208 0001322952 0001553588 0001587755
warning	5 × Excluding company: variable exceeds outlier threshold	pre-agg	0001422215 0001551906 0001265848 0001445831 0001508332
warning	3 × No LiabilitiesAndStockholdersEquity node found	input.sec.calculation_linkbase.edgar_model_mapping	0001297937 0000013156 0001551906
warning	2 × Similarly named company. Duplicate?	None	0001587755 0001318568
warning	1 × Zero effects	check_effects	{'var_name': 'LeaseAsset', 'zeros': '25 of 25'}
warning	1 × The stock_price does not exist	industry.us_generic	0001319161
warning	1 × NetIncome node detected by IncomeLoss name heuristic	input.sec.calculation_linkbase.edgar_model_mapping	0001414295
warning	1 × Ignoring company because Liabilities is zero	pre-agg	0001532158
warning	1 × Ignoring company because Expenses is zero	pre-agg	0000013573

Diagrams

Calculation Linkbase Overview

Edges which exists for less than five companies (and the corresponding nodes) are not included.

Absolute xval/yval quantiles

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	0	9,380	6,855,535	1,798,854,800	14,109,000,000	0001318568	0000914577	0001001039
1	PropertyPlantAndEquipment	0	0	22,002,720	2,038,361,600	22,380,000,000	0000831489	0000013573	0001001039
2	LeaseAsset	0	0	0	0	0	0000013573	0001114208	0000013573
3	AssetsNonCurrent	0	0	0	0	2,849,000,000	0000013573	0001114208	0001001039
4	IntangibleAssets	0	0	4,334,232	1,913,309,800	34,694,000,000	0000013573	0001418372	0001001039
5	remainder_Assets	0	0	8,826,923	603,927,200	7,209,000,000	0001265848	0000015847	0001001039
6	LiabilitiesCurrent	0	600	5,470,317	1,854,953,200	11,704,000,000	0001318568	0000277058	0001001039
7	LiabilitiesNonCurrent	0	0	0	225,663,600	848,598,000	0000013573	0001071255	0001076195
8	remainder_Liabilities	-278,403,000	-3,640,800	1,964,948	1,656,377,200	2,021,957,000	0001335258	0001389518	0001587755
9	SellingGeneralAndAdministrativeExpense	0	0	0	169,914,800	1,226,892,000	0000013573	0001017673	0001335258
10	GeneralAndAdministrativeExpense	0	0	0	26,368,051	58,986,000	0000015847	0000914577	0001076195
11	CostOfGoodsAndServicesSold	0	0	0	16,432,528	140,100,000	0000013573	0001076195	0001553588
12	DepreciationAndAmortization	0	0	1,601,265	156,663,200	368,923,000	0000013573	0000914577	0001335258
13	OperatingExpenses	0	0	0	510,131,600	739,989,000	0000013573	0001017673	0001564902
14	remainder_Expenses	-8,315,000	-6,465	16,231,120	4,094,067,200	39,024,000,000	0000015847	0001418372	0001001039
15	remainder_Revenues	0	11,613	46,187,133	5,474,887,600	45,041,000,000	0001389518	0001017673	0001001039
16	remainder_NetIncome	-32,188,000	-21,458,600	0	5,217,800	619,000,000	0001564902	0000914577	0001001039
17	remainder_ComprehensiveNetIncome	-21,917,000	-3,814,400	0	4,555,730	1,579,000,000	0000701374	0000831489	0001001039

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	4,939	105,305	47,720,250	5,068,379,600	81,241,000,000	0001265848	0000914577	0001001039
1	Liabilities	3,000	350,561	18,820,776	2,233,307,200	11,704,000,000	0001265848	0000277058	0001001039
2	Expenses	33,947	194,709	43,362,350	5,491,263,200	39,024,000,000	0001265848	0001017673	0001001039
3	Revenues	0	11,613	46,187,133	5,474,887,600	45,041,000,000	0001389518	0001017673	0001001039
4	StockholdersEquity	-1,018,746,000	-35,292,889	31,050,565	2,972,008,200	69,537,000,000	0001587755	0000013573	0001001039
5	NetIncome	-296,714,000	-102,260,600	582,536	149,840,800	6,636,000,000	0001587755	0001090396	0001001039
6	ComprehensiveNetIncome	-300,750,000	-97,809,800	570,025	132,307,200	8,215,000,000	0001587755	0000914577	0001001039
7	BaseVar	36,943	419,322	98,631,189	9,115,475,600	89,604,000,000	0001265848	0000277058	0001001039
8	EconomicCapitalRatiobeforeLimitedLiability	-2.74	-1.59	0.572	1.63	1.82	0001308569	0001318568	0001071255
9	EconomicCapitalRatio	0.218	0.562	1.43	2.18	2.31	0001308569	0001318568	0001071255

Effect quantiles (final effects with respect to final var and normalized if applicable)

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	-0.350	-0.295	-0.0205	0.207	0.502	0001114208	0000914577	0001090396
1	PropertyPlantAndEquipment	-0.843	-0.424	-0.00991	0.563	0.698	0001265848	0001587755	0001017673
2	LeaseAsset	0	0	0	0	0	0000013573	0001114208	0000013573
3	AssetsNonCurrent	-0.00413	-0.00239	-0.00102	-0.0000317	0.00632	0001114208	0001076195	0001001039
4	IntangibleAssets	-0.592	-0.218	-0.0208	0.223	0.573	0001265848	0001418372	0001553588
5	remainder_Assets	-0.525	-0.142	-0.0348	0.207	0.400	0001265848	0001564902	0001318568
6	LiabilitiesCurrent	-0.685	-0.601	0.192	0.430	0.466	0001389518	0001308569	0001318568
7	LiabilitiesNonCurrent	-0.545	-0.392	0.0329	0.0601	0.0892	0001076195	0001564902	0001114208
8	remainder_Liabilities	-0.513	-0.497	0.138	0.496	0.552	0000701374	0001265848	0000015847
9	SellingGeneralAndAdministrativeExpense	-0.337	-0.203	0.0311	0.143	0.305	0001090396	0001564902	0001114208
10	GeneralAndAdministrativeExpense	-0.776	-0.585	0.0670	0.142	0.164	0000831489	0001071255	0000277058
11	CostOfGoodsAndServicesSold	-1.01	-0.388	0.0528	0.0922	0.0955	0001114208	0001001039	0000277058
12	DepreciationAndAmortization	-0.0489	-0.0417	0.000656	0.0403	0.0541	0001418372	0001389518	0001114208
13	OperatingExpenses	-0.916	-0.680	0.0544	0.135	0.251	0000015847	0001265848	0001114208
14	remainder_Expenses	-4.85	-0.520	0.00696	0.417	0.632	0001265848	0001389518	0000015847
15	remainder_Revenues	-0.329	-0.207	0.0823	0.546	0.870	0001389518	0001001039	0001265848
16	remainder_NetIncome	-0.115	-0.0690	-0.0116	0.0307	0.487	0001308569	0001418372	0001114208
17	remainder_ComprehensiveNetIncome	-0.0727	-0.00820	-0.000361	0.0197	0.0528	0000914577	0001335258	0000013573

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	-1.08	-0.625	0.0279	0.216	0.370	0001265848	0001090396	0001553588
1	Liabilities	-0.494	-0.191	0.224	0.636	0.716	0001389518	0001090396	0000914577
2	Expenses	-3.20	-0.459	-0.000776	0.224	0.251	0001265848	0001281774	0000701374
3	Revenues	-0.329	-0.207	0.0823	0.546	0.870	0001389518	0001001039	0001265848
4	StockholdersEquity	-1.43	-0.903	0.210	0.804	0.944	0001114208	0000015847	0001071255
5	NetIncome	-0.383	-0.184	0.0710	0.183	0.574	0001308569	0001564902	0001114208
6	ComprehensiveNetIncome	-0.391	-0.177	0.0705	0.183	0.574	0001308569	0001564902	0001114208
7	BaseVar	0	0	0	0	0	0000013573	0001114208	0000013573
8	EconomicCapitalRatiobeforeLimitedLiability	-1.06	-0.715	0.153	0.905	1.03	0001308569	0001318568	0001071255
9	EconomicCapitalRatio	-1.18	-0.837	0.0313	0.783	0.909	0001308569	0001318568	0001071255

2014

Logs

error	2 × Assets != LiabilitiesAndStockholdersEquity, ignoring company.	pre-agg	0000811532 0000811532
error	1 × No matching role found	input.sec.calculation_linkbase.expand_agg	0001584693
warning	19 × The EntityCommonStockSharesOutstanding does not exist	industry.us_generic	0001114208 0001269022 0001414295 0001554225 0001587755 0000811532 0001322952 0000277058 0000914577 0001577095 0000015847 0001001039 0001570279 0001017673 0001265848 0001418372 0001623077 0001422215 0001106213
warning	18 × The stock price does not exist	industry.us_generic	0000896400 0001076195 0001553588 0001587755 0000811532 0000277058 0000914577 0001551906 0000701374 0001281774 0001572384 0000831489 0001017673 0001308569 0001318568 0001389518 0000013573 0001532158
warning	8 × Missing logo	subcommand.report	0000896400 0001076195 0001114208 0001269022 0001414295 0001553588 0001554225 0001587755
warning	3 × Excluding company: variable exceeds outlier threshold	pre-agg	0001551906 0001265848 0001422215
warning	2 × The stock_price does not exist	industry.us_generic	0001451448 0001319161
warning	2 × Similarly named company. Duplicate?	None	0001587755 0001318568
warning	2 × No LiabilitiesAndStockholdersEquity node found	input.sec.calculation_linkbase.edgar_model_mapping	0001451448 0001551906
warning	2 × Ignoring company because Liabilities is zero	pre-agg	0001623077 0001532158
warning	1 × Zero effects	check_effects	{'var_name': 'LeaseAsset', 'zeros': '28 of 28'}
warning	1 × Ignoring company because Expenses is zero	pre-agg	0000013573

Diagrams

Calculation Linkbase Overview

Edges which exists for less than five companies (and the corresponding nodes) are not included.

Absolute xval/yval quantiles

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	16,880	25,019	13,773,478	1,747,699,150	15,176,000,000	0001554225	0000015847	0001001039
1	PropertyPlantAndEquipment	0	0	24,547,972	2,182,276,000	23,332,000,000	0000013156	0001071255	0001001039
2	LeaseAsset	0	0	0	0	0	0000013156	0001106213	0000013156
3	AssetsNonCurrent	0	0	0	0	2,696,000,000	0000013156	0001106213	0001001039
4	IntangibleAssets	0	0	4,828,679	3,710,862,500	35,315,000,000	0000831489	0000914577	0001001039
5	remainder_Assets	0	0	6,557,403	701,328,950	7,667,000,000	0000831489	0000277058	0001001039
6	LiabilitiesCurrent	6,005	36,345	7,009,505	1,966,757,650	13,292,000,000	0001572384	0001017673	0001001039
7	LiabilitiesNonCurrent	0	0	0	34,620,050	1,200,910,000	0000013156	0001090396	0001076195
8	remainder_Liabilities	-47,485,000	-2,540,200	2,992,023	1,641,837,900	3,679,000,000	0001335258	0000914577	0001319161
9	SellingGeneralAndAdministrativeExpense	0	0	1,440,617	1,274,804,000	8,565,000,000	0000831489	0001090396	0001001039
10	GeneralAndAdministrativeExpense	0	0	0	27,130,622	63,112,000	0000013156	0000914577	0001076195
11	CostOfGoodsAndServicesSold	0	0	0	179,027,800	1,570,000,000	0000015847	0001570279	0001319161
12	DepreciationAndAmortization	0	0	1,933,669	332,392,950	2,288,000,000	0000831489	0001418372	0001001039
13	OperatingExpenses	0	0	0	386,983,150	727,659,000	0000013156	0001017673	0001564902
14	remainder_Expenses	-26,000,000	-5,036,200	8,129,609	3,716,339,350	30,802,000,000	0001319161	0001318568	0001001039
15	remainder_Revenues	0	0	46,476,812	5,522,976,600	48,813,000,000	0001106213	0000015847	0001001039
16	remainder_NetIncome	-348,000,000	-38,102,600	-17,627	4,475,900	846,000,000	0001319161	0001570279	0001001039
17	remainder_ComprehensiveNetIncome	-1,284,000,000	-61,112,550	0	57,990	250,012	0001001039	0001418372	0000013156

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	30,983	106,154	47,159,450	5,976,334,650	84,186,000,000	0001572384	0000914577	0001001039
1	Liabilities	6,005	218,709	17,471,040	4,320,373,350	13,292,000,000	0001572384	0000013156	0001001039
2	Expenses	27,596	167,008	43,744,396	5,577,603,400	41,655,000,000	0001572384	0000015847	0001001039
3	Revenues	0	0	46,476,812	5,522,976,600	48,813,000,000	0001106213	0000015847	0001001039
4	StockholdersEquity	-118,084,000	-2,356,971	32,344,409	2,972,220,400	70,894,000,000	0001281774	0001418372	0001001039
5	NetIncome	-303,000,000	-168,543,950	-38,968	114,252,400	8,004,000,000	0001319161	0001572384	0001001039
6	ComprehensiveNetIncome	-355,000,000	-181,394,600	-143,795	91,812,150	6,720,000,000	0001319161	0001570279	0001001039
7	BaseVar	32,292	318,321	85,015,853	10,254,452,325	95,038,000,000	0001572384	0000277058	0001001039
8	EconomicCapitalRatiobeforeLimitedLiability	-4.18	-2.92	0.230	1.51	2.09	0001106213	0001564902	0000831489
9	EconomicCapitalRatio	0.0326	0.188	1.13	2.10	2.49	0001106213	0001564902	0000831489

Effect quantiles (final effects with respect to final var and normalized if applicable)

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	-0.356	-0.182	-0.0684	0.482	0.869	0001114208	0001389518	0001572384
1	PropertyPlantAndEquipment	-0.319	-0.205	-0.0426	0.433	0.547	0001114208	0000015847	0001076195
2	LeaseAsset	0	0	0	0	0	0000013156	0001106213	0000013156
3	AssetsNonCurrent	-0.00321	-0.00152	-0.000889	0.0000704	0.00715	0001114208	0001269022	0001001039
4	IntangibleAssets	-0.298	-0.145	-0.0359	0.214	0.224	0001114208	0000914577	0001553588
5	remainder_Assets	-0.154	-0.0867	-0.0295	0.228	0.605	0001114208	0001071255	0001269022
6	LiabilitiesCurrent	-0.811	-0.0354	0.0895	0.293	0.393	0001389518	0001553588	0000277058
7	LiabilitiesNonCurrent	-0.663	-0.240	0.0273	0.0527	0.0704	0001076195	0000701374	0000831489
8	remainder_Liabilities	-0.658	-0.538	0.0114	0.584	0.650	0001570279	0001554225	0000831489
9	SellingGeneralAndAdministrativeExpense	-0.421	-0.208	0.00860	0.117	0.139	0001090396	0001572384	0000831489
10	GeneralAndAdministrativeExpense	-0.737	-0.366	0.120	0.238	0.268	0000831489	0001076195	0000277058
11	CostOfGoodsAndServicesSold	-0.979	-0.367	0.0619	0.0960	0.108	0001114208	0001076195	0000277058
12	DepreciationAndAmortization	-0.0514	-0.0482	-0.00596	0.0277	0.0392	0000013156	0001001039	0000831489
13	OperatingExpenses	-0.979	-0.257	0.0451	0.0780	0.0810	0000015847	0001001039	0000277058
14	remainder_Expenses	-0.698	-0.477	0.00801	0.439	0.705	0001572384	0001389518	0000015847
15	remainder_Revenues	-0.448	-0.248	0.0219	0.704	0.811	0001572384	0001564902	0000831489
16	remainder_NetIncome	-0.128	-0.0377	0.0117	0.0379	0.204	0001106213	0001017673	0000831489
17	remainder_ComprehensiveNetIncome	-0.140	-0.0269	0.00395	0.0128	0.0219	0000914577	0001587755	0000013156

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	-0.809	-0.441	0.0481	0.174	0.184	0001114208	0000914577	0001071255
1	Liabilities	-0.530	-0.363	0.0279	0.656	0.695	0001389518	0001106213	0000831489
2	Expenses	-0.391	-0.385	0.0344	0.247	0.299	0001414295	0000914577	0000701374
3	Revenues	-0.448	-0.248	0.0219	0.704	0.811	0001572384	0001564902	0000831489
4	StockholdersEquity	-0.944	-0.408	0.0525	0.713	0.925	0001114208	0001553588	0001071255
5	NetIncome	-0.869	-0.550	0.148	0.402	1.24	0001572384	0001114208	0000831489
6	ComprehensiveNetIncome	-0.861	-0.542	0.153	0.408	1.25	0001572384	0001114208	0000831489
7	BaseVar	0	0	0	0	0	0000013156	0001106213	0000013156
8	EconomicCapitalRatiobeforeLimitedLiability	-0.923	-0.767	0.179	1.15	1.53	0001106213	0001564902	0000831489
9	EconomicCapitalRatio	-1.21	-1.06	-0.110	0.856	1.24	0001106213	0001564902	0000831489

2015

Logs

error	3 × Assets != LiabilitiesAndStockholdersEquity, ignoring company.	pre-agg	0000811532 0000811532 0001318482
error	1 × No matching role found	input.sec.calculation_linkbase.expand_agg	0001584693
warning	16 × The EntityCommonStockSharesOutstanding does not exist	industry.us_generic	0001114208 0001322952 0001577095 0001587755 0001623077 0000914577 0000015847 0001001039 0001570279 0000013573 0000277058 0001017673 0001265848 0001418372 0001444839 0001674227
warning	13 × The stock price does not exist	industry.us_generic	0000811532 0001318482 0001532158 0000701374 0001281774 0000277058 0000831489 0001318568 0001389518 0001445831 0001592411 0001572384 0001308569
warning	4 × Missing logo	subcommand.report	0001114208 0001322952 0001577095 0001587755
warning	3 × The stock_price does not exist	industry.us_generic	0001451448 0001319161 0001622996
warning	2 × Similarly named company. Duplicate?	None	0001587755 0001564902
warning	2 × No LiabilitiesAndStockholdersEquity node found	input.sec.calculation_linkbase.edgar_model_mapping	0001623077 0001451448
warning	2 × Excluding company: variable exceeds outlier threshold	pre-agg	0001570279 0001265848
warning	1 × Zero effects	check_effects	{'var_name': 'LeaseAsset', 'zeros': '29 of 29'}
warning	1 × Ignoring company because Liabilities is zero	pre-agg	0001623077
warning	1 × Ignoring company because Assets is zero	pre-agg	0001592411

Diagrams

Calculation Linkbase Overview

Edges which exists for less than five companies (and the corresponding nodes) are not included.

