Ranks across the years
name | name_short | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
0001090396 | Table TRAC INC | Table T | NaN | 11 | 10 | 9 | 7 | 17 | 14 | 10 | 23 | 7 | 1 | 2 | 2 | 1 | NaN | 31.855447 | 90.651255 | 149.615890 | 109.909220 | 23.774171 | 76.419932 | 118.072100 | -665.096790 | 150.235340 | 256.916410 | 300.038440 | 290.795250 | 309.740170 | NaN | -1 | -1 | -2 | 10 | -3 | -4 | 13 | -16 | -6 | 1 | 0 | -1 |
0000811532 | Cedar FAIR L P | Cedar F | NaN | 1 | 2 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 25 | 5 | 1 | 2 | NaN | 243.090810 | 271.987740 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -206.344260 | 148.637440 | 423.552740 | 275.275390 | NaN | 1 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -20 | -4 | 1 |
0001795250 | Sphere Entertainment Co | Sphere | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 6 | 15 | 8 | 3 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 163.707240 | 55.790381 | 114.523500 | 260.629500 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 9 | -7 | -5 |
0001744489 | Walt Disney Co | Walt Di | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 4 | 4 | 3 | 4 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 175.505380 | 205.315890 | 216.367680 | 202.570810 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 0 | -1 | 1 |
0001071255 | Golden Entertainment INC | Golden | NaN | 9 | NaN | 2 | 16 | 9 | 12 | 17 | 14 | 13 | 15 | 9 | 13 | 5 | NaN | 96.450725 | NaN | 327.097260 | 13.100687 | 144.968260 | 112.130570 | 35.039549 | 24.405438 | 10.402540 | -33.632394 | 85.658588 | 65.927285 | 170.110380 | NaN | NaN | NaN | 14 | -7 | 3 | 5 | -3 | -1 | 2 | -6 | 4 | -8 |
0001708341 | Allied Gaming Entertainment Inc | Allied | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 17 | NaN | 1 | NaN | 6 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -61.173653 | NaN | 800.124380 | NaN | 157.510880 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0001297937 | Parks America INC | Parks A | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 7 | 6 | 2 | 3 | 3 | 4 | 7 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 220.088020 | 264.038920 | 271.437770 | 214.834010 | 241.987380 | 174.440270 | 132.310930 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -1 | -4 | 1 | 0 | 1 | 3 |
0001335258 | Live Nation Entertainment Inc | Live Na | NaN | NaN | NaN | 13 | 10 | 11 | 11 | 13 | 10 | 9 | 12 | 14 | 9 | 8 | NaN | NaN | NaN | 105.993950 | 106.775130 | 116.411810 | 112.466560 | 96.538339 | 101.222370 | 121.334730 | -5.568033 | 60.573912 | 99.132800 | 104.654570 | NaN | NaN | NaN | -3 | 1 | 0 | 2 | -3 | -1 | 3 | 2 | -5 | -1 |
0000015847 | Butler National CORP | Butler | NaN | NaN | 7 | 15 | 9 | 10 | 9 | 8 | 9 | 4 | 7 | 10 | 6 | 9 | NaN | NaN | 132.519210 | 91.691080 | 107.634590 | 127.379240 | 126.912910 | 168.373730 | 164.066570 | 230.782600 | 85.929626 | 80.876950 | 143.883370 | 91.998122 | NaN | NaN | 8 | -6 | 1 | -1 | -1 | 1 | -5 | 3 | 3 | -4 | 3 |
0001824403 | Reservoir Media Inc | Reservo | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 10 | 10 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 97.035887 | 76.266751 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 0 |
0001698991 | Accel Entertainment Inc | Accel E | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 12 | 11 | 11 | 11 | 11 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 16.953321 | 19.527773 | 68.143629 | 87.378084 | 57.501673 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -1 | 0 | 0 | 0 |
0000812011 | VAIL Resorts INC | VAIL Re | NaN | 3 | NaN | NaN | NaN | 2 | 3 | 3 | 5 | 3 | 8 | 13 | 12 | 12 | NaN | 220.119500 | NaN | NaN | NaN | 224.802820 | 222.307820 | 246.710770 | 264.874010 | 239.138430 | 52.305181 | 64.496774 | 75.628229 | 56.599600 | NaN | NaN | NaN | NaN | NaN | 1 | 0 | 2 | -2 | 5 | 5 | -1 | 0 |
0001869198 | Life Time Group Holdings Inc | Life Ti | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 22 | 17 | 13 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -6.199241 | 48.130637 | 55.734476 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -5 | -4 |