Absolute xval/yval quantiles

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	10,217	86,346	15,072,910	1,724,589,000	16,758,000,000	0001265848	0000015847	0001001039
1	PropertyPlantAndEquipment	0	0	37,129,957	1,645,205,600	25,179,000,000	0000013156	0000914577	0001001039
2	LeaseAsset	0	0	0	0	0	0000013156	0001308569	0000013156
3	AssetsNonCurrent	0	0	0	210,000	2,643,000,000	0000013156	0001265848	0001001039
4	IntangibleAssets	0	0	5,018,372	3,440,431,200	34,998,000,000	0000831489	0000914577	0001001039
5	remainder_Assets	0	0	8,734,198	1,093,995,600	8,604,000,000	0000831489	0001281774	0001001039
6	LiabilitiesCurrent	0	11,982	9,351,406	2,003,523,600	16,334,000,000	0001572384	0000015847	0001001039
7	LiabilitiesNonCurrent	0	0	0	29,472,800	1,112,734,000	0000013156	0001114208	0001577095
8	remainder_Liabilities	-42,352,000	-7,057,200	2,929,585	1,680,947,000	3,575,000,000	0001335258	0001090396	0001319161
9	SellingGeneralAndAdministrativeExpense	0	0	9,502	1,267,944,800	8,523,000,000	0000812011	0001322952	0001001039
10	GeneralAndAdministrativeExpense	0	0	0	14,795,668	30,683,000	0000013156	0000812011	0001281774
11	CostOfGoodsAndServicesSold	0	0	0	76,794,000	1,511,000,000	0000015847	0001001039	0001319161
12	DepreciationAndAmortization	0	0	2,380,768	340,344,600	2,354,000,000	0000831489	0001418372	0001001039
13	OperatingExpenses	0	0	0	79,018,400	708,745,000	0000013156	0001114208	0001564902
14	remainder_Expenses	-7,070,000	-164,400	17,047,946	3,722,317,200	33,433,000,000	0000015847	0001418372	0001001039
15	remainder_Revenues	0	0	47,110,405	5,533,838,600	52,465,000,000	0001265848	0000015847	0001001039
16	remainder_NetIncome	-202,000,000	-82,949,400	0	12,566,600	697,000,000	0001319161	0001265848	0001001039
17	remainder_ComprehensiveNetIncome	-923,000,000	-60,554,400	0	171,242	267,195	0001001039	0001418372	0000013156

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	10,217	182,298	55,315,185	5,962,144,600	88,182,000,000	0001265848	0000914577	0001001039
1	Liabilities	7,416	23,571	19,800,860	4,099,682,400	16,334,000,000	0001572384	0001389518	0001001039
2	Expenses	33,981	136,070	45,927,982	5,483,910,200	44,310,000,000	0001265848	0000015847	0001001039
3	Revenues	0	0	47,110,405	5,533,838,600	52,465,000,000	0001265848	0000015847	0001001039
4	StockholdersEquity	-96,245,000	-3,282,522	30,448,748	3,269,410,600	71,848,000,000	0001281774	0000277058	0001001039
5	NetIncome	-104,972,000	-69,073,600	-58,998	161,557,000	8,852,000,000	0001318568	0001572384	0001001039
6	ComprehensiveNetIncome	-150,000,000	-93,395,800	-58,998	132,672,600	7,929,000,000	0001319161	0001572384	0001001039
7	BaseVar	44,312	347,927	91,265,825	10,283,919,200	101,455,500,000	0001265848	0000277058	0001001039
8	EconomicCapitalRatiobeforeLimitedLiability	-5.84	-2.31	0.273	1.60	1.87	0001308569	0000701374	0001572384
9	EconomicCapitalRatio	0.00137	0.333	1.17	2.16	2.34	0001308569	0000701374	0001572384

Effect quantiles (final effects with respect to final var and normalized if applicable)

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	-0.421	-0.237	-0.0669	0.401	1.11	0001114208	0000914577	0001322952
1	PropertyPlantAndEquipment	-0.286	-0.236	-0.0184	0.309	0.425	0001114208	0001322952	0001418372
2	LeaseAsset	0	0	0	0	0	0000013156	0001308569	0000013156
3	AssetsNonCurrent	-0.0358	-0.0232	-0.0145	0.00171	0.0151	0001114208	0001265848	0001572384
4	IntangibleAssets	-0.257	-0.171	-0.0201	0.188	0.245	0001114208	0001577095	0000013156
5	remainder_Assets	-0.171	-0.115	-0.0123	0.244	0.361	0001114208	0000812011	0001090396
6	LiabilitiesCurrent	-0.817	-0.126	0.0776	0.256	0.444	0001389518	0001577095	0000277058
7	LiabilitiesNonCurrent	-0.599	-0.192	0.0259	0.0462	0.0579	0001577095	0000701374	0000277058
8	remainder_Liabilities	-0.756	-0.551	-0.00806	0.494	0.536	0001637207	0001308569	0000015847
9	SellingGeneralAndAdministrativeExpense	-0.405	-0.287	0.00878	0.0947	0.136	0001090396	0001637207	0000831489
10	GeneralAndAdministrativeExpense	-1.04	-0.282	0.0494	0.145	0.168	0000831489	0001572384	0000277058
11	CostOfGoodsAndServicesSold	-0.509	-0.288	0.0534	0.0934	0.100	0001114208	0001071255	0000277058
12	DepreciationAndAmortization	-0.0474	-0.0412	-0.00129	0.0335	0.0511	0000013156	0000914577	0000831489
13	OperatingExpenses	-1.03	-0.155	0.0350	0.0610	0.0655	0000015847	0001114208	0000831489
14	remainder_Expenses	-0.574	-0.419	0.0171	0.527	0.763	0001451448	0001389518	0000015847
15	remainder_Revenues	-0.302	-0.276	0.0325	0.644	0.892	0001451448	0001090396	0000277058
16	remainder_NetIncome	-0.0766	-0.0516	-0.00157	0.0209	0.0303	0001318568	0000831489	0001017673
17	remainder_ComprehensiveNetIncome	-0.0669	-0.0363	0.00348	0.00977	0.0219	0000914577	0000812011	0000013156

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	-0.614	-0.432	-0.0150	0.114	0.292	0001114208	0001564902	0001322952
1	Liabilities	-0.549	-0.426	0.0151	0.556	0.766	0001389518	0001451448	0000277058
2	Expenses	-0.418	-0.403	0.0415	0.234	0.295	0001451448	0001637207	0001572384
3	Revenues	-0.302	-0.276	0.0325	0.644	0.892	0001451448	0001090396	0000277058
4	StockholdersEquity	-0.881	-0.581	-0.0943	0.975	1.25	0001114208	0001308569	0001322952
5	NetIncome	-1.21	-0.412	0.147	0.321	0.409	0001451448	0001636519	0000831489
6	ComprehensiveNetIncome	-1.20	-0.408	0.142	0.329	0.421	0001451448	0001587755	0000831489
7	BaseVar	0	0	0	0	0	0000013156	0001308569	0000013156
8	EconomicCapitalRatiobeforeLimitedLiability	-1.04	-0.706	0.135	1.12	1.30	0001308569	0000701374	0001572384
9	EconomicCapitalRatio	-1.30	-0.971	-0.130	0.856	1.04	0001308569	0000701374	0001572384

2016

Logs

error	3 × Assets != LiabilitiesAndStockholdersEquity, ignoring company.	pre-agg	0001318482 0000811532 0000811532
error	1 × No matching role found	input.sec.calculation_linkbase.expand_agg	0001584693
warning	13 × The stock price does not exist	industry.us_generic	0001451448 0000701374 0001281774 0001318482 0001318568 0000277058 0000811532 0000831489 0001308569 0001532158 0001592411 0001389518 0001445831
warning	13 × The EntityCommonStockSharesOutstanding does not exist	industry.us_generic	0001322952 0001577095 0000914577 0001001039 0001570279 0000013573 0000277058 0001017673 0001265848 0001418372 0000015847 0001444839 0001674227
warning	5 × Excluding company: variable exceeds outlier threshold	pre-agg	0001570279 0001570279 0001265848 0001265848 0001308569
warning	3 × The stock_price does not exist	industry.us_generic	0001451448 0001319161 0001622996
warning	2 × Missing logo	subcommand.report	0001322952 0001577095
warning	1 × Zero effects	check_effects	{'var_name': 'LeaseAsset', 'zeros': '29 of 29'}
warning	1 × Similarly named company. Duplicate?	None	0001564902
warning	1 × No LiabilitiesAndStockholdersEquity node found	input.sec.calculation_linkbase.edgar_model_mapping	0001451448
warning	1 × Large missing amount for aggregate "Expenses" added to remainder.	industry.us_generic	0001318568
warning	1 × Ignoring company because Assets is zero	pre-agg	0001592411

Diagrams

Calculation Linkbase Overview

Edges which exists for less than five companies (and the corresponding nodes) are not included.

Absolute xval/yval quantiles

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	2,533	65,558	17,792,042	2,245,671,800	16,966,000,000	0001622996	0000015847	0001001039
1	PropertyPlantAndEquipment	0	0	19,575,886	1,621,441,800	27,349,000,000	0000013156	0000013573	0001001039
2	LeaseAsset	0	0	0	0	0	0000013156	0001319161	0000013156
3	AssetsNonCurrent	0	0	0	7,424,028	4,280,000,000	0000013156	0001281774	0001001039
4	IntangibleAssets	0	0	4,861,547	3,320,447,600	34,759,000,000	0000013156	0000914577	0001001039
5	remainder_Assets	0	0	5,330,044	951,938,400	8,679,000,000	0000831489	0001281774	0001001039
6	LiabilitiesCurrent	0	12,813	9,806,421	2,213,006,400	16,842,000,000	0001444839	0000914577	0001001039
7	LiabilitiesNonCurrent	0	0	0	37,331,800	1,086,493,000	0000013573	0001090396	0001577095
8	remainder_Liabilities	-53,317,000	-8,012,400	2,916,552	1,784,978,000	3,317,000,000	0001335258	0001444839	0001319161
9	SellingGeneralAndAdministrativeExpense	0	0	2,278,916	1,361,870,000	8,754,000,000	0000013573	0001322952	0001001039
10	GeneralAndAdministrativeExpense	0	0	0	15,317,090	24,702,000	0000013156	0000015847	0001281774
11	CostOfGoodsAndServicesSold	0	0	0	84,859,400	1,707,000,000	0000013573	0001001039	0001319161
12	DepreciationAndAmortization	0	0	2,174,129	339,390,600	2,527,000,000	0000013573	0000015847	0001001039
13	OperatingExpenses	0	0	0	88,894,200	736,842,000	0000013156	0001017673	0001564902
14	remainder_Expenses	-6,643,000	-44,707	11,029,496	4,322,273,200	35,227,000,000	0000015847	0001319161	0001001039
15	remainder_Revenues	0	0	45,893,622	6,311,360,400	55,632,000,000	0001389518	0001017673	0001001039
16	remainder_NetIncome	-178,000,000	-75,629,600	-118,817	23,490,200	666,000,000	0001319161	0000914577	0001001039
17	remainder_ComprehensiveNetIncome	-1,957,000,000	-69,843,000	0	462,219	3,663,000	0001001039	0001451448	0000812011

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	2,533	77,558	57,782,067	6,206,159,600	92,033,000,000	0001622996	0000277058	0001001039
1	Liabilities	9,805	46,494	20,456,237	4,079,537,600	16,842,000,000	0001445831	0000914577	0001001039
2	Expenses	29,482	176,110	44,272,087	6,193,843,000	46,508,000,000	0001445831	0000015847	0001001039
3	Revenues	0	0	45,893,622	6,311,360,400	55,632,000,000	0001389518	0001017673	0001001039
4	StockholdersEquity	-214,755,000	-98,943,800	26,098,144	3,616,921,600	75,191,000,000	0001637207	0000015847	0001001039
5	NetIncome	-249,479,000	-51,386,400	816,361	153,817,800	9,790,000,000	0001318568	0000015847	0001001039
6	ComprehensiveNetIncome	-251,906,000	-76,192,400	-28,999	138,940,600	7,833,000,000	0001318568	0001445831	0001001039
7	BaseVar	24,662	149,161	94,223,983	11,208,175,800	106,819,000,000	0001445831	0000914577	0001001039
8	EconomicCapitalRatiobeforeLimitedLiability	-5.83	-3.04	0.378	1.50	1.61	0001622996	0000013156	0001322952
9	EconomicCapitalRatio	0.00140	0.157	1.27	2.10	2.17	0001622996	0000013156	0001322952

Effect quantiles (final effects with respect to final var and normalized if applicable)

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	-0.180	-0.163	-0.0161	0.241	0.325	0001564902	0001622996	0001451448
1	PropertyPlantAndEquipment	-0.493	-0.249	-0.0383	0.284	0.373	0000831489	0001622996	0001418372
2	LeaseAsset	0	0	0	0	0	0000013156	0001319161	0000013156
3	AssetsNonCurrent	-0.0400	-0.0380	-0.0157	0.00197	0.791	0001451448	0000914577	0001532158
4	IntangibleAssets	-0.377	-0.198	-0.0419	0.169	0.557	0000831489	0000013573	0001674227
5	remainder_Assets	-0.151	-0.106	-0.0269	0.233	0.387	0000831489	0001335258	0000013156
6	LiabilitiesCurrent	-0.569	-0.0701	0.0417	0.239	0.306	0001389518	0000015847	0000277058
7	LiabilitiesNonCurrent	-0.597	-0.0326	0.0211	0.0360	0.0385	0001577095	0000701374	0000277058
8	remainder_Liabilities	-0.794	-0.562	0.0420	0.398	0.512	0001637207	0001577095	0001335258
9	SellingGeneralAndAdministrativeExpense	-0.438	-0.226	0.00639	0.0944	0.108	0001090396	0000015847	0001418372
10	GeneralAndAdministrativeExpense	-4.36	-0.560	0.0755	0.229	0.244	0000831489	0001577095	0001335258
11	CostOfGoodsAndServicesSold	-0.403	-0.235	0.0288	0.0525	0.0558	0000914577	0001322952	0001335258
12	DepreciationAndAmortization	-0.0564	-0.0492	-0.00292	0.0312	0.0366	0000013156	0001001039	0001090396
13	OperatingExpenses	-0.945	-0.314	0.0412	0.0714	0.0811	0000015847	0001636519	0001335258
14	remainder_Expenses	-0.508	-0.383	0.0428	0.529	0.762	0001451448	0001389518	0000015847
15	remainder_Revenues	-0.306	-0.275	0.00546	0.600	0.730	0001451448	0001564902	0000831489
16	remainder_NetIncome	-0.0327	-0.0281	0.00906	0.0240	0.0277	0001444839	0001577095	0000013573
17	remainder_ComprehensiveNetIncome	-1.08	0.000274	0.0377	0.0717	0.0748	0001532158	0000701374	0000277058

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	-0.883	-0.494	0.00332	0.225	0.563	0000831489	0001637207	0001674227
1	Liabilities	-0.530	-0.421	0.121	0.511	0.543	0001637207	0001444839	0001418372
2	Expenses	-1.75	-0.474	0.0537	0.269	0.349	0000831489	0001674227	0001532158
3	Revenues	-0.306	-0.275	0.00546	0.600	0.730	0001451448	0001564902	0000831489
4	StockholdersEquity	-0.655	-0.610	0.00489	0.791	1.06	0001444839	0001451448	0001674227
5	NetIncome	-0.775	-0.598	0.159	0.380	0.394	0001451448	0001636519	0000277058
6	ComprehensiveNetIncome	-0.841	-0.696	0.177	0.449	0.483	0001532158	0000701374	0000277058
7	BaseVar	0	0	0	0	0	0000013156	0001319161	0000013156
8	EconomicCapitalRatiobeforeLimitedLiability	-0.913	-0.757	0.353	1.18	1.25	0001622996	0000013156	0001322952
9	EconomicCapitalRatio	-1.27	-1.12	-0.00789	0.823	0.893	0001622996	0000013156	0001322952

2017

Logs

error	1 × No matching role found	input.sec.calculation_linkbase.expand_agg	0001584693
error	1 × No NetIncome node found, ignoring company.	input.sec.calculation_linkbase.edgar_model_mapping	0001551906
error	1 × Assets != LiabilitiesAndStockholdersEquity, ignoring company.	pre-agg	0000811532
warning	10 × The stock price does not exist	industry.us_generic	0001451448 0000701374 0001318568 0001308569 0001445831 0001532158 0001592411 0001281774 0000811532 0000831489
warning	10 × The EntityCommonStockSharesOutstanding does not exist	industry.us_generic	0000914577 0001001039 0000013573 0001017673 0001389518 0001444839 0001570279 0000277058 0001265848 0001418372
warning	7 × Excluding company: variable exceeds outlier threshold	pre-agg	0001308569 0001308569 0001444839 0001445831 0001570279 0001570279 0001265848
warning	2 × The stock_price does not exist	industry.us_generic	0001319161 0001703073
warning	2 × Similarly named company. Duplicate?	None	0001564902 0001297937
warning	2 × No LiabilitiesAndStockholdersEquity node found	input.sec.calculation_linkbase.edgar_model_mapping	0001451448 0001551906
warning	2 × Large missing amount for aggregate "Expenses" added to remainder.	industry.us_generic	0001071255 0001318568
warning	1 × Zero effects	check_effects	{'var_name': 'LeaseAsset', 'zeros': '26 of 26'}
warning	1 × Ignoring company because Assets is zero	pre-agg	0001389518

Diagrams

Calculation Linkbase Overview

Edges which exists for less than five companies (and the corresponding nodes) are not included.

Absolute xval/yval quantiles

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	119,947	393,388	13,638,810	2,726,988,750	15,889,000,000	0000831489	0000277058	0001001039
1	PropertyPlantAndEquipment	0	0	43,602,499	1,704,425,750	28,406,000,000	0000831489	0001017673	0001001039
2	LeaseAsset	0	0	0	0	0	0000013156	0001090396	0000013156
3	AssetsNonCurrent	0	0	0	11,235,262	3,202,000,000	0000013156	0001071255	0001001039
4	IntangibleAssets	0	0	7,839,480	3,452,213,500	38,421,000,000	0000013156	0001674227	0001001039
5	remainder_Assets	0	0	6,762,220	852,971,000	9,871,000,000	0000831489	0000015847	0001001039
6	LiabilitiesCurrent	93,660	167,206	10,263,063	3,207,750,000	19,595,000,000	0001451448	0000015847	0001001039
7	LiabilitiesNonCurrent	0	0	0	29,096,697	347,593,000	0000013573	0001071255	0001335258
8	remainder_Liabilities	-347,593,000	-28,797,750	5,717,364	2,013,349,250	3,310,000,000	0001335258	0000013156	0001319161
9	SellingGeneralAndAdministrativeExpense	0	0	1,548,518	1,736,292,250	8,176,000,000	0000013573	0001297937	0001001039
10	GeneralAndAdministrativeExpense	0	0	0	22,467,662	236,799,000	0000013156	0000015847	0000812011
11	CostOfGoodsAndServicesSold	0	0	0	160,434,500	1,931,000,000	0000013573	0001636519	0001319161
12	DepreciationAndAmortization	0	0	2,106,908	391,900,500	2,782,000,000	0000013573	0001418372	0001001039
13	OperatingExpenses	0	0	0	556,317,000	891,135,000	0000013156	0001001039	0000812011
14	remainder_Expenses	-151,000,000	-124,500	26,051,180	6,195,289,750	34,826,000,000	0001319161	0001017673	0001001039
15	remainder_Revenues	0	168,416	52,372,222	8,647,086,000	55,137,000,000	0001451448	0000914577	0001001039
16	remainder_NetIncome	-230,000,000	-125,562,000	36,998	20,963,500	281,645,000	0001319161	0001297937	0001637207
17	remainder_ComprehensiveNetIncome	-35,907,000	-16,279,650	0	50,032,000	65,000,000	0000701374	0000277058	0001001039

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	119,947	570,811	66,617,413	7,057,697,250	95,789,000,000	0000831489	0001017673	0001001039
1	Liabilities	191,042	371,488	22,661,463	4,951,750,000	19,595,000,000	0000831489	0001418372	0001001039
2	Expenses	422,475	859,591	50,259,302	8,553,191,000	45,784,000,000	0001592411	0000914577	0001001039
3	Revenues	0	168,416	52,372,222	8,647,086,000	55,137,000,000	0001451448	0000914577	0001001039
4	StockholdersEquity	-140,633,000	-122,192,000	19,957,432	3,821,987,500	76,194,000,000	0001318568	0001418372	0001001039
5	NetIncome	-202,386,000	-70,567,500	1,014,233	292,699,000	9,366,000,000	0001564902	0001297937	0001001039
6	ComprehensiveNetIncome	-193,768,000	-60,682,000	1,014,233	271,963,750	9,431,000,000	0001564902	0001297937	0001001039
7	BaseVar	895,592	1,311,598	101,688,118	14,202,970,875	108,191,500,000	0001451448	0000277058	0001001039
8	EconomicCapitalRatiobeforeLimitedLiability	-2.99	-1.66	0.620	1.55	1.81	0001318482	0001090396	0001592411
9	EconomicCapitalRatio	0.167	0.538	1.47	2.13	2.30	0001318482	0001090396	0001592411

Effect quantiles (final effects with respect to final var and normalized if applicable)

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	-0.328	-0.194	-0.0212	0.307	0.392	0000831489	0000812011	0001451448
1	PropertyPlantAndEquipment	-0.458	-0.264	-0.0390	0.290	0.429	0000831489	0001592411	0001418372
2	LeaseAsset	0	0	0	0	0	0000013156	0001090396	0000013156
3	AssetsNonCurrent	-0.169	-0.0570	-0.0257	-0.00134	0.726	0000831489	0001451448	0001532158
4	IntangibleAssets	-0.429	-0.204	-0.0135	0.113	0.792	0000831489	0001451448	0001674227
5	remainder_Assets	-0.286	-0.0913	-0.0128	0.144	0.331	0000831489	0001281774	0000013156
6	LiabilitiesCurrent	-0.463	-0.290	0.00242	0.149	0.226	0001592411	0001637207	0000277058
7	LiabilitiesNonCurrent	-0.0704	-0.0468	0.00414	0.00754	0.00865	0000013156	0001319161	0000277058
8	remainder_Liabilities	-0.657	-0.627	0.0258	0.453	0.608	0000701374	0001532158	0001335258
9	SellingGeneralAndAdministrativeExpense	-0.386	-0.322	0.0166	0.136	0.167	0001090396	0001281774	0000831489
10	GeneralAndAdministrativeExpense	-4.48	-0.464	0.0666	0.204	0.213	0000831489	0001319161	0001335258
11	CostOfGoodsAndServicesSold	-0.281	-0.168	0.0313	0.0570	0.0639	0001319161	0001001039	0000831489
12	DepreciationAndAmortization	-0.0659	-0.0483	0.000633	0.0316	0.0436	0000013156	0001318568	0000831489
13	OperatingExpenses	-1.03	-0.303	0.0623	0.115	0.124	0000015847	0001017673	0000831489
14	remainder_Expenses	-0.651	-0.471	0.0421	0.507	0.533	0001318482	0000701374	0000015847
15	remainder_Revenues	-0.312	-0.239	0.0619	0.525	0.620	0001532158	0000914577	0000277058
16	remainder_NetIncome	-0.120	-0.0497	-0.0112	0.0362	0.334	0000013156	0000914577	0000831489
17	remainder_ComprehensiveNetIncome	-0.0272	-0.0195	-0.00502	0.0384	0.103	0000013573	0001564902	0000914577

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	-1.13	-0.397	-0.0265	0.207	0.458	0000831489	0001318568	0001532158
1	Liabilities	-0.560	-0.483	0.0383	0.484	0.514	0000701374	0001636519	0000277058
2	Expenses	-1.71	-0.643	0.0546	0.284	0.335	0000831489	0001090396	0001592411
3	Revenues	-0.312	-0.239	0.0619	0.525	0.620	0001532158	0000914577	0000277058
4	StockholdersEquity	-1.30	-0.651	-0.0392	0.595	0.663	0000831489	0000277058	0001532158
5	NetIncome	-1.06	-0.663	0.117	0.223	0.733	0001674227	0001418372	0001592411
6	ComprehensiveNetIncome	-1.07	-0.666	0.112	0.232	0.725	0001674227	0001418372	0001592411
7	BaseVar	0	0	0	0	0	0000013156	0001090396	0000013156
8	EconomicCapitalRatiobeforeLimitedLiability	-1.10	-0.734	0.198	0.857	1.03	0001318482	0001090396	0001592411
9	EconomicCapitalRatio	-1.23	-0.856	0.0759	0.735	0.904	0001318482	0001090396	0001592411

2018

Logs

error	1 × No NetIncome node found, ignoring company.	input.sec.calculation_linkbase.edgar_model_mapping	0001551906
error	1 × Assets != LiabilitiesAndStockholdersEquity, ignoring company.	pre-agg	0001319161
warning	10 × The stock price does not exist	industry.us_generic	0000701374 0001319161 0001308569 0001318568 0001379043 0001389518 0001445831 0001532158 0001572384 0001592411
warning	8 × The EntityCommonStockSharesOutstanding does not exist	industry.us_generic	0000013573 0001017673 0001106213 0001389518 0001570279 0001584693 0001001039 0001444839
warning	7 × Excluding company: variable exceeds outlier threshold	pre-agg	0001308569 0001445831 0001445831 0001532158 0001570279 0001584693 0001444839
warning	3 × Large missing amount for aggregate "Expenses" added to remainder.	industry.us_generic	0000013573 0001071255 0001071255
warning	3 × Ignoring company because Assets is zero	pre-agg	0001379043 0001389518 0001389518
warning	2 × The stock_price does not exist	industry.us_generic	0001319161 0001703073
warning	2 × Similarly named company. Duplicate?	None	0001564902 0001297937
warning	1 × Zero effects	check_effects	{'var_name': 'LeaseAsset', 'zeros': '22 of 22'}
warning	1 × No LiabilitiesAndStockholdersEquity node found	input.sec.calculation_linkbase.edgar_model_mapping	0001551906

Diagrams

Calculation Linkbase Overview

Edges which exists for less than five companies (and the corresponding nodes) are not included.

Absolute xval/yval quantiles

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	14,206	115,422	14,509,417	3,726,453,750	16,825,000,000	0001703073	0000015847	0001001039
1	PropertyPlantAndEquipment	0	235	33,479,646	1,688,791,350	29,540,000,000	0001622996	0001017673	0001001039
2	LeaseAsset	0	0	0	0	0	0000013156	0001297937	0000013156
3	AssetsNonCurrent	0	0	0	1,284,569	2,899,000,000	0000013156	0001071255	0001001039
4	IntangibleAssets	0	0	3,354,011	3,490,069,700	38,081,000,000	0000013156	0000015847	0001001039
5	remainder_Assets	0	0	11,933,442	1,178,459,450	11,253,000,000	0001318482	0000701374	0001001039
6	LiabilitiesCurrent	10,078	73,221	11,674,204	3,681,022,700	17,860,000,000	0001703073	0001017673	0001001039
7	LiabilitiesNonCurrent	0	0	0	36,605,802	82,142,000	0000013573	0001090396	0001335258
8	remainder_Liabilities	-82,142,000	-36,532,250	1,547,305	2,068,392,500	3,291,000,000	0001335258	0000015847	0001319161
9	SellingGeneralAndAdministrativeExpense	0	0	1,767,656	1,967,726,600	8,860,000,000	0000013573	0001297937	0001001039
10	GeneralAndAdministrativeExpense	0	0	0	7,203,832	251,806,000	0000013156	0001001039	0000812011
11	CostOfGoodsAndServicesSold	0	0	0	173,532,050	2,171,000,000	0000013573	0001318568	0001319161
12	DepreciationAndAmortization	0	0	22,817	377,502,550	3,011,000,000	0000013573	0001532158	0001001039
13	OperatingExpenses	0	0	0	677,771,200	966,566,000	0000013156	0001001039	0000812011
14	remainder_Expenses	0	23,626	28,326,661	7,936,002,250	34,422,000,000	0001703073	0001017673	0001001039
15	remainder_Revenues	0	21,266	47,640,612	10,448,660,000	59,434,000,000	0001090396	0000015847	0001001039
16	remainder_NetIncome	-83,167,000	-74,362,100	-234,403	9,557,750	220,000,000	0001318568	0001297937	0001319161
17	remainder_ComprehensiveNetIncome	-67,954,000	-65,350,250	0	147,250	8,454,000	0000812011	0001622996	0001564902

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	18,910	788,609	60,270,796	8,339,241,700	98,598,000,000	0001703073	0001017673	0001001039
1	Liabilities	10,078	73,221	14,905,702	5,568,293,300	17,860,000,000	0001703073	0001017673	0001001039
2	Expenses	35,210	900,106	44,615,196	10,345,856,750	46,293,000,000	0001703073	0000015847	0001001039
3	Revenues	0	21,266	47,640,612	10,448,660,000	59,434,000,000	0001090396	0000015847	0001001039
4	StockholdersEquity	-382,789,000	-309,891,100	5,635,601	4,683,237,200	80,738,000,000	0001637207	0000013156	0001001039
5	NetIncome	-20,914,000	-14,545,334	2,526,305	396,968,650	13,066,000,000	0001071255	0000013573	0001001039
6	ComprehensiveNetIncome	-24,445,614	-20,597,912	2,335,888	331,512,200	13,029,000,000	0001532158	0000013573	0001001039
7	BaseVar	40,249	1,591,430	84,038,688	16,533,426,200	111,148,500,000	0001703073	0001017673	0001001039
8	EconomicCapitalRatiobeforeLimitedLiability	-8.33	-4.38	0.364	1.89	2.26	0001532158	0000013156	0001592411
9	EconomicCapitalRatio	0.00000168	0.0335	1.25	2.35	2.60	0001532158	0000013156	0001592411

Effect quantiles (final effects with respect to final var and normalized if applicable)

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	-0.220	-0.200	-0.00274	0.177	0.405	0001564902	0001335258	0001090396
1	PropertyPlantAndEquipment	-0.241	-0.230	-0.00611	0.193	0.235	0001319161	0001637207	0001071255
2	LeaseAsset	0	0	0	0	0	0000013156	0001297937	0000013156
3	AssetsNonCurrent	-0.125	-0.0286	-0.00997	-0.0000186	0.00172	0001592411	0001090396	0001001039
4	IntangibleAssets	-0.145	-0.129	-0.00785	0.0675	0.0870	0001674227	0001532158	0000812011
5	remainder_Assets	-0.0843	-0.0822	-0.00630	0.0814	0.426	0000701374	0001564902	0000013156
6	LiabilitiesCurrent	-0.196	-0.156	0.0287	0.352	1.09	0001335258	0000812011	0001622996
7	LiabilitiesNonCurrent	-0.0829	-0.0138	0.00239	0.00953	0.0323	0000013156	0000701374	0001622996
8	remainder_Liabilities	-0.847	-0.643	0.0314	0.525	1.37	0001637207	0001703073	0001622996
9	SellingGeneralAndAdministrativeExpense	-0.352	-0.252	0.00750	0.166	0.315	0000013156	0001318482	0001622996
10	GeneralAndAdministrativeExpense	-0.834	-0.577	0.0474	0.162	0.500	0001703073	0000701374	0001622996
11	CostOfGoodsAndServicesSold	-7.10	-0.237	0.0755	0.152	0.168	0001622996	0001636519	0001335258
12	DepreciationAndAmortization	-0.0626	-0.0528	0.00104	0.0281	0.0972	0000013156	0001318482	0001622996
13	OperatingExpenses	-0.275	-0.228	0.0335	0.0615	0.193	0001564902	0001071255	0001622996
14	remainder_Expenses	-1.55	-0.709	0.0251	0.337	1.47	0001318482	0001319161	0001622996
15	remainder_Revenues	-0.262	-0.176	-0.000161	0.524	2.23	0001674227	0001319161	0001622996
16	remainder_NetIncome	-0.449	-0.0214	0.0612	0.125	0.389	0001674227	0000701374	0001622996
17	remainder_ComprehensiveNetIncome	-0.00451	0.000630	0.0364	0.0643	0.220	0001532158	0000013573	0001622996

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	-0.277	-0.265	0.00431	0.120	0.214	0001674227	0001564902	0001636519
1	Liabilities	-0.660	-0.632	0.0382	0.763	1.48	0001318568	0001674227	0001622996
2	Expenses	-3.13	-0.837	0.0493	0.180	0.210	0001622996	0001637207	0001071255
3	Revenues	-0.262	-0.176	-0.000161	0.524	2.23	0001674227	0001319161	0001622996
4	StockholdersEquity	-1.12	-0.498	-0.0124	0.656	0.665	0001622996	0001532158	0000812011
5	NetIncome	-1.62	-0.533	0.230	0.627	1.45	0001318482	0001636519	0001622996
6	ComprehensiveNetIncome	-1.52	-0.515	0.250	0.684	1.50	0001318482	0001636519	0001622996
7	BaseVar	0	0	0	0	0	0000013156	0001297937	0000013156
8	EconomicCapitalRatiobeforeLimitedLiability	-0.914	-0.880	0.339	1.44	1.69	0001532158	0000013156	0001592411
9	EconomicCapitalRatio	-1.37	-1.34	-0.117	0.981	1.23	0001532158	0000013156	0001592411

2019

Logs

error	1 × Assets != LiabilitiesAndStockholdersEquity, ignoring company.	pre-agg	0001319161
warning	14 × The stock price does not exist	industry.us_generic	0000811532 0000701374 0000725929 0001319161 0001772757 0000055234 0001308569 0001318568 0001379043 0001445831 0001572384 0001708176 0001389518 0001532158
warning	9 × The EntityCommonStockSharesOutstanding does not exist	industry.us_generic	0001758488 0001017673 0001418372 0001584693 0001585149 0001703073 0000013573 0001106213 0001570279
warning	6 × Large missing amount for aggregate "Expenses" added to remainder.	industry.us_generic	0001744489 0000015847 0001071255 0001071255 0001758488 0000013573
warning	4 × Ignoring company because Assets is zero	pre-agg	0001379043 0001445831 0001585149 0001389518
warning	4 × Excluding company: variable exceeds outlier threshold	pre-agg	0001308569 0001445831 0001584693 0001532158
warning	2 × Similarly named company. Duplicate?	None	0001564902 0001297937
warning	1 × Zero effects	check_effects	{'var_name': 'AssetsNonCurrent', 'zeros': '24 of 24'}
warning	1 × The stock_price does not exist	industry.us_generic	0001584693
warning	1 × No LiabilitiesAndStockholdersEquity node found	input.sec.calculation_linkbase.edgar_model_mapping	0001551906
warning	1 × NetIncome node detected by IncomeLoss name heuristic	input.sec.calculation_linkbase.edgar_model_mapping	0001551906
warning	1 × Ignoring company because Liabilities is zero	pre-agg	0000055234

Diagrams

Calculation Linkbase Overview

Edges which exists for less than five companies (and the corresponding nodes) are not included.

Absolute xval/yval quantiles

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	55,417	283,756	12,102,427	1,282,366,500	4,192,899,000	0001308569	0000013156	0001335258
1	PropertyPlantAndEquipment	0	0	16,483,923	1,666,042,100	1,842,500,000	0001308569	0000013573	0000812011
2	LeaseAsset	0	0	0	203,170,550	1,402,019,000	0000015847	0001570279	0001335258
3	AssetsNonCurrent	0	0	0	0	0	0000013156	0001308569	0000013156
4	IntangibleAssets	0	0	6,258,437	1,777,946,650	2,868,639,000	0000013573	0000015847	0001335258
5	remainder_Assets	-1,163,106	0	6,326,546	1,247,136,500	2,085,902,000	0000013573	0000013156	0001636519
6	LiabilitiesCurrent	22,141	269,141	7,992,002	784,871,150	4,107,599,000	0001570279	0000015847	0001335258
7	LiabilitiesNonCurrent	0	0	0	46,907,850	1,138,871,000	0000013156	0001297937	0001071255
8	remainder_Liabilities	-48,516,000	-32,125,750	1,816,458	2,189,642,400	2,482,547,000	0000812011	0001708341	0000701374
9	SellingGeneralAndAdministrativeExpense	0	0	0	317,580,000	2,145,486,000	0000013573	0000013573	0001335258
10	GeneralAndAdministrativeExpense	0	0	15,518	66,553,300	274,415,000	0000013156	0001570279	0000812011
11	CostOfGoodsAndServicesSold	0	0	147,917	193,788,250	271,999,000	0000013573	0000013156	0001698991
12	DepreciationAndAmortization	0	0	0	209,483,000	443,991,000	0000015847	0001570279	0001335258
13	OperatingExpenses	0	0	0	576,536,050	1,101,670,000	0000013156	0001090396	0000812011
14	remainder_Expenses	-73,071	14,114	17,912,044	871,410,350	8,860,434,000	0001622996	0000013573	0001335258
15	remainder_Revenues	2,100	12,045	27,938,136	2,153,976,200	11,547,969,000	0001308569	0001572384	0001335258
16	remainder_NetIncome	-87,538,000	-75,305,450	-14,739	17,823,300	47,429,000	0001071255	0001570279	0001636519
17	remainder_ComprehensiveNetIncome	-51,833,000	-48,079,000	0	1,002,150	8,969,000	0000812011	0001318482	0001636519

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	216,917	369,666	38,692,656	4,326,733,950	10,975,615,000	0001308569	0000015847	0001335258
1	Liabilities	195,792	361,441	16,537,062	2,972,731,600	4,107,599,000	0001622996	0001017673	0001335258
2	Expenses	133,171	790,697	35,553,127	1,853,974,000	11,449,911,000	0001570279	0001708341	0001335258
3	Revenues	2,100	12,045	27,938,136	2,153,976,200	11,547,969,000	0001308569	0001572384	0001335258
4	StockholdersEquity	-707,754,000	-162,975,893	11,772,099	3,556,860,450	6,868,016,000	0001637207	0001621672	0001335258
5	NetIncome	-39,545,000	-28,587,959	740,061	207,157,250	323,493,000	0001071255	0001090396	0000812011
6	ComprehensiveNetIncome	-39,545,000	-28,587,959	956,913	167,160,650	271,660,000	0001071255	0001297937	0000812011
7	BaseVar	325,738	2,189,174	70,700,164	4,660,233,275	19,075,026,500	0001570279	0001708341	0001335258
8	EconomicCapitalRatiobeforeLimitedLiability	-2.27	-2.15	0.160	1.56	1.61	0001621672	0001698991	0000013573
9	EconomicCapitalRatio	0.344	0.380	1.07	2.13	2.17	0001621672	0001698991	0000013573

Effect quantiles (final effects with respect to final var and normalized if applicable)