0001793659 | Rush Street Interactive Inc | Rush St | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 20 | 8 | 21 | 14 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -76.111011 | 113.808620 | 15.014715 | 53.659908 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -12 | 13 | -7 |
0001318568 | Everi Holdings Inc | Everi H | NaN | 10 | 11 | 14 | 14 | 23 | 22 | 21 | 17 | 14 | 14 | 12 | 16 | 15 | NaN | 55.801780 | 85.499786 | 97.503302 | 22.157930 | -24.867061 | -98.686006 | -27.327131 | -5.267372 | 10.034141 | -29.378879 | 65.496253 | 49.104614 | 36.221801 | NaN | 1 | 3 | 0 | 9 | -1 | -1 | -4 | -3 | 0 | -2 | 4 | -1 |
0001319161 | Warner Music Group Corp | Warner | NaN | NaN | 12 | NaN | 17 | 22 | 18 | 18 | 15 | NaN | 16 | 17 | 20 | 16 | NaN | NaN | 13.393675 | NaN | -23.262719 | -8.485634 | 2.547872 | 23.843278 | 20.603924 | NaN | -37.697007 | 24.168058 | 29.934401 | 34.901561 | NaN | NaN | NaN | NaN | 5 | -4 | 0 | -3 | NaN | NaN | 1 | 3 | -4 |
0001840572 | Lucky Strike Entertainment Corp | Lucky S | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 23 | 17 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 7.567637 | 31.086955 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -6 |
0001952073 | Madison Square Garden Entertainment Corp | Madison | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 29 | 18 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -45.736957 | 21.152704 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -11 |
0001637207 | Planet Fitness Inc | Planet | NaN | NaN | NaN | NaN | NaN | 18 | 19 | 19 | 16 | 15 | 17 | 26 | 22 | 19 | NaN | NaN | NaN | NaN | NaN | 12.756932 | -14.729606 | 0.100521 | -1.953816 | -14.252673 | -44.599851 | -25.727242 | 8.165247 | 18.729916 | NaN | NaN | NaN | NaN | NaN | 1 | 0 | -3 | -1 | 2 | 9 | -4 | -3 |
0000701374 | Six Flags Entertainment Corp OLD | Six Fla | NaN | 4 | 1 | 16 | 12 | 14 | 15 | 15 | 12 | 11 | 23 | NaN | 25 | 20 | NaN | 204.680510 | 358.842850 | 78.871346 | 49.946915 | 61.593764 | 42.462989 | 57.749602 | 50.006427 | 22.572060 | -100.930130 | NaN | 5.107549 | -9.401073 | NaN | -3 | 15 | -4 | 2 | 1 | 0 | -3 | -1 | 12 | NaN | NaN | -5 |
0001636519 | Madison Square Garden Sports Corp | Madison | NaN | NaN | NaN | NaN | NaN | 13 | 8 | 11 | 8 | 8 | 21 | 24 | 24 | 21 | NaN | NaN | NaN | NaN | NaN | 86.729264 | 127.393870 | 116.463910 | 166.263390 | 144.963650 | -91.840917 | -23.396172 | 6.047512 | -12.346368 | NaN | NaN | NaN | NaN | NaN | -5 | 3 | -3 | 0 | 13 | 3 | 0 | -3 |
0001708176 | Hall of Fame Resort Entertainment Co | Hall of | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 18 | 29 | 26 | 22 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -61.505345 | -93.155616 | 1.568904 | -51.230253 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 11 | -3 | -4 |
0001703073 | Vivic CORP | Vivic C | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 22 | NaN | 29 | NaN | 33 | 23 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -597.825580 | NaN | -590.076770 | NaN | -168.918970 | -77.486240 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -10 |
0001883685 | Draftkings Inc | Draftki | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 32 | 24 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -161.149420 | -87.368926 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -8 |
0001816554 | Eventiko INC | Eventik | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 32 | 43 | 25 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -268.697800 | -1925.204200 | -291.509480 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 11 | -18 |
0001674227 | Scworx Corp | Scworx | NaN | NaN | NaN | NaN | NaN | NaN | 21 | 27 | 25 | 23 | 26 | 31 | 28 | 26 | NaN | NaN | NaN | NaN | NaN | NaN | -55.945135 | -907.806260 | -1114.363700 | -761.622800 | -399.530540 | -195.264760 | -15.286491 | -360.564070 | NaN | NaN | NaN | NaN | NaN | NaN | 6 | -2 | -2 | 3 | 5 | -3 | -2 |
0001389518 | Clubhouse Media Group Inc | Clubhou | NaN | 14 | 17 | 20 | 18 | 24 | 23 | NaN | NaN | NaN | NaN | 39 | 40 | 27 | NaN | -7.250852 | -52.880713 | -39.449403 | -28.410314 | -33.323003 | -217.802190 | NaN | NaN | NaN | NaN | -2083.284300 | -960.311980 | -488.483880 | NaN | 3 | 3 | -2 | 6 | -1 | NaN | NaN | NaN | NaN | NaN | 1 | -13 |