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	-0.223	-0.203	-0.00368	0.266	0.675	0001564902	0001318568	0001622996
1	PropertyPlantAndEquipment	-0.271	-0.187	-0.0475	0.173	0.213	0001621672	0000013156	0001017673
2	LeaseAsset	-0.0296	-0.0239	-0.00726	0.0584	0.0945	0001621672	0001636519	0001071255
3	AssetsNonCurrent	0	0	0	0	0	0000013156	0001308569	0000013156
4	IntangibleAssets	-0.166	-0.160	-0.0267	0.438	0.671	0001622996	0001636519	0001674227
5	remainder_Assets	-0.165	-0.116	-0.0270	0.158	0.382	0001621672	0000015847	0001636519
6	LiabilitiesCurrent	-0.178	-0.0712	0.0664	0.338	0.607	0001708341	0000812011	0001572384
7	LiabilitiesNonCurrent	-0.865	-0.00237	0.0254	0.0645	0.0999	0001071255	0001636519	0001572384
8	remainder_Liabilities	-0.795	-0.604	0.0674	0.598	0.846	0001637207	0001674227	0001572384
9	SellingGeneralAndAdministrativeExpense	-0.480	-0.390	0.0321	0.127	0.222	0001622996	0001106213	0001572384
10	GeneralAndAdministrativeExpense	-0.980	-0.398	0.0358	0.202	0.219	0001674227	0001318568	0001622996
11	CostOfGoodsAndServicesSold	-2.62	-0.972	0.0520	0.189	0.198	0001572384	0001106213	0000015847
12	DepreciationAndAmortization	-0.0909	-0.0468	0.00654	0.0368	0.0481	0001708341	0001636519	0001572384
13	OperatingExpenses	-0.256	-0.212	0.0199	0.0562	0.0733	0000812011	0001621672	0001572384
14	remainder_Expenses	-0.944	-0.664	0.0426	0.632	0.853	0001318482	0001318568	0001572384
15	remainder_Revenues	-0.338	-0.231	0.00186	0.661	1.19	0001621672	0001071255	0001572384
16	remainder_NetIncome	-0.394	-0.0487	0.0285	0.0933	0.111	0001621672	0000812011	0001572384
17	remainder_ComprehensiveNetIncome	-0.0116	-0.00915	0.00106	0.00344	0.00385	0000812011	0001621672	0001636519

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	-0.334	-0.209	-0.000342	0.246	0.351	0001308569	0000701374	0001636519
1	Liabilities	-0.479	-0.458	0.101	0.690	1.11	0001318568	0001308569	0001572384
2	Expenses	-0.902	-0.763	0.0488	0.149	0.270	0001572384	0001090396	0001636519
3	Revenues	-0.338	-0.231	0.00186	0.661	1.19	0001621672	0001071255	0001572384
4	StockholdersEquity	-0.525	-0.431	0.173	0.690	0.737	0001308569	0001090396	0000812011
5	NetIncome	-1.52	-0.929	0.111	0.484	0.708	0001621672	0001564902	0001572384
6	ComprehensiveNetIncome	-1.52	-0.926	0.112	0.487	0.707	0001621672	0001564902	0001572384
7	BaseVar	0	0	0	0	0	0000013156	0001308569	0000013156
8	EconomicCapitalRatiobeforeLimitedLiability	-0.709	-0.673	0.0168	1.08	1.12	0001621672	0001698991	0000013573
9	EconomicCapitalRatio	-0.938	-0.902	-0.212	0.850	0.887	0001621672	0001698991	0000013573

2020

Logs

warning	15 × The stock price does not exist	industry.us_generic	0000055234 0001389518 0001444839 0000811532 0001766363 0001772757 0000725929 0001308569 0001318568 0001379043 0001445831 0001708176 0001829966 0000701374 0001572384
warning	8 × Large missing amount for aggregate "Expenses" added to remainder.	industry.us_generic	0001758488 0000015847 0000015847 0001071255 0001071255 0001744489 0001744489 0001869198
warning	5 × The EntityCommonStockSharesOutstanding does not exist	industry.us_generic	0001758488 0001418372 0001017673 0001585149 0001703073
warning	3 × Excluding company: variable exceeds outlier threshold	pre-agg	0001444839 0001308569 0001308569
warning	2 × The stock_price does not exist	industry.us_generic	0000055234 0001584693
warning	2 × Ignoring company because Assets is zero	pre-agg	0001445831 0001585149
warning	1 × Similarly named company. Duplicate?	None	0001564902
warning	1 × No LiabilitiesAndStockholdersEquity node found	input.sec.calculation_linkbase.edgar_model_mapping	0000055234
warning	1 × Missing logo	subcommand.report	0001758488
warning	1 × Ignoring company because Liabilities is zero	pre-agg	0000055234

Diagrams

Calculation Linkbase Overview

Edges which exists for less than five companies (and the corresponding nodes) are not included.

Absolute xval/yval quantiles

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	0	71,766	20,643,943	2,630,943,900	35,251,000,000	0001708176	0001017673	0001744489
1	PropertyPlantAndEquipment	0	0	17,111,290	1,919,190,400	32,078,000,000	0000015847	0001758488	0001744489
2	LeaseAsset	0	0	42,007	406,515,300	1,424,223,000	0000015847	0001106213	0001335258
3	AssetsNonCurrent	0	0	0	0	3,903,000,000	0000013156	0001379043	0001744489
4	IntangibleAssets	0	0	8,371,171	3,134,562,100	96,862,000,000	0001017673	0001674227	0001744489
5	remainder_Assets	0	0	4,946,994	879,528,500	33,455,000,000	0000725929	0001418372	0001744489
6	LiabilitiesCurrent	17,126	514,673	20,246,184	3,157,070,700	26,628,000,000	0001803977	0001572384	0001744489
7	LiabilitiesNonCurrent	0	0	0	1,299,606,200	2,450,799,000	0000013156	0001379043	0000812011
8	remainder_Liabilities	-53,415,000	0	5,831,279	2,493,575,400	3,572,000,000	0001335258	0001297937	0001319161
9	SellingGeneralAndAdministrativeExpense	0	0	986	1,717,739,400	12,369,000,000	0000725929	0000812011	0001744489
10	GeneralAndAdministrativeExpense	0	0	0	197,321,400	447,374,000	0000013156	0000811532	0001772757
11	CostOfGoodsAndServicesSold	0	0	0	251,736,900	2,333,000,000	0000015847	0001708176	0001319161
12	DepreciationAndAmortization	0	0	1,014,496	320,207,900	5,345,000,000	0001017673	0000701374	0001744489
13	OperatingExpenses	0	0	0	359,989,300	1,019,437,000	0000013156	0001335258	0000812011
14	remainder_Expenses	-97,000	-43,071	27,795,358	974,979,200	50,314,000,000	0001090396	0001708176	0001744489
15	remainder_Revenues	0	7,435	38,635,915	2,713,492,800	65,388,000,000	0001451448	0001017673	0001744489
16	remainder_NetIncome	-595,724,000	-129,860,100	-56,905	65,799,200	293,198,000	0000811532	0000725929	0001795250
17	remainder_ComprehensiveNetIncome	-2,095,000,000	-43,654,900	0	75,431,500	132,726,000	0001744489	0001090396	0001793659

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	161,421	459,013	95,508,845	7,663,790,900	201,549,000,000	0001584693	0000015847	0001744489
1	Liabilities	17,126	520,931	57,214,887	4,594,098,300	26,628,000,000	0001803977	0000015847	0001744489
2	Expenses	296,531	951,163	38,946,679	4,012,776,800	68,028,000,000	0001803977	0001708176	0001744489
3	Revenues	0	7,435	38,635,915	2,713,492,800	65,388,000,000	0001451448	0001017673	0001744489
4	StockholdersEquity	-705,673,000	-377,681,600	8,677,912	4,049,928,200	174,921,000,000	0001637207	0001318482	0001744489
5	NetIncome	-2,474,000,000	-1,374,677,200	-14,111,778	4,516,800	109,055,000	0001744489	0001379043	0000812011
6	ComprehensiveNetIncome	-4,569,000,000	-1,358,092,400	-10,341,388	8,443,400	73,726,000	0001744489	0001451448	0000812011
7	BaseVar	290,822	1,512,818	140,540,973	10,361,391,150	181,927,000,000	0001803977	0000015847	0001744489
8	EconomicCapitalRatiobeforeLimitedLiability	-3.51	-2.32	0.0147	1.43	1.66	0001106213	0001071255	0001090396
9	EconomicCapitalRatio	0.0878	0.330	0.929	2.05	2.20	0001106213	0001071255	0001090396

Effect quantiles (final effects with respect to final var and normalized if applicable)

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	-0.266	-0.184	-0.0145	0.506	0.931	0000725929	0000013156	0001451448
1	PropertyPlantAndEquipment	-0.296	-0.200	-0.0406	0.459	0.682	0001572384	0001090396	0000811532
2	LeaseAsset	-0.0476	-0.0409	-0.00830	0.0370	0.152	0001572384	0001803977	0001636519
3	AssetsNonCurrent	-0.00106	-0.000929	-0.000360	-0.0000254	0.00556	0001572384	0001772757	0001744489
4	IntangibleAssets	-0.235	-0.199	-0.0394	0.321	0.883	0001451448	0001090396	0001379043
5	remainder_Assets	-0.111	-0.0933	-0.0167	0.219	0.487	0001572384	0001803977	0000015847
6	LiabilitiesCurrent	-0.253	-0.0564	0.0382	0.236	0.369	0001335258	0001803977	0001090396
7	LiabilitiesNonCurrent	-0.878	-0.551	0.0113	0.0955	0.130	0001071255	0001703073	0001090396
8	remainder_Liabilities	-0.629	-0.551	0.00961	0.387	0.508	0001564902	0000725929	0001090396
9	SellingGeneralAndAdministrativeExpense	-0.729	-0.214	0.0190	0.108	0.119	0001090396	0001106213	0001698991
10	GeneralAndAdministrativeExpense	-1.09	-0.449	0.0369	0.212	0.228	0001379043	0000013156	0001090396
11	CostOfGoodsAndServicesSold	-0.461	-0.280	0.0164	0.0947	0.107	0001622996	0001106213	0001451448
12	DepreciationAndAmortization	-0.0563	-0.0374	0.000659	0.0321	0.0344	0000811532	0001318568	0001090396
13	OperatingExpenses	-0.185	-0.155	0.0130	0.0317	0.0339	0001418372	0001621672	0001090396
14	remainder_Expenses	-0.786	-0.418	0.0175	0.269	0.322	0001803977	0001637207	0001090396
15	remainder_Revenues	-0.373	-0.192	-0.000609	0.410	0.701	0001451448	0001318568	0001090396
16	remainder_NetIncome	-0.646	-0.290	0.0163	0.103	0.136	0001451448	0000725929	0001795250
17	remainder_ComprehensiveNetIncome	-0.0341	-0.0168	-0.00288	0.0136	0.0673	0001572384	0000701374	0001793659

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	-0.528	-0.477	0.00105	0.342	0.500	0001106213	0001318568	0000811532
1	Liabilities	-0.403	-0.371	0.0575	0.499	0.865	0001318568	0001418372	0001090396
2	Expenses	-0.719	-0.548	0.0301	0.219	0.360	0001803977	0001318568	0001708176
3	Revenues	-0.373	-0.192	-0.000609	0.410	0.701	0001451448	0001318568	0001090396
4	StockholdersEquity	-0.621	-0.456	0.0118	0.700	0.774	0001584693	0001674227	0001744489
5	NetIncome	-0.960	-0.802	0.0322	0.491	0.581	0001379043	0001071255	0001090396
6	ComprehensiveNetIncome	-0.966	-0.807	0.0398	0.489	0.573	0001379043	0001319161	0001090396
7	BaseVar	0	0	0	0	0	0000013156	0001451448	0000013156
8	EconomicCapitalRatiobeforeLimitedLiability	-0.826	-0.584	0.0151	1.13	1.29	0001106213	0001071255	0001090396
9	EconomicCapitalRatio	-1.07	-0.829	-0.231	0.889	1.04	0001106213	0001071255	0001090396

2021

Logs

warning	14 × The stock price does not exist	industry.us_generic	0000701374 0000811532 0001318568 0001389518 0001444839 0001445831 0001622996 0001708176 0001766363 0001829966 0001772757 0000725929 0001308569 0001379043
warning	9 × Large missing amount for aggregate "Expenses" added to remainder.	industry.us_generic	0000015847 0000015847 0001071255 0001071255 0001744489 0001744489 0001758488 0001869198 0001869198
warning	4 × The EntityCommonStockSharesOutstanding does not exist	industry.us_generic	0001418372 0001758488 0001952073 0001106213
warning	4 × Similarly named company. Duplicate?	None	0001564902 0001795250 0001802156 0001698991
warning	4 × Excluding company: variable exceeds outlier threshold	pre-agg	0001444839 0001444839 0001622996 0001308569
warning	2 × The stock_price does not exist	industry.us_generic	0000055234 0001703073
warning	2 × Missing logo	subcommand.report	0000055234 0001816554

Diagrams

Calculation Linkbase Overview

Edges which exists for less than five companies (and the corresponding nodes) are not included.

Absolute xval/yval quantiles

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	0	18,563	32,106,725	4,193,298,900	33,657,000,000	0001708176	0000015847	0001744489
1	PropertyPlantAndEquipment	0	0	3,560,156	2,251,567,800	32,624,000,000	0000015847	0001708341	0001744489
2	LeaseAsset	0	0	119,587	828,829,500	1,864,528,000	0000015847	0001829966	0001869198
3	AssetsNonCurrent	0	0	0	0	3,935,000,000	0000013156	0001445831	0001744489
4	IntangibleAssets	0	0	32,025,150	4,187,685,700	95,186,000,000	0000055234	0001793659	0001744489
5	remainder_Assets	0	0	13,130,058	931,126,700	38,207,000,000	0001379043	0000013156	0001744489
6	LiabilitiesCurrent	8,524	98,536	19,030,101	3,881,808,300	31,077,000,000	0001816554	0001418372	0001744489
7	LiabilitiesNonCurrent	0	0	0	1,109,588,050	2,850,292,000	0000013156	0000015847	0000812011
8	remainder_Liabilities	-585,254,000	0	11,072,993	3,719,445,300	5,995,282,000	0001335258	0001793659	0001766363
9	SellingGeneralAndAdministrativeExpense	0	0	1,934,507	1,834,132,400	13,517,000,000	0000055234	0001389518	0001744489
10	GeneralAndAdministrativeExpense	0	0	0	138,744,250	828,325,000	0000013156	0001297937	0001772757
11	CostOfGoodsAndServicesSold	0	0	0	539,051,500	2,742,000,000	0000015847	0001071255	0001319161
12	DepreciationAndAmortization	0	0	1,309,650	302,892,100	5,111,000,000	0000055234	0001379043	0001744489
13	OperatingExpenses	0	0	0	737,573,650	2,597,178,000	0000013156	0000015847	0001766363
14	remainder_Expenses	0	0	15,311,866	1,750,811,550	45,810,000,000	0001379043	0001621672	0001744489
15	remainder_Revenues	0	0	27,350,813	5,446,117,050	67,418,000,000	0000055234	0001418372	0001744489
16	remainder_NetIncome	-473,000,000	-166,278,750	-266,716	35,489,482	90,242,000	0001744489	0001318482	0001335258
17	remainder_ComprehensiveNetIncome	-47,046,000	-4,819,500	0	60,167,700	1,370,000,000	0001772757	0001379043	0001744489

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	20,808	443,627	210,556,811	11,879,687,150	203,609,000,000	0001816554	0000055234	0001744489
1	Liabilities	8,524	121,524	80,935,806	7,455,728,650	31,077,000,000	0001816554	0001793659	0001744489
2	Expenses	5,635	75,698	42,959,411	5,675,996,900	64,438,000,000	0000055234	0001708176	0001744489
3	Revenues	0	0	27,350,813	5,446,117,050	67,418,000,000	0000055234	0001418372	0001744489
4	StockholdersEquity	-642,845,000	-59,108,500	33,311,337	3,113,616,500	172,532,000,000	0001637207	0000015847	0001744489
5	NetIncome	-1,523,195,000	-583,781,550	-847,729	263,636,050	2,507,000,000	0001772757	0001803977	0001744489
6	ComprehensiveNetIncome	-1,570,241,000	-585,560,600	-847,729	266,636,050	3,877,000,000	0001772757	0001803977	0001744489
7	BaseVar	19,988	1,879,206	217,386,816	15,861,537,975	184,192,500,000	0001816554	0001708176	0001744489
8	EconomicCapitalRatiobeforeLimitedLiability	-16.1	-2.74	0.304	1.42	2.82	0001622996	0001071255	0001708341
9	EconomicCapitalRatio	0.000000000000000000000347	0.280	1.20	2.04	3.02	0001622996	0001071255	0001708341

Effect quantiles (final effects with respect to final var and normalized if applicable)

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	-1.12	-0.212	-0.0257	0.333	0.615	0001708341	0001744489	0001816554
1	PropertyPlantAndEquipment	-0.171	-0.148	-0.0423	0.431	0.472	0001772757	0001829966	0001418372
2	LeaseAsset	-0.0684	-0.0493	-0.0147	0.115	0.269	0001803977	0001766363	0001869198
3	AssetsNonCurrent	-0.00120	-0.000909	-0.000499	0.0000550	0.00533	0001803977	0001335258	0001744489
4	IntangibleAssets	-0.229	-0.222	-0.0120	0.559	1.08	0001803977	0001869198	0001379043
5	remainder_Assets	-0.175	-0.152	-0.0517	0.346	0.454	0001803977	0001379043	0000015847
6	LiabilitiesCurrent	-1.04	-0.330	0.0388	0.323	0.468	0000055234	0001090396	0001708341
7	LiabilitiesNonCurrent	-0.793	-0.554	0.0484	0.0966	0.130	0001071255	0001869198	0001708341
8	remainder_Liabilities	-1.02	-0.637	0.000312	0.460	0.574	0001445831	0000725929	0001793659
9	SellingGeneralAndAdministrativeExpense	-0.312	-0.263	0.0166	0.153	0.186	0001793659	0001869198	0001698991
10	GeneralAndAdministrativeExpense	-0.608	-0.280	0.0338	0.105	0.112	0001674227	0001802156	0001071255
11	CostOfGoodsAndServicesSold	-0.715	-0.495	0.0291	0.112	0.135	0001793659	0001584693	0001674227
12	DepreciationAndAmortization	-0.198	-0.0356	0.000101	0.0358	0.0429	0001379043	0000055234	0001698991
13	OperatingExpenses	-0.304	-0.205	0.0295	0.0510	0.0677	0001418372	0001795250	0001793659
14	remainder_Expenses	-0.252	-0.206	0.0213	0.239	0.370	0000015847	0000013156	0001793659
15	remainder_Revenues	-0.376	-0.282	-0.00146	0.492	0.800	0001708341	0001622996	0001793659
16	remainder_NetIncome	-0.224	-0.134	0.00480	0.0981	0.997	0000725929	0001564902	0001708341
17	remainder_ComprehensiveNetIncome	-0.0179	-0.00520	-0.00229	0.00653	0.138	0001772757	0001708176	0001793659

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	-0.667	-0.498	-0.00653	0.297	0.423	0001389518	0001637207	0001708176
1	Liabilities	-0.636	-0.436	0.0333	0.641	0.925	0000055234	0001816554	0001708341
2	Expenses	-0.652	-0.558	0.0332	0.267	0.359	0001622996	0001445831	0001708341
3	Revenues	-0.376	-0.282	-0.00146	0.492	0.800	0001708341	0001622996	0001793659
4	StockholdersEquity	-0.520	-0.418	0.0142	0.838	1.06	0001584693	0001869198	0001621672
5	NetIncome	-0.825	-0.481	0.0540	0.384	1.01	0001622996	0001319161	0001708341
6	ComprehensiveNetIncome	-0.831	-0.483	0.0533	0.381	1.01	0001622996	0001319161	0001708341
7	BaseVar	0	0	0	0	0	0000013156	0001451448	0000013156
8	EconomicCapitalRatiobeforeLimitedLiability	-0.904	-0.624	0.299	1.14	2.12	0001622996	0001071255	0001708341
9	EconomicCapitalRatio	-1.24	-0.962	-0.0391	0.802	1.78	0001622996	0001071255	0001708341

2022

Logs

warning	17 × The stock price does not exist	industry.us_generic	0001886362 0000701374 0000811532 0001937987 0001958140 0001973266 0001318568 0001389518 0001594968 0001708176 0001803977 0001829966 0001948884 0001444839 0001445831 0001622996 0001766363
warning	10 × Large missing amount for aggregate "Expenses" added to remainder.	industry.us_generic	0001758488 0000015847 0000015847 0001071255 0001071255 0001744489 0001744489 0001869198 0001869198 0001958140
warning	7 × Missing logo	subcommand.report	0000055234 0001758488 0001816554 0001824403 0001840572 0001883685 0001952073
warning	5 × The EntityCommonStockSharesOutstanding does not exist	industry.us_generic	0001758488 0001952073 0001714562 0001418372 0001106213
warning	4 × Similarly named company. Duplicate?	None	0001824403 0001952073 0001564902 0001802156
warning	3 × Excluding company: variable exceeds outlier threshold	pre-agg	0001803977 0001444839 0001622996
warning	2 × The stock_price does not exist	industry.us_generic	0000055234 0001703073
warning	1 × Large missing amount for aggregate "Liabilities" added to remainder.	industry.us_generic	0001584693
warning	1 × Ignoring company because Assets is zero	pre-agg	0001594968

Diagrams

Calculation Linkbase Overview

Edges which exists for less than five companies (and the corresponding nodes) are not included.

Absolute xval/yval quantiles

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	0	35,879	101,938,920	2,817,875,300	29,098,000,000	0001708176	0001758488	0001744489
1	PropertyPlantAndEquipment	0	0	16,682,349	2,194,760,250	33,596,000,000	0000055234	0001802156	0001744489
2	LeaseAsset	0	0	261,009	731,012,650	2,116,761,000	0000015847	0001703073	0001869198
3	AssetsNonCurrent	0	0	0	0	3,218,000,000	0000013156	0001564902	0001744489
4	IntangibleAssets	0	0	102,007,774	4,325,564,000	92,734,000,000	0000055234	0001952073	0001744489
5	remainder_Assets	0	0	30,647,192	1,604,959,750	44,985,000,000	0001106213	0001802156	0001744489
6	LiabilitiesCurrent	10,448	1,456,256	96,148,898	3,823,765,750	29,073,000,000	0001816554	0001840572	0001744489
7	LiabilitiesNonCurrent	0	0	0	1,404,781,300	2,734,049,000	0000013156	0000015847	0000812011
8	remainder_Liabilities	-620,032,000	0	50,079,707	4,005,787,850	5,408,125,000	0001335258	0000013156	0001766363
9	SellingGeneralAndAdministrativeExpense	0	0	3,048,989	2,388,808,100	16,388,000,000	0000055234	0001090396	0001744489
10	GeneralAndAdministrativeExpense	0	0	0	156,019,550	763,720,000	0000013156	0001090396	0001883685
11	CostOfGoodsAndServicesSold	0	0	0	711,569,600	3,080,000,000	0000015847	0001795250	0001319161
12	DepreciationAndAmortization	0	0	1,680,326	275,935,050	5,163,000,000	0000015847	0001418372	0001744489
13	OperatingExpenses	0	0	0	880,136,950	2,065,777,000	0000013156	0000015847	0001766363
14	remainder_Expenses	-43,234,000	-10,824	60,310,145	1,984,118,650	56,370,000,000	0001795250	0001451448	0001744489
15	remainder_Revenues	0	0	396,781,589	6,457,112,700	82,722,000,000	0000055234	0001758488	0001744489
16	remainder_NetIncome	-1,296,000,000	-114,937,600	-492,376	92,281,650	311,323,000	0001744489	0001636519	0000811532
17	remainder_ComprehensiveNetIncome	-145,000,000	-38,191,450	0	16,355,750	1,961,000,000	0001319161	0001564902	0001744489

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	1,899	706,888	584,266,703	12,701,691,950	203,631,000,000	0001816554	0001824403	0001744489
1	Liabilities	10,448	2,348,408	344,279,635	8,348,012,750	29,073,000,000	0001816554	0001758488	0001744489
2	Expenses	13,358	915,978	186,535,942	5,938,297,750	77,921,000,000	0000055234	0001802156	0001744489
3	Revenues	0	0	396,781,589	6,457,112,700	82,722,000,000	0000055234	0001758488	0001744489
4	StockholdersEquity	-460,133,000	-222,866,150	24,735,689	3,549,119,700	174,558,000,000	0000701374	0001418372	0001744489
5	NetIncome	-1,377,987,000	-134,425,400	1,179,470	554,216,800	3,505,000,000	0001883685	0001090396	0001744489
6	ComprehensiveNetIncome	-1,377,987,000	-110,215,982	1,179,470	457,188,400	5,466,000,000	0001883685	0001090396	0001744489
7	BaseVar	16,590	2,408,293	819,995,668	16,847,547,050	198,302,000,000	0001816554	0001793659	0001744489
8	EconomicCapitalRatiobeforeLimitedLiability	-4.73	-3.26	0.139	1.49	1.84	0001816554	0001318568	0000811532
9	EconomicCapitalRatio	0.0128	0.122	1.05	2.09	2.32	0001816554	0001318568	0000811532

Effect quantiles (final effects with respect to final var and normalized if applicable)

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	-0.211	-0.144	-0.0103	0.237	0.321	0001389518	0001319161	0001793659
1	PropertyPlantAndEquipment	-0.266	-0.212	-0.0654	0.372	0.435	0001621672	0001816554	0001297937
2	LeaseAsset	-0.0655	-0.0571	-0.0158	0.0406	0.298	0001803977	0001297937	0001869198
3	AssetsNonCurrent	-0.000971	-0.000688	-0.000352	-0.00000664	0.00399	0001803977	0001445831	0001744489
4	IntangibleAssets	-0.308	-0.199	-0.0288	0.484	0.743	0001389518	0000013156	0001674227
5	remainder_Assets	-0.188	-0.147	-0.0402	0.312	0.366	0001621672	0000701374	0001708176
6	LiabilitiesCurrent	-0.962	-0.133	0.0452	0.326	0.361	0000055234	0001106213	0001758488
7	LiabilitiesNonCurrent	-0.769	-0.549	0.0159	0.0956	0.126	0001071255	0001803977	0001793659
8	remainder_Liabilities	-0.582	-0.502	-0.0229	0.559	0.586	0001840572	0001758488	0000811532
9	SellingGeneralAndAdministrativeExpense	-1.40	-0.360	0.00495	0.134	0.169	0001803977	0001883685	0001698991
10	GeneralAndAdministrativeExpense	-0.555	-0.316	0.0401	0.138	0.158	0001816554	0001793659	0001335258
11	CostOfGoodsAndServicesSold	-0.942	-0.302	0.0114	0.122	0.139	0001793659	0001703073	0001335258
12	DepreciationAndAmortization	-0.0549	-0.0305	0.0000755	0.0228	0.0281	0000811532	0001883685	0001698991
13	OperatingExpenses	-0.408	-0.191	0.0142	0.0469	0.0849	0000811532	0001389518	0001793659
14	remainder_Expenses	-0.789	-0.405	0.0199	0.286	0.522	0001621672	0001803977	0001793659
15	remainder_Revenues	-0.315	-0.182	0.00144	0.562	0.595	0000055234	0001636519	0001803977
16	remainder_NetIncome	-0.212	-0.0667	0.00623	0.0745	0.193	0001389518	0001802156	0000811532
17	remainder_ComprehensiveNetIncome	-0.0338	-0.0178	0.000347	0.0120	0.324	0001451448	0001389518	0001793659

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	-0.722	-0.507	0.000335	0.378	0.477	0001803977	0000701374	0001795250
1	Liabilities	-0.536	-0.232	-0.0141	0.622	0.868	0000055234	0001584693	0000811532
2	Expenses	-1.03	-0.789	0.0169	0.309	0.425	0001803977	0000701374	0001795250
3	Revenues	-0.315	-0.182	0.00144	0.562	0.595	0000055234	0001636519	0001803977
4	StockholdersEquity	-0.525	-0.310	0.0190	0.749	0.989	0001389518	0001829966	0001744489
5	NetIncome	-1.09	-0.476	0.0313	0.361	0.548	0001621672	0001803977	0000811532
6	ComprehensiveNetIncome	-1.09	-0.475	0.0580	0.362	0.553	0001621672	0001319161	0000811532
7	BaseVar	0	0	0	0	0	0000013156	0001584693	0000013156
8	EconomicCapitalRatiobeforeLimitedLiability	-0.893	-0.784	0.143	1.18	1.41	0001816554	0001318568	0000811532
9	EconomicCapitalRatio	-1.09	-0.978	-0.0505	0.989	1.22	0001816554	0001318568	0000811532

2023

Logs

warning	17 × The stock price does not exist	industry.us_generic	0000055234 0001714562 0001816554 0001886362 0001937987 0001948884 0001958140 0001973266 0001318568 0001407704 0001594968 0001803977 0000701374 0000811532 0001389518 0001708176 0001829966
warning	12 × Missing logo	subcommand.report	0000055234 0001714562 0001816554 0001824403 0001840572 0001883685 0001886362 0001937987 0001948884 0001952073 0001958140 0001973266
warning	9 × Large missing amount for aggregate "Expenses" added to remainder.	industry.us_generic	0001958140 0000015847 0000015847 0001071255 0001071255 0001744489 0001744489 0001869198 0001869198
warning	5 × The EntityCommonStockSharesOutstanding does not exist	industry.us_generic	0001714562 0001886362 0001708341 0001622996 0001674227
warning	3 × Ignoring company because Assets is zero	pre-agg	0001816554 0001594968 0001594968
warning	3 × Excluding company: variable exceeds outlier threshold	pre-agg	0001407704 0001803977 0001803977
warning	2 × The stock_price does not exist	industry.us_generic	0000055234 0001703073
warning	2 × Similarly named company. Duplicate?	None	0001824403 0001952073
warning	2 × Large missing amount for aggregate "Liabilities" added to remainder.	industry.us_generic	0001584693 0001584693
warning	1 × Large missing amount for aggregate "Revenues" added to remainder.	industry.us_generic	0001071255
warning	1 × Ignoring company because Expenses is zero	pre-agg	0000055234

Diagrams

Calculation Linkbase Overview

Edges which exists for less than five companies (and the corresponding nodes) are not included.

Absolute xval/yval quantiles

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	0	30,157	114,049,331	3,478,363,100	32,763,000,000	0001708176	0001636519	0001744489
1	PropertyPlantAndEquipment	0	0	3,154,480	3,191,947,750	34,941,000,000	0000055234	0001708341	0001744489
2	LeaseAsset	0	0	763,407	848,948,900	2,202,601,000	0000015847	0001793659	0001869198
3	AssetsNonCurrent	0	0	0	2,458,800	3,080,000,000	0000015847	0001637207	0001744489
4	IntangibleAssets	0	0	71,979,082	5,378,622,200	90,128,000,000	0000055234	0001793659	0001744489
5	remainder_Assets	0	0	61,266,642	1,412,381,000	44,667,000,000	0000055234	0001698991	0001744489
6	LiabilitiesCurrent	0	29,763	145,100,916	4,685,735,450	31,139,000,000	0001584693	0001698991	0001744489
7	LiabilitiesNonCurrent	0	0	0	1,258,659,200	2,819,835,000	0000015847	0001674227	0000812011
8	remainder_Liabilities	-1,134,386,000	0	28,352,863	3,170,628,800	4,360,000,000	0001335258	0000015847	0001319161
9	SellingGeneralAndAdministrativeExpense	0	0	546,225	2,085,675,050	15,336,000,000	0000055234	0001584693	0001744489
10	GeneralAndAdministrativeExpense	0	0	0	211,630,550	606,569,000	0000015847	0001318568	0001883685
11	CostOfGoodsAndServicesSold	0	0	0	1,038,442,000	3,177,000,000	0000015847	0001071255	0001319161
12	DepreciationAndAmortization	0	0	469,709	305,745,400	5,369,000,000	0000015847	0001297937	0001744489
13	OperatingExpenses	0	0	0	362,876,800	1,454,324,000	0000015847	0001621672	0000812011
14	remainder_Expenses	-80,556,000	-181,231	59,985,605	4,102,321,700	64,472,000,000	0001840572	0000015847	0001744489
15	remainder_Revenues	0	623	349,729,480	8,543,810,950	88,898,000,000	0001584693	0001795250	0001744489
16	remainder_NetIncome	-331,000,000	-157,099,250	-584,889	141,728,750	870,540,000	0001744489	0001703073	0001795250
17	remainder_ComprehensiveNetIncome	-211,044,864	-76,834,350	0	27,760,150	478,560,000	0001973266	0001297937	0001937987

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	16,530	691,896	599,144,870	13,648,234,900	205,579,000,000	0001816554	0001824403	0001744489
1	Liabilities	35,015	197,648	403,579,472	8,391,735,450	31,139,000,000	0001816554	0001824403	0001744489
2	Expenses	21,286	267,854	330,346,571	7,970,390,200	85,177,000,000	0001816554	0001937987	0001744489
3	Revenues	0	623	349,729,480	8,543,810,950	88,898,000,000	0001584693	0001795250	0001744489
4	StockholdersEquity	-488,994,000	-343,193,050	32,677,116	8,890,085,400	174,440,000,000	0001937987	0000015847	0001744489
5	NetIncome	-802,142,000	-171,139,400	807,539	805,619,800	3,390,000,000	0001883685	0001090396	0001744489
6	ComprehensiveNetIncome	-802,142,000	-88,067,374	-96,467	760,730,650	3,181,000,000	0001883685	0001816554	0001744489
7	BaseVar	42,090	1,638,899	881,748,451	17,607,548,400	205,666,500,000	0001816554	0001793659	0001744489
8	EconomicCapitalRatiobeforeLimitedLiability	-3.28	-2.43	0.144	1.48	1.67	0001829966	0001708176	0001090396
9	EconomicCapitalRatio	0.118	0.297	1.05	2.08	2.21	0001829966	0001708176	0001090396

Effect quantiles (final effects with respect to final var and normalized if applicable)

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	-0.299	-0.221	-0.0479	0.383	1.07	0001829966	0000811532	0001948884
1	PropertyPlantAndEquipment	-0.244	-0.236	-0.0592	0.324	0.547	0001883685	0001714562	0001297937
2	LeaseAsset	-0.0661	-0.0470	-0.0164	0.0963	0.283	0001793659	0001708176	0001869198
3	AssetsNonCurrent	-0.000974	-0.000815	-0.000440	0.0000564	0.00413	0001793659	0001708176	0001744489
4	IntangibleAssets	-0.277	-0.203	-0.0332	0.416	0.877	0001886362	0001795250	0001973266
5	remainder_Assets	-0.141	-0.135	-0.0216	0.130	0.415	0001886362	0001973266	0001071255
6	LiabilitiesCurrent	-0.170	-0.0822	0.101	0.304	0.406	0001816554	0000055234	0001793659
7	LiabilitiesNonCurrent	-0.735	-0.583	0.00996	0.0825	0.129	0001637207	0001621672	0001793659
8	remainder_Liabilities	-0.695	-0.494	-0.0249	0.516	0.571	0001708176	0000055234	0001335258
9	SellingGeneralAndAdministrativeExpense	-0.442	-0.305	0.0113	0.0800	0.134	0001090396	0001714562	0001698991
10	GeneralAndAdministrativeExpense	-0.562	-0.395	0.0537	0.161	0.221	0001948884	0001584693	0001335258
11	CostOfGoodsAndServicesSold	-1.13	-0.464	0.0372	0.125	0.171	0001793659	0000055234	0001335258
12	DepreciationAndAmortization	-0.0571	-0.0417	0.000846	0.0206	0.0303	0000811532	0001703073	0001698991
13	OperatingExpenses	-0.472	-0.232	0.0172	0.0504	0.0883	0001674227	0001708341	0001793659
14	remainder_Expenses	-0.570	-0.304	0.0189	0.236	0.556	0001335258	0000055234	0001793659
15	remainder_Revenues	-0.318	-0.259	0.00488	0.491	0.733	0001948884	0001952073	0001793659
16	remainder_NetIncome	-0.439	-0.0846	0.00663	0.0937	0.196	0001674227	0001883685	0001795250
17	remainder_ComprehensiveNetIncome	-0.0412	-0.0364	-0.0193	0.0161	0.447	0001698991	0001948884	0001937987

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	-0.675	-0.412	0.00328	0.384	0.694	0001829966	0001637207	0001948884
1	Liabilities	-0.390	-0.289	0.00894	0.620	0.797	0001637207	0001883685	0001090396
2	Expenses	-0.893	-0.576	0.0168	0.284	0.383	0001793659	0000701374	0001795250
3	Revenues	-0.318	-0.259	0.00488	0.491	0.733	0001948884	0001952073	0001793659
4	StockholdersEquity	-0.814	-0.471	-0.0119	0.789	0.933	0001937987	0000812011	0001708341
5	NetIncome	-1.40	-0.461	0.0752	0.451	0.474	0001886362	0001708341	0001071255
6	ComprehensiveNetIncome	-1.43	-0.473	0.107	0.425	0.556	0001886362	0001319161	0001793659
7	BaseVar	0	0	0	0	0	0000015847	0001674227	0000015847
8	EconomicCapitalRatiobeforeLimitedLiability	-0.795	-0.615	0.142	1.17	1.29	0001829966	0001708176	0001090396
9	EconomicCapitalRatio	-1.02	-0.841	-0.0838	0.946	1.07	0001829966	0001708176	0001090396

2024

Logs

error	4 × No matching role found	input.sec.calculation_linkbase.expand_agg	0001824403 0001824403 0001958140 0001958140
warning	8 × The stock price does not exist	industry.us_generic	0001714562 0001803977 0001407704 0001594968 0001622996 0000055234 0001318568 0001816554
warning	6 × Large missing amount for aggregate "Expenses" added to remainder.	industry.us_generic	0001071255 0001071255 0001744489 0001744489 0001869198 0000015847
warning	6 × Excluding company: variable exceeds outlier threshold	pre-agg	0001803977 0001803977 0000803097 0001407704 0001407704 0001622996
warning	5 × The EntityCommonStockSharesOutstanding does not exist	industry.us_generic	0001886362 0000803097 0001622996 0001674227 0001708341
warning	5 × Missing logo	subcommand.report	0001714562 0001840572 0001883685 0001886362 0001952073
warning	3 × Ignoring company because Assets is zero	pre-agg	0001594968 0001594968 0001816554
warning	2 × No LiabilitiesAndStockholdersEquity node found	input.sec.calculation_linkbase.edgar_model_mapping	0001824403 0001958140
warning	2 × Large missing amount for aggregate "Revenues" added to remainder.	industry.us_generic	0001071255 0001071255
warning	2 × Large missing amount for aggregate "Liabilities" added to remainder.	industry.us_generic	0001584693 0001584693
warning	1 × Similarly named company. Duplicate?	None	0001952073
warning	1 × Ignoring company because Expenses is zero	pre-agg	0000055234

Diagrams

Calculation Linkbase Overview

Edges which exists for less than five companies (and the corresponding nodes) are not included.