0001584693 | Healthcare Integrated Technologies Inc | Healthc | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 22 | 30 | 35 | 36 | 28 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -704.741410 | -724.134810 | -712.961100 | -523.615870 | -614.377390 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 8 | 5 | 1 | -8 |
0001621672 | Super League Enterprise Inc | Super L | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 26 | 36 | 18 | 44 | 29 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -1834.317300 | -976.002820 | 16.747194 | -2028.605700 | -709.792950 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 10 | -18 | 26 | -15 |
0000055234 | Kenilworth Systems CORP | Kenilwo | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 20 | 27 | 30 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -0.003630 | 0.164244 | -892.130020 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 7 | 3 |
0001106213 | Seafarer Exploration CORP | Seafare | NaN | NaN | NaN | NaN | 27 | NaN | NaN | NaN | NaN | 24 | 37 | NaN | 41 | 31 | NaN | NaN | NaN | NaN | -1552.245700 | NaN | NaN | NaN | NaN | -1046.950200 | -1465.095100 | NaN | -1417.524300 | -1078.792500 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 13 | NaN | NaN | -10 |
0001829966 | EBET Inc | EBET In | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 36 | 35 | 32 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -731.096540 | -430.507620 | -1231.441400 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -1 | -3 |
0001803977 | Limitless X Holdings Inc | Limitle | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 33 | 37 | 34 | 33 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -860.028640 | -805.724170 | -396.625870 | -1482.514500 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 4 | -3 | -1 |
0001001039 | TWDC Enterprises 18 Corp | TWDC En | 1 | 2 | 3 | 3 | 2 | 1 | 2 | 2 | 4 | NaN | NaN | NaN | NaN | NaN | 238.27444 | 238.100270 | 240.806920 | 283.094430 | 257.604630 | 254.578550 | 251.333030 | 253.728250 | 293.384500 | NaN | NaN | NaN | NaN | NaN | 1 | 1 | 0 | -1 | -1 | 1 | 0 | 2 | NaN | NaN | NaN | NaN | NaN |
0001076195 | LIFE TIME Fitness INC | LIFE TI | 2 | 7 | 8 | 11 | 11 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 115.07740 | 118.664780 | 127.048310 | 119.516320 | 94.266911 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 5 | 1 | 3 | 0 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0000277058 | Nevada GOLD Casinos INC | Nevada | NaN | 8 | 15 | 12 | 5 | 4 | 10 | 9 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 107.412420 | -16.955061 | 109.137200 | 125.897810 | 174.579720 | 125.034210 | 132.435950 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 7 | -3 | -7 | -1 | 6 | -1 | NaN | NaN | NaN | NaN | NaN | NaN |
0000796764 | Premier Exhibitions INC | Premier | NaN | 15 | 14 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -185.933650 | -6.253263 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -1 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0000894847 | Carlyle Gaming Entertainment Ltd | Carlyle | NaN | 16 | 18 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -230.770950 | -260.065280 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 2 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0000896400 | Everi Games Holding INC | Everi G | NaN | 6 | 5 | 5 | 3 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 144.196740 | 232.380740 | 254.219360 | 247.971280 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -1 | 0 | -2 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0000914577 | Trans World CORP | Trans W | NaN | 5 | 4 | 6 | 6 | 8 | 4 | 6 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 167.381790 | 235.863570 | 212.036580 | 124.932350 | 147.584290 | 190.147890 | 230.970130 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -1 | 2 | 0 | 2 | -4 | 2 | NaN | NaN | NaN | NaN | NaN | NaN |
0001017673 | Dover Motorsports LLC | Dover M | NaN | 12 | 9 | 10 | 8 | 5 | 7 | 5 | 7 | 5 | 2 | NaN | NaN | NaN | NaN | 7.998009 | 117.094220 | 120.760880 | 108.778390 | 168.276170 | 160.261480 | 235.256670 | 246.236630 | 215.213540 | 238.767550 | NaN | NaN | NaN | NaN | -3 | 1 | -2 | -3 | 2 | -2 | 2 | -2 | -3 | NaN | NaN | NaN |
0001114208 | Nightculture Inc | Nightcu | NaN | 17 | NaN | 1 | 23 | 26 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -400.635930 | NaN | 628.567990 | -376.247270 | -529.328180 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 22 | 3 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0001265848 | US VR Global com Inc | US VR G | NaN | 22 | 21 | 22 | 28 | 27 | 25 | 25 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -6880.552800 | -1118.668800 | -191.549060 | -5524.114600 | -804.537970 | -683.167830 | -726.283110 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -1 | 1 | 6 | -1 | -2 | 0 | NaN | NaN | NaN | NaN | NaN | NaN |
0001281774 | TOWN Sports International Holdings INC | TOWN Sp | NaN | 13 | 13 | 18 | 22 | 21 | 20 | 20 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 7.380375 | -2.126800 | 2.850768 | -110.283930 | -5.191318 | -23.736230 | -25.417104 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 0 | 5 | 4 | -1 | -1 | 0 | NaN | NaN | NaN | NaN | NaN | NaN |
0001322952 | TRUE BLUE Holdings INC | TRUE BL | NaN | 19 | NaN | 24 | NaN | 12 | 5 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -787.000190 | NaN | -438.230730 | NaN | 107.027970 | 183.050000 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -7 | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0001407704 | Lingerie Fighting Championships INC | Lingeri | NaN | 18 | 20 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -472.631190 | -929.764850 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 2 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0001444839 | Bravo Multinational Inc | Bravo M | NaN | 21 | 23 | NaN | NaN | NaN | 28 | NaN | 24 | NaN | NaN | 34 | 38 | NaN | NaN | -2290.382100 | -1517.737900 | NaN | NaN | NaN | -949.158430 | NaN | -946.256060 | NaN | NaN | -607.018120 | -565.474780 | NaN | NaN | 2 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 4 | NaN |
0001508332 | Trophy Hunting Unlimited Inc | Trophy | NaN | 20 | 19 | 25 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -1638.544200 | -755.508240 | -605.265870 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -1 | 6 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0000831489 | Scores Holding CO INC | Scores | NaN | NaN | 16 | 7 | 1 | 7 | 24 | 26 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -35.901027 | 185.283280 | 751.669610 | 155.461840 | -502.897650 | -822.209600 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -9 | -6 | 6 | 17 | 2 | NaN | NaN | NaN | NaN | NaN | NaN |
0001418372 | Salamander Innisbrook LLC | Salaman | NaN | NaN | 6 | 8 | 4 | 6 | 6 | 14 | NaN | NaN | 10 | 6 | 7 | NaN | NaN | NaN | 154.930130 | 164.242040 | 137.530560 | 158.975340 | 167.784890 | 75.179069 | NaN | NaN | 25.754988 | 128.055480 | 137.065590 | NaN | NaN | NaN | 2 | -4 | 2 | 0 | 8 | NaN | NaN | NaN | -4 | 1 | NaN |
0001532158 | Rebel Group Inc | Rebel G | NaN | NaN | 22 | 23 | NaN | NaN | 27 | 12 | 27 | 27 | NaN | NaN | NaN | NaN | NaN | NaN | -1353.899300 | -353.097360 | NaN | NaN | -940.817990 | 116.055430 | -3895.880100 | -2686.950600 | NaN | NaN | NaN | NaN | NaN | NaN | 1 | NaN | NaN | NaN | -15 | 15 | 0 | NaN | NaN | NaN | NaN |
0000013573 | BOWL America INC | BOWL Am | NaN | NaN | NaN | 4 | NaN | NaN | 1 | 4 | 3 | 1 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 265.446300 | NaN | NaN | 252.326680 | 239.734790 | 293.905200 | 282.505910 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 3 | -1 | -2 | NaN | NaN | NaN | NaN |
0001308569 | Major League Football INC | Major L | NaN | NaN | NaN | 27 | NaN | 29 | NaN | 29 | 19 | 20 | 28 | 33 | NaN | NaN | NaN | NaN | NaN | -877.883170 | NaN | -2456.023400 | NaN | -1496.297900 | -365.123120 | -429.211740 | -565.516790 | -282.190410 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -10 | 1 | 8 | 5 | NaN | NaN |