Absolute xval/yval quantiles

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	5,076	75,651	108,902,425	7,628,352,750	25,241,000,000	0001622996	0001840572	0001744489
1	PropertyPlantAndEquipment	0	0	8,944,421	3,005,721,250	37,041,000,000	0001071255	0001297937	0001744489
2	LeaseAsset	0	0	1,451,441	1,387,166,250	2,313,311,000	0000015847	0001793659	0001869198
3	AssetsNonCurrent	0	0	0	0	4,459,000,000	0000015847	0001621672	0001744489
4	IntangibleAssets	0	0	73,214,765	4,186,680,750	84,065,000,000	0001090396	0001793659	0001744489
5	remainder_Assets	0	0	41,248,310	2,368,004,500	45,413,000,000	0001106213	0001869198	0001744489
6	LiabilitiesCurrent	0	143,295	142,619,070	8,041,709,250	34,599,000,000	0001584693	0001793659	0001744489
7	LiabilitiesNonCurrent	0	0	0	1,713,668,250	2,778,750,000	0000015847	0001621672	0000812011
8	remainder_Liabilities	-260,901,000	0	15,006,755	3,696,780,250	4,388,000,000	0001335258	0001793659	0001319161
9	SellingGeneralAndAdministrativeExpense	0	0	2,773,872	3,542,068,000	15,759,000,000	0000812011	0000015847	0001744489
10	GeneralAndAdministrativeExpense	0	0	0	356,200,500	764,103,000	0000015847	0001952073	0001883685
11	CostOfGoodsAndServicesSold	0	0	0	2,427,789,000	3,355,000,000	0000015847	0001297937	0001319161
12	DepreciationAndAmortization	0	0	1,230,535	481,565,500	4,990,000,000	0000015847	0001708341	0001744489
13	OperatingExpenses	0	0	0	301,335,500	1,458,369,000	0000015847	0001319161	0000812011
14	remainder_Expenses	4,339	131,207	74,727,520	13,618,443,500	64,089,000,000	0001622996	0001698991	0001744489
15	remainder_Revenues	0	18,580	712,588,212	18,973,218,750	91,361,000,000	0001622996	0001318568	0001744489
16	remainder_NetIncome	-750,000,000	-225,535,750	-276,844	20,497,000	251,905,000	0001744489	0001622996	0001335258
17	remainder_ComprehensiveNetIncome	-1,208,000,000	-466,250,250	0	5,544,171	75,000,000	0001744489	0001297937	0001319161

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	31,974	398,632	715,604,330	17,017,828,250	196,219,000,000	0001622996	0001698991	0001744489
1	Liabilities	82,078	500,840	394,475,822	9,138,709,250	34,599,000,000	0001886362	0001071255	0001744489
2	Expenses	42,297	1,567,646	623,410,105	18,146,804,500	84,838,000,000	0001622996	0001318568	0001744489
3	Revenues	0	18,580	712,588,212	18,973,218,750	91,361,000,000	0001622996	0001318568	0001744489
4	StockholdersEquity	-266,310,000	-173,992,750	12,981,097	8,362,956,500	161,620,000,000	0001636519	0001297937	0001744489
5	NetIncome	-507,285,000	-76,262,905	5,054,221	957,093,000	5,773,000,000	0001883685	0001793659	0001744489
6	ComprehensiveNetIncome	-507,285,000	-77,841,611	2,219,938	527,793,750	4,565,000,000	0001883685	0001703073	0001744489
7	BaseVar	200,608	1,788,044	1,348,839,679	31,995,269,375	204,487,500,000	0001622996	0001071255	0001744489
8	EconomicCapitalRatiobeforeLimitedLiability	-3.93	-2.19	0.188	1.49	1.64	0001106213	0000812011	0001090396
9	EconomicCapitalRatio	0.0485	0.367	1.10	2.09	2.19	0001106213	0000812011	0001090396

Effect quantiles (final effects with respect to final var and normalized if applicable)

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	-0.173	-0.148	-0.0595	0.303	0.719	0001840572	0001636519	0001708341
1	PropertyPlantAndEquipment	-0.192	-0.179	-0.0397	0.327	0.792	0001886362	0001703073	0001297937
2	LeaseAsset	-0.0941	-0.0891	-0.0207	0.0757	0.257	0001886362	0001703073	0001869198
3	AssetsNonCurrent	-0.00179	-0.00168	-0.000740	-0.00000797	0.00689	0001793659	0000015847	0001744489
4	IntangibleAssets	-0.277	-0.168	-0.0158	0.146	0.769	0001886362	0001714562	0001674227
5	remainder_Assets	-0.130	-0.121	-0.0373	0.0862	0.557	0001886362	0000015847	0001071255
6	LiabilitiesCurrent	-0.132	-0.0910	0.0512	0.360	0.436	0001622996	0001584693	0001793659
7	LiabilitiesNonCurrent	-0.737	-0.533	0.0619	0.128	0.185	0001637207	0001869198	0001793659
8	remainder_Liabilities	-0.838	-0.481	0.00522	0.423	0.611	0001840572	0001883685	0001793659
9	SellingGeneralAndAdministrativeExpense	-0.410	-0.257	0.00624	0.139	0.166	0001090396	0001106213	0001698991
10	GeneralAndAdministrativeExpense	-1.64	-0.120	0.0458	0.141	0.190	0001886362	0000812011	0001335258
11	CostOfGoodsAndServicesSold	-1.12	-0.548	0.0309	0.180	0.256	0001793659	0001622996	0001335258
12	DepreciationAndAmortization	-0.0619	-0.0490	0.00248	0.0399	0.0442	0001584693	0001708341	0001883685
13	OperatingExpenses	-0.224	-0.105	0.0172	0.0379	0.0591	0000812011	0001708341	0001793659
14	remainder_Expenses	-0.521	-0.266	0.0152	0.293	0.612	0001335258	0001071255	0001793659
15	remainder_Revenues	-0.365	-0.238	0.0391	0.499	0.761	0001886362	0001714562	0001793659
16	remainder_NetIncome	-0.114	-0.0356	0.00126	0.0884	0.356	0001297937	0001886362	0001703073
17	remainder_ComprehensiveNetIncome	-0.0354	-0.0246	-0.00247	0.0106	0.0555	0001335258	0001703073	0001708341

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	-0.447	-0.334	0.00641	0.274	0.563	0001106213	0001840572	0001708341
1	Liabilities	-0.444	-0.343	0.0440	0.631	0.759	0001637207	0001106213	0001090396
2	Expenses	-0.760	-0.640	0.0252	0.213	0.301	0001886362	0001637207	0001869198
3	Revenues	-0.365	-0.238	0.0391	0.499	0.761	0001886362	0001714562	0001793659
4	StockholdersEquity	-0.435	-0.347	-0.0207	0.773	0.856	0001622996	0000812011	0001744489
5	NetIncome	-1.62	-0.371	0.119	0.476	0.864	0001886362	0001883685	0001703073
6	ComprehensiveNetIncome	-1.62	-0.372	0.118	0.449	0.861	0001886362	0001883685	0001703073
7	BaseVar	0	0	0	0	0	0000015847	0001622996	0000015847
8	EconomicCapitalRatiobeforeLimitedLiability	-0.871	-0.552	0.176	1.17	1.27	0001106213	0000812011	0001090396
9	EconomicCapitalRatio	-1.15	-0.828	-0.0990	0.892	0.996	0001106213	0000812011	0001090396

2025

Logs

error	2 × No matching role found	input.sec.calculation_linkbase.expand_agg	0001958140 0001958140
warning	4 × The stock price does not exist	industry.us_generic	0001407704 0001594968 0001622996 0001803977
warning	4 × Excluding company: variable exceeds outlier threshold	pre-agg	0000803097 0001407704 0001622996 0001803977
warning	3 × The EntityCommonStockSharesOutstanding does not exist	industry.us_generic	0001886362 0000803097 0001674227
warning	3 × Missing logo	subcommand.report	0000055234 0001883685 0001886362
warning	2 × Large missing amount for aggregate "Expenses" added to remainder.	industry.us_generic	0001071255 0001744489
warning	1 × Similarly named company. Duplicate?	None	0001795250
warning	1 × No LiabilitiesAndStockholdersEquity node found	input.sec.calculation_linkbase.edgar_model_mapping	0001958140
warning	1 × Large missing amount for aggregate "Revenues" added to remainder.	industry.us_generic	0001071255
warning	1 × Large missing amount for aggregate "Liabilities" added to remainder.	industry.us_generic	0001584693
warning	1 × Ignoring company because Assets is zero	pre-agg	0001594968

Diagrams

Calculation Linkbase Overview

Edges which exists for less than five companies (and the corresponding nodes) are not included.

Absolute xval/yval quantiles

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	109,198	555,773	364,469,634	12,968,283,200	24,267,000,000	0000055234	0001869198	0001744489
1	PropertyPlantAndEquipment	0	0	11,345,678	9,276,494,650	41,255,000,000	0001071255	0001297937	0001744489
2	LeaseAsset	0	0	1,733,155	1,961,260,650	2,479,804,000	0000055234	0001793659	0001869198
3	AssetsNonCurrent	0	0	0	1,214,550,000	8,097,000,000	0000055234	0001335258	0001744489
4	IntangibleAssets	0	0	219,315,103	16,453,000,000	82,566,000,000	0000055234	0001698991	0001744489
5	remainder_Assets	0	0	118,661,482	8,481,588,100	41,329,000,000	0001584693	0001883685	0001744489
6	LiabilitiesCurrent	0	166,627	200,531,238	14,498,822,500	34,162,000,000	0001584693	0001793659	0001744489
7	LiabilitiesNonCurrent	0	0	0	2,568,763,250	3,194,274,000	0000055234	0001319161	0000812011
8	remainder_Liabilities	-587,630,000	-164,610,500	6,400,915	4,191,061,050	4,707,000,000	0001335258	0000055234	0001319161
9	SellingGeneralAndAdministrativeExpense	0	0	4,661,882	5,953,145,150	16,501,000,000	0000055234	0001090396	0001744489
10	GeneralAndAdministrativeExpense	0	0	0	469,697,350	673,603,000	0001071255	0001744489	0001883685
11	CostOfGoodsAndServicesSold	0	0	2,425,556	3,568,204,950	3,632,000,000	0001071255	0001090396	0001319161
12	DepreciationAndAmortization	0	0	20,494,441	1,341,941,200	5,326,000,000	0000055234	0001793659	0001744489
13	OperatingExpenses	0	0	0	514,493,450	1,507,993,000	0000055234	0001297937	0000812011
14	remainder_Expenses	-85,108,000	-12,747,151	67,177,414	25,633,370,100	58,157,000,000	0001793659	0001698991	0001744489
15	remainder_Revenues	0	3,142	1,177,382,049	35,584,945,100	94,425,000,000	0001584693	0001795250	0001744489
16	remainder_NetIncome	-1,010,000,000	-329,150,000	-1,777,881	55,672,350	113,871,000	0001744489	0001886362	0001335258
17	remainder_ComprehensiveNetIncome	-242,000,000	-67,040,250	0	30,351,200	58,000,000	0001744489	0001090396	0001319161

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	1,653,942	6,959,766	1,060,883,525	49,102,753,050	197,514,000,000	0001886362	0001698991	0001744489
1	Liabilities	366,011	686,958	713,803,653	14,498,822,500	34,162,000,000	0001584693	0001698991	0001744489
2	Expenses	204,038	1,887,081	786,690,232	32,928,456,450	79,984,000,000	0000055234	0001793659	0001744489
3	Revenues	0	3,142	1,177,382,049	35,584,945,100	94,425,000,000	0001584693	0001795250	0001744489
4	StockholdersEquity	-483,378,000	-72,658,116	288,677,538	34,603,930,550	163,352,000,000	0001637207	0001793659	0001744489
5	NetIncome	-20,717,000	-8,244,100	27,571,855	2,674,469,300	13,431,000,000	0001621672	0001698991	0001744489
6	ComprehensiveNetIncome	-20,717,000	-8,244,100	20,845,062	2,643,886,400	13,189,000,000	0001621672	0001793659	0001744489
7	BaseVar	2,878,228	6,066,204	1,949,096,219	66,210,609,325	203,668,500,000	0001886362	0001698991	0001744489
8	EconomicCapitalRatiobeforeLimitedLiability	-1.40	-0.439	0.518	1.54	1.79	0001886362	0001869198	0001090396
9	EconomicCapitalRatio	0.630	0.861	1.39	2.12	2.29	0001886362	0001869198	0001090396

Effect quantiles (final effects with respect to final var and normalized if applicable)

	xvar	min	5%	median	95%	max	min_company	median_company	max_company
0	AssetsCurrent	-0.204	-0.176	-0.0471	0.427	1.23	0000055234	0001886362	0001584693
1	PropertyPlantAndEquipment	-0.287	-0.230	-0.113	0.348	0.370	0001883685	0001335258	0001795250
2	LeaseAsset	-0.0511	-0.0495	-0.00925	0.0560	0.255	0001883685	0001744489	0001869198
3	AssetsNonCurrent	-0.00462	-0.00389	-0.00196	0.00156	0.0105	0001883685	0001869198	0001744489
4	IntangibleAssets	-0.146	-0.131	-0.0222	0.220	0.646	0001793659	0001090396	0001674227
5	remainder_Assets	-0.175	-0.123	-0.0232	0.310	0.471	0001883685	0001795250	0001071255
6	LiabilitiesCurrent	-0.304	-0.228	0.00554	0.238	0.241	0001335258	0001621672	0001090396
7	LiabilitiesNonCurrent	-0.707	-0.591	0.111	0.189	0.215	0001637207	0001319161	0001793659
8	remainder_Liabilities	-1.06	-0.557	0.0605	0.366	0.406	0000055234	0001297937	0001335258
9	SellingGeneralAndAdministrativeExpense	-0.416	-0.382	0.00890	0.175	0.203	0001090396	0001744489	0001698991
10	GeneralAndAdministrativeExpense	-0.271	-0.122	0.0495	0.124	0.145	0001886362	0001795250	0001335258
11	CostOfGoodsAndServicesSold	-0.743	-0.553	0.00384	0.201	0.249	0001793659	0001637207	0001335258
12	DepreciationAndAmortization	-0.0563	-0.0557	-0.0000500	0.0519	0.0566	0001071255	0000055234	0001883685
13	OperatingExpenses	-0.226	-0.0535	0.0205	0.0402	0.0433	0000812011	0001297937	0001793659
14	remainder_Expenses	-0.620	-0.287	0.0190	0.198	0.461	0001335258	0001297937	0001793659
15	remainder_Revenues	-0.435	-0.353	0.0300	0.492	0.612	0001584693	0001319161	0001793659
16	remainder_NetIncome	-0.526	-0.265	0.0398	0.0950	0.0988	0001674227	0001319161	0001090396
17	remainder_ComprehensiveNetIncome	-0.0529	-0.00891	0.00138	0.00392	0.00767	0001793659	0001584693	0001319161

	yvar	min	5%	median	95%	max	min_company	median_company	max_company
0	Assets	-0.423	-0.347	-0.0205	0.258	0.595	0001883685	0001637207	0001584693
1	Liabilities	-0.721	-0.590	0.0332	0.556	0.676	0000055234	0001698991	0001090396
2	Expenses	-0.392	-0.353	0.0180	0.221	0.343	0001621672	0001637207	0001795250
3	Revenues	-0.435	-0.353	0.0300	0.492	0.612	0001584693	0001319161	0001793659
4	StockholdersEquity	-0.589	-0.507	-0.112	0.562	0.648	0001883685	0001071255	0001584693
5	NetIncome	-0.874	-0.695	0.170	0.319	0.420	0001621672	0001869198	0001793659
6	ComprehensiveNetIncome	-0.872	-0.694	0.171	0.311	0.357	0001621672	0001869198	0001793659
7	BaseVar	0	0	0	0	0	0000055234	0001584693	0000055234
8	EconomicCapitalRatiobeforeLimitedLiability	-0.712	-0.481	0.0456	0.780	0.945	0001886362	0001869198	0001090396
9	EconomicCapitalRatio	-0.742	-0.511	0.0155	0.750	0.915	0001886362	0001869198	0001090396

Estimates

Parameter	Value	Min	Max
PresentValueFactor	1.0	1.0	15.0
BalanceFactor	0.98	0.5	5.0
OCIFactor	1.0	0.5	1.0
HiddenReservesFactor	0.0	0.0	1.0
LLPO_stddev	1.62	0.02	10.0