0001326917 | Sputnik Enterprises Inc | Sputnik | NaN | NaN | NaN | 28 | 25 | NaN | 29 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -1435.238700 | -1098.506000 | NaN | -991.485230 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -3 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0001445831 | Newpoint Financial Corp | Newpoin | NaN | NaN | NaN | 26 | NaN | NaN | 31 | NaN | 21 | 21 | NaN | 21 | 37 | NaN | NaN | NaN | NaN | -831.333170 | NaN | NaN | -1536.335000 | NaN | -497.954180 | -474.071020 | NaN | -1.138643 | -529.236880 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 0 | NaN | NaN | 16 | NaN |
0001553588 | SFX Entertainment INC | SFX Ent | NaN | NaN | NaN | 19 | 20 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -36.134164 | -81.773186 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 1 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0001564902 | United Parks Resorts Inc | United | NaN | NaN | NaN | 17 | 13 | 15 | 16 | 22 | 13 | 10 | 19 | 16 | 18 | NaN | NaN | NaN | NaN | 48.721248 | 46.471046 | 42.064115 | 24.325865 | -32.736649 | 31.025735 | 32.505572 | -66.628564 | 48.922376 | 37.261149 | NaN | NaN | NaN | NaN | -4 | 2 | 1 | 6 | -9 | -3 | 9 | -3 | 2 | NaN |
0001587755 | Intrawest Resorts Holdings Inc | Intrawe | NaN | NaN | NaN | 21 | 19 | 20 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -175.028780 | -62.230632 | 5.074071 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -2 | 1 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0000013156 | Galaxy Gaming Inc | Galaxy | NaN | NaN | NaN | NaN | 15 | 16 | 13 | 16 | 11 | 16 | 22 | 25 | 30 | NaN | NaN | NaN | NaN | NaN | 20.529950 | 32.804490 | 90.213479 | 42.320787 | 90.773227 | -53.236628 | -100.032190 | -24.737565 | -63.174789 | NaN | NaN | NaN | NaN | NaN | 1 | -3 | 3 | -5 | 5 | 6 | 3 | 5 | NaN |
0001551906 | WEST Coast Ventures Group CORP | WEST Co | NaN | NaN | NaN | NaN | 26 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -1216.756200 | 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 | 21 | 25 | 26 | 24 | 20 | 19 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -83.402263 | -174.900330 | -886.898080 | -708.101090 | -411.681820 | -278.774500 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 4 | 1 | -2 | -4 | -1 | NaN | NaN | NaN | NaN |
0001572384 | Phoenix Rising Companies | Phoenix | NaN | NaN | NaN | NaN | 24 | 3 | NaN | NaN | NaN | 6 | 35 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -600.061860 | 216.787490 | NaN | NaN | NaN | 211.957560 | -937.645590 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -21 | NaN | NaN | NaN | NaN | 29 | NaN | NaN | NaN |
0001451448 | Esports Entertainment Group INC | Esports | NaN | NaN | NaN | NaN | NaN | 28 | 30 | 23 | NaN | NaN | 27 | 28 | 39 | NaN | NaN | NaN | NaN | NaN | NaN | -1408.328100 | -1385.642700 | -657.090640 | NaN | NaN | -524.924860 | -53.862641 | -852.415770 | NaN | NaN | NaN | NaN | NaN | NaN | 2 | -7 | NaN | NaN | NaN | 1 | 11 | NaN |
0001577095 | Clubcorp Holdings Inc | Clubcor | NaN | NaN | NaN | NaN | NaN | 19 | 17 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 7.890630 | 10.519011 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -2 | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0001622996 | ACRO Biomedical CO LTD | ACRO Bi | NaN | NaN | NaN | NaN | NaN | NaN | 32 | NaN | 2 | 18 | 9 | 40 | 45 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -2456.237300 | NaN | 436.760910 | -126.799530 | 41.138251 | -8890.873100 | -18364.019000 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 16 | -9 | 31 | 5 | NaN |
0001318482 | Kidoz INC | Kidoz I | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 28 | 26 | 25 | 5 | 7 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -1458.614600 | -2919.900000 | -1166.897400 | 175.404950 | 118.733110 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -2 | -1 | -20 | 2 | 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 | 592.210930 | 500.657030 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 0 | NaN | NaN | NaN | NaN | NaN |
0001286459 | ALL FOR ONE Media CORP | ALL FOR | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 18 | NaN | 31 | NaN | 31 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -225.145120 | NaN | -769.973530 | NaN | -133.287780 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0000725929 | B2Digital Inc | B2Digit | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 32 | 38 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -814.819700 | -810.531440 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 6 | NaN | NaN |