Stock Table

					Adjusted stock price	Split	Original stock price (Adjusted stock price * Split)	Outstanding shares	Market cap (Original stock price * Outstanding shares)	obs_EconomicCapitalRatio
Company	Name	Name_short	Identifier	Year
0000013156	Galaxy Gaming Inc	Galaxy	GLXZ	2014	0.3500	1.0000	0.3500	38,560,591.0	13,496,206.85	0.7326
				2015	0.1800	1.0000	0.1800	39,065,591.0	7,031,806.38	0.4199
				2016	0.5700	1.0000	0.5700	39,315,591.0	22,409,886.87	1.3514
				2017	1.2000	1.0000	1.2000	39,565,591.0	47,478,709.20	2.8981
				2018	1.4300	1.0000	1.4300	39,882,591.0	57,032,105.13	3.2541
				2019	1.6600	1.0000	1.6600	17,910,344.0	29,731,171.04	0.7870
				2020	1.8200	1.0000	1.8200	21,582,638.0	39,280,401.16	0.9166
				2021	3.8000	1.0000	3.8000	22,354,804.0	84,948,255.20	1.7325
				2022	2.4300	1.0000	2.4300	24,253,124.0	58,935,091.32	1.1567
0000013573	BOWL America INC	BOWL Am	nan	2013	nan	nan	nan	3,746,454.0	nan	nan
				2016	nan	nan	nan	nan	nan	nan
				2017	nan	nan	nan	nan	nan	nan
				2018	nan	nan	nan	nan	nan	nan
				2019	nan	nan	nan	nan	nan	nan
0000015847	Butler National CORP	Butler	BUKS	2012	0.2000	1.0000	0.2000	58,142,914.0	11,628,582.80	0.4074
				2013	0.1400	1.0000	0.1400	61,493,092.0	8,609,032.88	0.2684
				2014	0.1500	1.0000	0.1500	61,493,092.0	9,223,963.80	0.3127
				2015	0.1900	1.0000	0.1900	nan	nan	nan
				2016	0.2100	1.0000	0.2100	nan	nan	nan
				2017	0.3000	1.0000	0.3000	64,534,943.0	19,360,482.90	0.6762
				2018	0.3500	1.0000	0.3500	64,237,185.0	22,483,014.75	0.8390
				2019	0.7100	1.0000	0.7100	67,954,200.0	48,247,482.00	1.5206
				2020	0.5100	1.0000	0.5100	74,033,347.0	37,757,006.97	0.4976
				2021	0.8200	1.0000	0.8200	75,360,459.0	61,795,576.38	0.7654
				2022	0.6800	1.0000	0.6800	76,781,357.0	52,211,322.76	0.6495
				2023	0.7300	1.0000	0.7300	69,025,600.0	50,388,688.00	0.5567
				2024	1.8500	1.0000	1.8500	67,587,096.0	125,036,127.60	1.4413
0000055234	Global Asset Management Group Inc	Global	GAMG	2021	nan	nan	nan	49,504,185.0	nan	nan
				2022	nan	nan	nan	49,504,185.0	nan	nan
				2023	nan	nan	nan	52,004,185.0	nan	nan
				2025	0.4600	1.0000	0.4600	339,026,191.0	155,952,047.86	15.2648
0000277058	Nevada GOLD Casinos INC	Nevada	nan	2011	nan	nan	nan	15,820,033.0	nan	nan
				2012	nan	nan	nan	15,960,174.0	nan	nan
				2013	nan	nan	nan	16,134,110.0	nan	nan
				2014	nan	nan	nan	16,221,453.0	nan	nan
				2015	nan	nan	nan	nan	nan	nan
				2016	nan	nan	nan	17,798,356.0	nan	nan
				2017	nan	nan	nan	nan	nan	nan
0000312065	Florida Gaming CORP	Florida	nan	2012	nan	nan	nan	nan	nan	nan
0000701374	Six Flags Entertainment Corp OLD	Six Fla	nan	2011	nan	nan	nan	55,022,377.0	nan	nan
				2012	nan	nan	nan	53,329,366.0	nan	nan
				2013	nan	nan	nan	95,132,273.0	nan	nan
				2014	nan	nan	nan	93,615,293.0	nan	nan
				2015	nan	nan	nan	91,837,217.0	nan	nan
				2016	nan	nan	nan	92,056,977.0	nan	nan
				2017	nan	nan	nan	83,785,748.0	nan	nan
				2018	nan	nan	nan	84,419,385.0	nan	nan
				2019	nan	nan	nan	84,524,441.0	nan	nan
				2020	nan	nan	nan	84,977,079.0	nan	nan
				2022	nan	nan	nan	83,156,504.0	nan	nan
				2023	nan	nan	nan	83,537,017.0	nan	nan
0000725929	B2Digital Inc	B2Digit	nan	2020	nan	nan	nan	707,413,262.0	nan	nan
0000725929	B2Digital Inc	B2Digit	nan	2021	nan	nan	nan	1,496,740,840.0	nan	nan
0000796764	Premier Exhibitions INC	Premier	nan	2011	nan	nan	nan	47,423,513.0	nan	nan
0000796764	Premier Exhibitions INC	Premier	nan	2012	nan	nan	nan	47,955,918.0	nan	nan
0000811532	Cedar FAIR L P	Cedar F	nan	2011	nan	nan	nan	nan	nan	nan
				2012	nan	nan	nan	nan	nan	nan
				2020	nan	nan	nan	56,706,338.0	nan	nan
				2021	nan	nan	nan	56,842,303.0	nan	nan
				2022	nan	nan	nan	54,382,518.0	nan	nan
				2023	nan	nan	nan	51,015,226.0	nan	nan
0000812011	VAIL Resorts INC	VAIL Re	MTN	2011	29.5800	1.0000	29.5800	36,002,268.0	1,064,947,087.44	0.9729
				2015	93.9900	1.0000	93.9900	36,240,129.0	3,406,209,724.71	2.3587
				2016	121.3400	1.0000	121.3400	39,955,039.0	4,848,144,432.26	3.2446
				2017	164.7000	1.0000	164.7000	40,407,160.0	6,655,059,252.00	2.8228
				2018	165.6900	1.0000	165.6900	40,349,123.0	6,685,446,189.87	2.8701
				2019	197.4700	1.0000	197.4700	40,257,530.0	7,949,654,449.10	3.0901
				2020	225.2100	1.0000	225.2100	40,251,595.0	9,065,061,709.95	2.0242
				2021	271.8300	1.0000	271.8300	40,451,209.0	10,995,852,142.47	2.0605
				2022	204.7500	1.0000	204.7500	40,323,914.0	8,256,321,391.50	1.5306
				2023	195.6600	1.0000	195.6600	37,966,630.0	7,428,550,825.80	1.4070
				2024	174.1300	1.0000	174.1300	37,438,353.0	6,519,140,407.89	1.2587
				2025	136.7300	1.0000	136.7300	35,775,575.0	4,891,594,369.75	0.9057
0000831489	Scores Holding CO INC	Scores	nan	2012	nan	nan	nan	165,186,124.0	nan	nan
				2013	nan	nan	nan	165,186,124.0	nan	nan
				2014	nan	nan	nan	165,186,124.0	nan	nan
				2015	nan	nan	nan	165,186,144.0	nan	nan
				2016	nan	nan	nan	165,186,144.0	nan	nan
				2017	nan	nan	nan	165,186,144.0	nan	nan
0000894847	Carlyle Gaming Entertainment Ltd	Carlyle	nan	2011	nan	nan	nan	nan	nan	nan
0000894847	Carlyle Gaming Entertainment Ltd	Carlyle	nan	2012	nan	nan	nan	nan	nan	nan
0000896400	Everi Games Holding INC	Everi G	nan	2011	nan	nan	nan	26,829,212.0	nan	nan
				2012	nan	nan	nan	28,299,595.0	nan	nan
				2013	nan	nan	nan	29,591,077.0	nan	nan
				2014	nan	nan	nan	29,733,192.0	nan	nan
0000914577	Trans World CORP	Trans W	nan	2011	nan	nan	nan	8,871,640.0	nan	nan
				2012	nan	nan	nan	8,871,635.0	nan	nan
				2013	nan	nan	nan	8,825,335.0	nan	nan
				2014	nan	nan	nan	8,820,905.0	nan	nan
				2015	nan	nan	nan	nan	nan	nan
				2016	nan	nan	nan	nan	nan	nan
				2017	nan	nan	nan	nan	nan	nan
0001001039	TWDC Enterprises 18 Corp	TWDC En	nan	2010	nan	nan	nan	nan	nan	nan
				2011	nan	nan	nan	1,796,513,187.0	nan	nan
				2012	nan	nan	nan	1,772,122,139.0	nan	nan
				2013	nan	nan	nan	nan	nan	nan
				2014	nan	nan	nan	nan	nan	nan
				2015	nan	nan	nan	nan	nan	nan
				2016	nan	nan	nan	nan	nan	nan
				2017	nan	nan	nan	nan	nan	nan
				2018	nan	nan	nan	nan	nan	nan
0001005214	American Wagering INC	America	nan	2011	nan	nan	nan	8,404,879.0	nan	nan
0001017673	Dover Motorsports LLC	Dover M	nan	2011	nan	nan	nan	18,510,975.0	nan	nan
				2012	nan	nan	nan	18,510,975.0	nan	nan
				2013	nan	nan	nan	18,510,975.0	nan	nan
				2014	nan	nan	nan	18,510,975.0	nan	nan
				2015	nan	nan	nan	nan	nan	nan
				2016	nan	nan	nan	nan	nan	nan
				2017	nan	nan	nan	nan	nan	nan
				2018	nan	nan	nan	nan	nan	nan
				2019	nan	nan	nan	nan	nan	nan
				2020	nan	nan	nan	nan	nan	nan
0001045014	Gametech International INC	Gametec	nan	2011	nan	nan	nan	nan	nan	nan
0001071255	NEW Royal Holdco I INC	NEW Roy	GDEN	2011	2.5400	0.5000	1.2700	26,405,679.0	33,535,212.33	0.4686
				2013	5.5000	0.5000	2.7500	26,539,853.0	72,984,595.75	0.8990
				2014	4.7000	1.0000	4.7000	13,389,078.0	62,928,666.60	0.9221
				2015	6.8600	1.0000	6.8600	21,631,486.0	148,391,993.96	0.5425
				2016	9.9200	1.0000	9.9200	22,229,646.0	220,518,088.32	0.7014
				2017	26.5600	1.0000	26.5600	26,371,614.0	700,430,067.84	0.5815
				2018	12.4500	1.0000	12.4500	27,991,425.0	348,493,241.25	0.2883
				2019	15.2700	1.0000	15.2700	27,813,192.0	424,707,441.84	0.2661
				2020	15.7100	1.0000	15.7100	28,180,521.0	442,715,984.91	0.2970
				2021	40.0400	1.0000	40.0400	29,056,728.0	1,163,431,389.12	0.7991
				2022	29.9700	1.0000	29.9700	28,505,387.0	854,306,448.39	0.6413
				2023	33.7700	1.0000	33.7700	28,616,599.0	966,382,548.23	0.8166
				2024	26.9300	1.0000	26.9300	27,428,951.0	738,661,650.43	0.8763
				2025	24.3500	1.0000	24.3500	26,173,985.0	637,336,534.75	0.7892
0001076195	LIFE TIME Fitness INC	LIFE TI	nan	2010	nan	nan	nan	nan	nan	nan
				2011	nan	nan	nan	42,341,575.0	nan	nan
				2012	nan	nan	nan	42,504,948.0	nan	nan
				2013	nan	nan	nan	42,639,353.0	nan	nan
				2014	nan	nan	nan	39,122,768.0	nan	nan
0001090396	Table TRAC INC	Table T	TBTC	2011	0.9400	1.0000	0.9400	4,704,305.0	4,422,046.70	1.3275
				2012	0.9300	1.0000	0.9300	4,744,305.0	4,412,203.65	1.1452
				2013	1.0600	1.0000	1.0600	4,767,305.0	5,053,343.30	1.0601
				2014	0.6600	1.0000	0.6600	4,782,305.0	3,156,321.30	0.8176
				2015	0.8400	1.0000	0.8400	4,546,065.0	3,818,694.60	0.6932
				2016	1.3100	1.0000	1.3100	4,504,465.0	5,900,849.15	1.0538
				2017	2.3400	1.0000	2.3400	4,511,965.0	10,557,998.10	1.7057
				2018	2.6300	1.0000	2.6300	4,518,602.0	11,883,923.26	2.3963
				2019	2.8100	1.0000	2.8100	4,503,669.0	12,655,309.89	1.8734
				2020	2.5700	1.0000	2.5700	4,506,788.0	11,582,445.16	3.9211
				2021	3.0600	1.0000	3.0600	4,521,988.0	13,837,283.28	2.4147
				2022	4.9300	1.0000	4.9300	4,621,988.0	22,786,400.84	3.4839
				2023	3.6400	1.0000	3.6400	4,634,865.0	16,870,908.60	2.4874
				2024	3.5000	1.0000	3.5000	4,635,568.0	16,224,488.00	2.0819
				2025	3.9100	1.0000	3.9100	4,641,523.0	18,148,354.93	2.2875
0001106213	Seafarer Exploration CORP	Seafare	SFRX	2014	0.0100	1.0000	0.0100	nan	nan	nan
				2019	0.0100	1.0000	0.0100	nan	nan	nan
				2020	0.0100	1.0000	0.0100	5,063,196,777.0	50,631,967.77	34.5298
				2022	0.0000	1.0000	0.0000	nan	nan	nan
				2023	0.0000	1.0000	0.0000	7,794,509,444.0	0.00	18.1057
				2024	0.0000	1.0000	0.0000	8,514,305,043.0	0.00	20.7268
0001114208	Nightculture Inc	Nightcu	nan	2011	nan	nan	nan	46,453,152.0	nan	nan
				2013	nan	nan	nan	nan	nan	nan
				2014	nan	nan	nan	nan	nan	nan
				2015	nan	nan	nan	nan	nan	nan
0001173284	Jacobs Entertainment INC	Jacobs	nan	2011	nan	nan	nan	nan	nan	nan
0001265848	US VR Global com Inc	US VR G	nan	2011	nan	nan	nan	nan	nan	nan
				2012	nan	nan	nan	nan	nan	nan
				2013	nan	nan	nan	nan	nan	nan
				2015	nan	nan	nan	nan	nan	nan
0001269022	Atomic Paintball INC	Atomic	nan	2014	nan	nan	nan	nan	nan	nan
0001281774	TOWN Sports International Holdings INC	TOWN Sp	nan	2011	nan	nan	nan	22,848,730.0	nan	nan
				2012	nan	nan	nan	23,631,630.0	nan	nan
				2013	nan	nan	nan	24,106,139.0	nan	nan
				2014	nan	nan	nan	24,296,658.0	nan	nan
				2015	nan	nan	nan	24,879,897.0	nan	nan
				2016	nan	nan	nan	25,613,547.0	nan	nan
				2017	nan	nan	nan	26,681,090.0	nan	nan
0001297937	Parks America INC	Parks A	PRKA	2017	23.5000	0.0100	0.2400	74,671,537.0	17,921,168.88	2.5379
				2018	16.0000	0.0100	0.1600	74,721,537.0	11,955,445.92	2.0721
				2019	18.0000	0.0100	0.1800	74,821,537.0	13,467,876.66	2.1374
				2020	43.5000	0.0100	0.4400	75,021,537.0	33,009,476.28	2.3892
				2021	62.5000	0.0100	0.6200	75,124,087.0	46,576,933.94	3.4279
				2022	40.0000	0.0100	0.4000	75,227,058.0	30,090,823.20	2.2411
				2023	32.0000	0.0100	0.3200	75,517,763.0	24,165,684.16	1.9174
				2024	41.0000	0.0100	0.4100	75,726,851.0	31,048,008.91	2.5408
				2025	39.5500	1.0000	39.5500	753,577.0	29,803,970.35	2.5115
0001299109	Peninsula Gaming LLC	Peninsu	nan	2011	nan	nan	nan	nan	nan	nan
0001308569	Major League Football INC	Major L	nan	2013	nan	nan	nan	nan	nan	nan
				2015	nan	nan	nan	43,047,003.0	nan	nan
				2019	nan	nan	nan	110,971,909.0	nan	nan
0001318482	Kidoz INC	Kidoz I	KDOZF	2017	0.3900	1.0000	0.3900	65,048,592.0	25,368,950.88	40.6839
				2018	0.3900	1.0000	0.3900	73,674,703.0	28,733,134.17	66.7872
				2019	0.2700	1.0000	0.2700	131,124,989.0	35,403,747.03	6.3414
				2020	0.4000	1.0000	0.4000	131,124,989.0	52,449,995.60	7.9062
				2021	0.5000	1.0000	0.5000	131,424,989.0	65,712,494.50	7.1039
0001318568	Everi Holdings Inc	Everi H	nan	2011	nan	nan	nan	64,821,010.0	nan	nan
				2012	nan	nan	nan	66,596,777.0	nan	nan
				2013	nan	nan	nan	65,468,305.0	nan	nan
				2014	nan	nan	nan	65,551,453.0	nan	nan
				2015	nan	nan	nan	65,956,802.0	nan	nan
				2016	nan	nan	nan	66,054,044.0	nan	nan
				2017	nan	nan	nan	67,366,979.0	nan	nan
				2018	nan	nan	nan	70,193,655.0	nan	nan
				2019	nan	nan	nan	72,297,697.0	nan	nan
				2020	nan	nan	nan	85,928,252.0	nan	nan
				2021	nan	nan	nan	90,978,626.0	nan	nan
				2022	nan	nan	nan	89,466,734.0	nan	nan
				2023	nan	nan	nan	85,566,565.0	nan	nan
				2024	nan	nan	nan	86,246,581.0	nan	nan
0001319161	Warner Music Group Corp	Warner	WMG	2012	nan	nan	nan	1,000.0	nan	nan
				2014	nan	nan	nan	1,055.0	nan	nan
				2015	nan	nan	nan	1,055.0	nan	nan
				2016	nan	nan	nan	1,055.0	nan	nan
				2017	nan	nan	nan	1,055.0	nan	nan
				2018	nan	nan	nan	1,052.0	nan	nan
				2020	33.6100	1.0000	33.6100	88,580,914.0	2,977,204,519.54	0.4628
				2021	39.3300	1.0000	39.3300	123,074,992.0	4,840,539,435.36	0.6735
				2022	32.7700	1.0000	32.7700	137,203,473.0	4,496,157,810.21	0.5806
				2023	33.4200	1.0000	33.4200	138,345,391.0	4,623,502,967.22	0.5550
				2024	30.1800	1.0000	30.1800	142,614,118.0	4,304,094,081.24	0.4881
				2025	29.7500	1.0000	29.7500	147,022,746.0	4,373,926,693.50	0.4628
0001322952	TRUE BLUE Holdings INC	TRUE BL	nan	2011	nan	nan	nan	2,390,218.0	nan	nan
				2013	nan	nan	nan	nan	nan	nan
				2015	nan	nan	nan	nan	nan	nan
				2016	nan	nan	nan	nan	nan	nan
0001335258	Live Nation Entertainment Inc	Live Na	LYV	2013	19.6500	1.0000	19.6500	199,291,639.0	3,916,080,706.35	0.9865
				2014	26.3500	1.0000	26.3500	200,659,004.0	5,287,364,755.40	1.3217
				2015	24.9000	1.0000	24.9000	202,350,355.0	5,038,523,839.50	1.2204
				2016	26.9900	1.0000	26.9900	203,436,945.0	5,490,763,145.55	1.1902
				2017	42.6200	1.0000	42.6200	206,799,926.0	8,813,812,846.12	1.5908
				2018	49.0300	1.0000	49.0300	209,545,061.0	10,273,994,340.83	1.6780
				2019	70.9100	1.0000	70.9100	213,715,534.0	15,154,568,515.94	2.0095
				2020	73.4600	1.0000	73.4600	217,117,403.0	15,949,444,424.38	2.2172
				2021	119.1200	1.0000	119.1200	224,659,997.0	26,761,498,842.64	2.5177
				2022	69.6600	1.0000	69.6600	230,879,879.0	16,083,092,371.14	1.2990
				2023	92.9900	1.0000	92.9900	230,325,360.0	21,417,955,226.40	1.4754
				2024	132.5400	1.0000	132.5400	232,353,685.0	30,796,157,409.90	2.1242
				2025	143.2900	1.0000	143.2900	234,741,245.0	33,636,072,996.05	1.9821
0001379043	Xtreme Fighting Championships INC	Xtreme	nan	2020	nan	nan	nan	99,244,216.0	nan	nan
0001379043	Xtreme Fighting Championships INC	Xtreme	nan	2021	nan	nan	nan	120,595,979.0	nan	nan
0001389518	Clubhouse Media Group Inc	Clubhou	nan	2011	nan	nan	nan	15,812,191.0	nan	nan
				2012	nan	nan	nan	15,812,191.0	nan	nan
				2013	nan	nan	nan	15,812,191.0	nan	nan
				2014	nan	nan	nan	15,812,191.0	nan	nan
				2015	nan	nan	nan	15,812,191.0	nan	nan
				2016	nan	nan	nan	15,812,191.0	nan	nan
				2021	nan	nan	nan	96,687,499.0	nan	nan
				2022	nan	nan	nan	1,861,137,402.0	nan	nan
				2023	nan	nan	nan	15,111,256,929.0	nan	nan
0001407704	Lingerie Fighting Championships INC	Lingeri	BOTY	2011	nan	nan	nan	nan	nan	nan
0001407704	Lingerie Fighting Championships INC	Lingeri	BOTY	2012	nan	nan	nan	104,757,357.0	nan	nan
0001414295	Oxford City Football Club Inc	Oxford	nan	2014	nan	nan	nan	nan	nan	nan
0001418372	Salamander Innisbrook LLC	Salaman	nan	2012	nan	nan	nan	nan	nan	nan
				2013	nan	nan	nan	nan	nan	nan
				2014	nan	nan	nan	nan	nan	nan
				2015	nan	nan	nan	nan	nan	nan
				2016	nan	nan	nan	nan	nan	nan
				2017	nan	nan	nan	nan	nan	nan
				2020	nan	nan	nan	nan	nan	nan
				2021	nan	nan	nan	nan	nan	nan
				2022	nan	nan	nan	nan	nan	nan
0001444839	Bravo Multinational Inc	Bravo M	BRVO	2011	114.0000	0.0000	0.0000	239,315,456.0	0.00	0.0000
				2012	46.5000	0.0000	0.0000	276,573,740.0	0.00	0.0000
				2016	1.6500	0.0030	0.0000	nan	nan	nan
0001445831	Newpoint Financial Corp	Newpoin	nan	2016	nan	nan	nan	69,322,426.0	nan	nan
				2021	nan	nan	nan	19,153,923.0	nan	nan
				2022	nan	nan	nan	19,153,923.0	nan	nan
0001451448	Esports Entertainment Group INC	Esports	GMBL	2015	nan	nan	nan	68,812,168.0	nan	nan
				2016	nan	nan	nan	70,922,194.0	nan	nan
				2017	nan	nan	nan	82,631,425.0	nan	nan
				2020	272400.0000	0.0000	0.0000	12,895,412.0	0.00	0.0000
				2021	162600.0000	0.0000	0.0000	22,390,453.0	0.00	0.0000
				2022	3520.0000	0.0000	0.0000	70,922,944.0	0.00	0.0000
0001515382	Clubcorp Club Operations Inc	Clubcor	nan	2011	nan	nan	nan	nan	nan	nan
0001532158	Rebel Group Inc	Rebel G	nan	2012	nan	nan	nan	11,500,000.0	nan	nan
				2013	nan	nan	nan	230,000,000.0	nan	nan
				2016	nan	nan	nan	23,000,118.0	nan	nan
				2017	nan	nan	nan	30,507,608.0	nan	nan
				2018	nan	nan	nan	48,009,941.0	nan	nan
0001553588	SFX Entertainment INC	SFX Ent	nan	2013	nan	nan	nan	nan	nan	nan
0001553588	SFX Entertainment INC	SFX Ent	nan	2014	nan	nan	nan	90,567,175.0	nan	nan
0001554225	Maryjane Group Inc	Maryjan	nan	2014	nan	nan	nan	nan	nan	nan
0001564902	United Parks Resorts Inc	United	PRKS	2013	25.8200	1.0000	25.8200	93,285,743.0	2,408,637,884.26	1.0680
				2014	15.9600	1.0000	15.9600	89,997,624.0	1,436,362,079.04	0.6673
				2015	18.8900	1.0000	18.8900	89,627,620.0	1,693,065,741.80	0.7915
				2016	19.1900	1.0000	19.1900	88,971,588.0	1,707,364,773.72	0.7950
				2017	13.5700	1.0000	13.5700	90,436,452.0	1,227,222,653.64	0.6317
				2018	22.7000	1.0000	22.7000	87,781,171.0	1,992,632,581.70	1.0051
				2019	32.3600	1.0000	32.3600	78,723,283.0	2,547,485,437.88	1.1605
				2020	30.8400	1.0000	30.8400	78,381,807.0	2,417,294,927.88	0.9229
				2021	65.4000	1.0000	65.4000	77,272,923.0	5,053,649,164.20	1.9234
				2022	52.8300	1.0000	52.8300	63,886,518.0	3,375,124,745.94	1.3263
0001570279	Double Down Holdings Inc	Double	nan	2014	nan	nan	nan	nan	nan	nan
				2015	nan	nan	nan	nan	nan	nan
				2019	nan	nan	nan	nan	nan	nan
0001572384	Phoenix Rising Companies	Phoenix	nan	2014	nan	nan	nan	38,437,000.0	nan	nan
				2015	nan	nan	nan	70,176,241.0	nan	nan
				2019	nan	nan	nan	5,209,881.0	nan	nan
				2020	nan	nan	nan	120,669,368.0	nan	nan
0001577095	Clubcorp Holdings Inc	Clubcor	nan	2015	nan	nan	nan	nan	nan	nan
0001577095	Clubcorp Holdings Inc	Clubcor	nan	2016	nan	nan	nan	nan	nan	nan
0001584693	Safespace Global Corp	Safespa	SSGC	2020	nan	nan	nan	39,759,585.0	nan	nan
				2021	0.1300	1.0000	0.1300	42,034,673.0	5,464,507.49	4.1277
				2022	0.0900	1.0000	0.0900	42,459,335.0	3,821,340.15	2.0793
				2023	0.0700	1.0000	0.0700	69,725,011.0	4,880,750.77	3.9461
				2024	0.1400	1.0000	0.1400	114,214,936.0	15,990,091.04	18.1247
				2025	0.2500	1.0000	0.2500	188,024,073.0	47,006,018.25	11.3310
0001587755	Intrawest Resorts Holdings Inc	Intrawe	nan	2013	nan	nan	nan	nan	nan	nan
				2014	nan	nan	nan	45,051,124.0	nan	nan
				2015	nan	nan	nan	nan	nan	nan
0001592411	DKG Capital Inc	DKG Cap	nan	2017	nan	nan	nan	14,893,714.0	nan	nan
0001592411	DKG Capital Inc	DKG Cap	nan	2018	nan	nan	nan	14,893,714.0	nan	nan
0001621672	Super League Enterprise Inc	Super L	SLE	2019	24192.0000	0.0000	0.0000	8,569,922.0	0.00	0.0000
				2020	28656.0000	0.0000	0.0000	15,483,010.0	0.00	0.0000
				2021	23472.0000	0.0000	0.0000	35,778,259.0	0.00	0.0000
				2022	3576.0000	0.0000	0.0000	37,570,973.0	0.00	0.0000
				2023	832.8000	0.0020	1.6700	4,234,998.0	7,072,446.66	0.3469
				2024	294.9600	0.0020	0.5900	12,952,601.0	7,642,034.59	0.6572
				2025	7.1700	0.0830	0.6000	10,075,954.0	6,045,572.40	0.4577
0001622996	ACRO Biomedical CO LTD	ACRO Bi	ACBM	2016	nan	nan	nan	15,720,000.0	nan	nan
				2018	3.7000	1.0000	3.7000	47,760,000.0	176,712,000.00	205.0613
				2019	3.8300	1.0000	3.8300	47,760,000.0	182,920,800.00	288.7669
				2020	2.9500	1.0000	2.9500	47,760,000.0	140,892,000.00	215.0632
				2021	4.5200	1.0000	4.5200	60,042,000.0	271,389,840.00	617.7488
				2024	0.0000	1.0000	0.0000	nan	nan	nan
0001636519	Madison Square Garden Sports Corp	Madison	MSGS	2015	109.7500	1.4020	153.8700	20,446,042.0	3,146,032,482.54	2.0464
				2016	118.8000	1.4020	166.5600	19,432,739.0	3,236,717,007.84	1.4380
				2017	144.7600	1.4020	202.9500	19,030,926.0	3,862,326,431.70	1.5685
				2018	175.6300	1.4020	246.2300	19,222,045.0	4,733,044,140.35	1.9552
				2019	200.4600	1.4020	281.0400	19,353,383.0	5,439,074,758.32	2.2564
				2020	170.0600	1.0000	170.0600	19,582,001.0	3,330,115,090.06	2.4935
				2021	165.5700	1.0000	165.5700	19,688,624.0	3,259,845,475.68	2.3105
				2022	178.3400	1.0000	178.3400	19,802,683.0	3,531,610,486.22	2.5690
				2023	179.0600	1.0000	179.0600	19,404,363.0	3,474,545,238.78	2.3419
				2024	224.5700	1.0000	224.5700	19,464,513.0	4,371,145,684.41	2.9546
0001637207	Planet Fitness Inc	Planet	PLNT	2015	13.7400	1.0000	13.7400	36,597,985.0	502,856,313.90	0.7187
				2016	20.0500	1.0000	20.0500	50,049,305.0	1,003,488,565.25	0.9048
				2017	34.6300	1.0000	34.6300	85,783,274.0	2,970,674,778.62	2.5589
				2018	52.9000	1.0000	52.9000	88,169,242.0	4,664,152,901.80	3.0190
				2019	74.1800	1.0000	74.1800	81,792,537.0	6,067,370,394.66	2.9296
				2020	76.7200	1.0000	76.7200	81,815,125.0	6,276,856,390.00	2.8498
				2021	90.7200	1.0000	90.7200	83,344,564.0	7,561,018,846.08	3.2348
				2022	77.7800	1.0000	77.7800	83,415,699.0	6,488,073,068.22	2.1918
				2023	72.8100	1.0000	72.8100	85,438,502.0	6,220,777,330.62	2.0535
				2024	99.7200	1.0000	99.7200	84,180,623.0	8,394,491,725.56	2.6419
				2025	109.9700	1.0000	109.9700	82,983,165.0	9,125,658,655.05	2.7282
0001674227	Scworx Corp	Scworx	WORX	2016	15240.3800	0.0000	0.0000	nan	nan	nan
				2017	5405.7400	0.0000	0.0000	12,662,974.0	0.00	0.0000
				2018	754.5400	0.0000	0.0000	17,494,852.0	0.00	0.0000
				2019	653.6200	0.0040	2.6100	7,099,471.0	18,529,619.31	2.8425
				2020	344.2500	0.0040	1.3800	9,861,731.0	13,609,188.78	1.7499
				2021	290.2500	0.0040	1.1600	11,240,805.0	13,039,333.80	2.2043
				2022	92.2500	0.0040	0.3700	13,010,409.0	4,813,851.33	0.8194
				2023	26.4000	0.0670	1.7700	1,211,035.0	2,143,531.95	0.4923
				2024	24.3000	0.0670	1.6300	nan	nan	nan
				2025	3.0500	0.0670	0.2000	nan	nan	nan
0001698991	Accel Entertainment Inc	Accel E	ACEL	2019	12.4200	1.0000	12.4200	41,752,733.0	518,568,943.86	1.1119
				2020	10.4100	1.0000	10.4100	93,280,747.0	971,052,576.27	1.9566
				2021	13.0200	1.0000	13.0200	94,067,179.0	1,224,754,670.58	2.2814
				2022	7.5800	1.0000	7.5800	87,467,078.0	663,000,451.24	0.8572
				2023	10.2700	1.0000	10.2700	84,803,284.0	870,929,726.68	1.0703
				2024	10.7000	1.0000	10.7000	82,343,457.0	881,074,989.90	0.9586
				2025	11.4400	1.0000	11.4400	83,207,946.0	951,898,902.24	0.9853
0001703073	Vivic CORP	Vivic C	VIVC	2018	nan	nan	nan	5,340,000.0	nan	nan
				2020	nan	nan	nan	nan	nan	nan
				2022	nan	nan	nan	25,546,810.0	nan	nan
				2023	nan	nan	nan	26,657,921.0	nan	nan
				2024	3.5100	1.0000	3.5100	27,410,921.0	96,212,332.71	26.9926
0001708176	Hall of Fame Resort Entertainment Co	Hall of	nan	2020	nan	nan	nan	32,741,778.0	nan	nan
				2021	nan	nan	nan	95,444,809.0	nan	nan
				2022	nan	nan	nan	121,305,086.0	nan	nan
				2023	nan	nan	nan	6,435,197.0	nan	nan
0001708341	Allied Gaming Entertainment Inc	Allied	AGAE	2019	2.6300	1.0000	2.6300	23,176,146.0	60,953,263.98	1.2398
				2021	1.8300	1.0000	1.8300	39,141,907.0	71,629,689.81	1.2682
				2023	1.3700	1.0000	1.3700	36,842,663.0	50,474,448.31	0.7728
				2024	0.7400	1.0000	0.7400	nan	nan	nan
0001714562	Gamesquare Holdings Inc	Gamesqu	GAME	2023	nan	nan	nan	nan	nan	nan
0001714562	Gamesquare Holdings Inc	Gamesqu	GAME	2024	nan	nan	nan	32,635,995.0	nan	nan
0001744489	Walt Disney Co	Walt Di	DIS	2020	169.6400	1.0000	169.6400	1,810,485,037.0	307,130,681,676.68	2.6921
				2021	149.6900	1.0000	149.6900	1,817,655,948.0	272,084,918,856.12	2.3187
				2022	84.9000	1.0000	84.9000	1,823,591,988.0	154,822,959,781.20	1.3307
				2023	89.3400	1.0000	89.3400	1,830,315,921.0	163,520,424,382.14	1.3815
				2024	110.2600	1.0000	110.2600	1,810,939,306.0	199,674,167,879.56	1.7301
				2025	113.3900	1.0000	113.3900	1,785,288,846.0	202,433,902,247.94	1.7476
0001758488	Onespaworld Holdings Ltd	Onespaw	OSW	2020	9.1600	1.0000	9.1600	nan	nan	nan
0001758488	Onespaworld Holdings Ltd	Onespaw	OSW	2022	9.3700	1.0000	9.3700	nan	nan	nan
0001766363	Endeavor Group Holdings Inc	Endeavo	nan	2021	nan	nan	nan	264,109,869.0	nan	nan
0001766363	Endeavor Group Holdings Inc	Endeavo	nan	2022	nan	nan	nan	289,423,865.0	nan	nan
0001772757	Draftkings Holdings Inc	Draftki	nan	2020	nan	nan	nan	391,713,826.0	nan	nan
0001772757	Draftkings Holdings Inc	Draftki	nan	2021	nan	nan	nan	406,453,020.0	nan	nan
0001793659	Rush Street Interactive Inc	Rush St	RSI	2020	21.6000	1.0000	21.6000	23,000,000.0	496,800,000.00	1.1237
				2021	16.6200	1.0000	16.6200	59,255,080.0	984,819,429.60	3.8650
				2022	3.1900	1.0000	3.1900	64,130,715.0	204,576,980.85	0.8013
				2023	4.3800	1.0000	4.3800	71,615,525.0	313,675,999.50	1.3334
				2024	13.6400	1.0000	13.6400	88,607,034.0	1,208,599,943.76	4.3133
				2025	19.4900	1.0000	19.4900	97,911,941.0	1,908,303,730.09	3.7666
0001795250	Sphere Entertainment Co	Sphere	SPHR	2020	40.7600	2.1650	88.2500	19,613,212.0	1,730,865,959.00	0.7584
				2021	32.0300	2.1650	69.3400	27,324,977.0	1,894,713,905.18	0.4587
				2022	19.7900	2.1650	42.8500	27,683,119.0	1,186,221,649.15	0.2671
				2023	34.1100	1.0000	34.1100	28,243,621.0	963,389,912.31	0.2617
				2025	93.6700	1.0000	93.6700	28,447,507.0	2,664,677,980.69	0.8615
0001802156	Xponential Fitness Inc	Xponent	XPOF	2021	20.2300	1.0000	20.2300	23,898,042.0	483,457,389.66	1.2645
0001802156	Xponential Fitness Inc	Xponent	XPOF	2022	22.3600	1.0000	22.3600	27,566,312.0	616,382,736.32	1.4249
0001803977	Limitless X Holdings Inc	Limitle	LIMX	2020	6.0000	0.0330	0.2000	10,753,504.0	2,150,700.80	16.1386
				2021	36.0000	0.0330	1.1900	10,753,504.0	12,796,669.76	84.5282
				2022	7.4600	1.0000	7.4600	117,893,460.0	879,485,211.60	57.2030
0001816554	Eventiko INC	Eventik	EVTK	2021	1.0000	1.0000	1.0000	4,192,500.0	4,192,500.00	285.8653
				2022	1.6000	1.0000	1.6000	4,192,500.0	6,708,000.00	1086.5798
				2023	2.2500	1.0000	2.2500	4,192,500.0	9,433,125.00	366.0151
0001824403	Reservoir Media Inc	Reservo	RSVR	2022	6.0200	1.0000	6.0200	64,373,904.0	387,530,902.08	0.7584
0001824403	Reservoir Media Inc	Reservo	RSVR	2023	7.0200	1.0000	7.0200	64,810,835.0	454,972,061.70	0.7849
0001829966	EBET Inc	EBET In	nan	2021	nan	nan	nan	14,171,739.0	nan	nan
				2022	nan	nan	nan	16,447,163.0	nan	nan
				2023	nan	nan	nan	300,183,243.0	nan	nan
0001840572	Lucky Strike Entertainment Corp	Lucky S	LUCK	2022	12.3900	1.0000	12.3900	109,787,558.0	1,360,267,843.62	0.7735
				2023	11.9400	1.0000	11.9400	92,768,345.0	1,107,654,039.30	0.4115
				2024	10.0200	1.0000	10.0200	88,394,235.0	885,710,234.70	0.2821
0001869198	Life Time Group Holdings Inc	Life Ti	LTH	2021	17.4400	1.0000	17.4400	193,059,950.0	3,366,965,528.00	0.6463
				2022	12.0700	1.0000	12.0700	194,188,729.0	2,343,857,959.03	0.4211
				2023	15.0900	1.0000	15.0900	196,408,901.0	2,963,810,316.09	0.5017
				2024	22.1500	1.0000	22.1500	206,972,629.0	4,584,443,732.35	0.7840
				2025	26.7300	1.0000	26.7300	220,512,238.0	5,894,292,121.74	0.9146
0001883685	Draftkings Inc	Draftki	DKNG	2022	11.5700	1.0000	11.5700	448,848,235.0	5,193,174,078.95	1.5363
				2023	35.4500	1.0000	35.4500	466,241,933.0	16,528,276,524.85	4.6893
				2024	38.5100	1.0000	38.5100	487,627,739.0	18,778,544,228.89	4.9706
				2025	34.5000	1.0000	34.5000	497,772,508.0	17,173,151,526.00	4.0742
0001886362	Mobile Global Esports Inc	Mobile	MGAM	2023	nan	nan	nan	20,421,593.0	nan	nan
				2024	nan	nan	nan	nan	nan	nan
				2025	nan	nan	nan	nan	nan	nan
0001937987	Falcon s Beyond Global Inc	Falcon	FBYD	2023	nan	nan	nan	8,582,647.0	nan	nan
0001948884	Gamer Pakistan Inc	Gamer P	nan	2023	nan	nan	nan	25,579,319.0	nan	nan
0001952073	Madison Square Garden Entertainment Corp	Madison	MSGE	2022	nan	nan	nan	nan	nan	nan
				2023	31.6200	1.0000	31.6200	41,103,124.0	1,299,680,780.88	0.9050
				2024	33.3300	1.0000	33.3300	41,605,791.0	1,386,721,014.03	0.8864
0001958140	Atlanta Braves Holdings Inc	Atlanta	BATRA	2023	nan	nan	nan	10,318,202.0	nan	nan
0001973266	TKO Group Holdings Inc	TKO Gro	TKO	2023	nan	nan	nan	83,372,699.0	nan	nan

QA: us_recreation 2010-2025

Table of Contents

Ranks across the years

PDF reports

2010

Logs

Diagrams

Calculation Linkbase Overview

Absolute xval/yval quantiles

Effect quantiles (final effects with respect to final var and normalized if applicable)

2011

Logs

Diagrams

Calculation Linkbase Overview

Absolute xval/yval quantiles

Effect quantiles (final effects with respect to final var and normalized if applicable)

2012

Logs

Diagrams

Calculation Linkbase Overview

Absolute xval/yval quantiles

Effect quantiles (final effects with respect to final var and normalized if applicable)

2013

Logs

Diagrams

Calculation Linkbase Overview

Absolute xval/yval quantiles

Effect quantiles (final effects with respect to final var and normalized if applicable)

2014

Logs

Diagrams

Calculation Linkbase Overview

Absolute xval/yval quantiles

Effect quantiles (final effects with respect to final var and normalized if applicable)

2015

Logs

Diagrams

Calculation Linkbase Overview

Absolute xval/yval quantiles

Effect quantiles (final effects with respect to final var and normalized if applicable)

2016

Logs

Diagrams

Calculation Linkbase Overview

Absolute xval/yval quantiles

Effect quantiles (final effects with respect to final var and normalized if applicable)

2017

Logs

Diagrams

Calculation Linkbase Overview

Absolute xval/yval quantiles

Effect quantiles (final effects with respect to final var and normalized if applicable)

2018

Logs

Diagrams

Calculation Linkbase Overview

Absolute xval/yval quantiles

Effect quantiles (final effects with respect to final var and normalized if applicable)

2019

Logs

Diagrams

Calculation Linkbase Overview

Absolute xval/yval quantiles

Effect quantiles (final effects with respect to final var and normalized if applicable)

2020

Logs

Diagrams

Calculation Linkbase Overview

Absolute xval/yval quantiles

Effect quantiles (final effects with respect to final var and normalized if applicable)

2021

Logs

Diagrams

Calculation Linkbase Overview

Absolute xval/yval quantiles

Effect quantiles (final effects with respect to final var and normalized if applicable)

2022

Logs

Diagrams

Calculation Linkbase Overview