0001379043 | Xtreme Fighting Championships INC | Xtreme | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 34 | 23 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -888.920580 | -22.704882 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -11 | NaN | NaN |
0001758488 | Onespaworld Holdings Ltd | Onespaw | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 24 | NaN | 5 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -192.098800 | NaN | 144.727390 | 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 | 13 | 30 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -23.373404 | -185.316460 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 17 | NaN | NaN |
0001766363 | Endeavor Group Holdings Inc | Endeavo | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 19 | 15 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 8.265345 | 54.362483 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -4 | NaN |
0001802156 | Xponential Fitness Inc | Xponent | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 27 | 19 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -47.456035 | 33.028486 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -8 | NaN |
0001839360 | FaZe Holdings Inc | FaZe Ho | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 42 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | -1853.895300 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
0001856031 | Vivid Seats Inc | Vivid S | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 14 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | 62.686366 | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
PDF reports
All reports for 2023 are collected in a single PDF for easier review.2010
Logs
error | 2 × Negative Expenses, ignoring company. | pre-agg | |
error | 1 × Assets != LiabilitiesAndStockholdersEquity, ignoring company. | pre-agg | |
warning | 12 × The stock price does not exist | industry.us_generic | |
warning | 7 × The EntityCommonStockSharesOutstanding does not exist | industry.us_generic | |
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 | |
warning | 1 × Missing logo | subcommand.report | |
warning | 1 × Large missing amount for aggregate "Revenues" added to remainder. | industry.us_generic | |
warning | 1 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 1 × Ignoring company because Expenses is zero | pre-agg |
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 | 5,817,730,640 | 17,014,243,108 | 117,805,248,345 | 218,551,467,532 | 229,747,980,000 | 0001076195 | 0001001039 | 0001001039 |
8 | EconomicCapitalRatio | 1.15 | 1.21 | 1.77 | 2.32 | 2.38 | 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 | -0.0604 | -0.0569 | -0.0248 | 0.00721 | 0.0108 | 0001076195 | 0001001039 | 0001001039 |
1 | PropertyPlantAndEquipment | -0.0383 | -0.0170 | 0.175 | 0.366 | 0.387 | 0001001039 | 0001076195 | 0001076195 |
2 | LeaseAsset | 0 | 0 | 0 | 0 | 0 | 0001001039 | 0001076195 | 0001001039 |
3 | AssetsNonCurrent | -0.0171 | -0.0161 | -0.00712 | 0.00183 | 0.00282 | 0001076195 | 0001001039 | 0001001039 |
4 | IntangibleAssets | -0.173 | -0.162 | -0.0671 | 0.0280 | 0.0386 | 0001076195 | 0001001039 | 0001001039 |
5 | remainder_Assets | -0.0348 | -0.0327 | -0.0144 | 0.00389 | 0.00593 | 0001076195 | 0001001039 | 0001001039 |
6 | LiabilitiesCurrent | -0.183 | -0.169 | -0.0411 | 0.0867 | 0.101 | 0001001039 | 0001076195 | 0001076195 |
7 | LiabilitiesNonCurrent | -0.496 | -0.439 | 0.0758 | 0.590 | 0.648 | 0001076195 | 0001001039 | 0001001039 |
8 | remainder_Liabilities | -0.0967 | -0.0841 | 0.0294 | 0.143 | 0.155 | 0001076195 | 0001001039 | 0001001039 |
9 | SellingGeneralAndAdministrativeExpense | -0.0541 | -0.0479 | 0.00754 | 0.0630 | 0.0691 | 0001076195 | 0001001039 | 0001001039 |
10 | GeneralAndAdministrativeExpense | -0.0959 | -0.0850 | 0.0134 | 0.112 | 0.123 | 0001076195 | 0001001039 | 0001001039 |
11 | CostOfGoodsAndServicesSold | 0 | 0 | 0 | 0 | 0 | 0001001039 | 0001076195 | 0001001039 |
12 | DepreciationAndAmortization | -0.184 | -0.163 | 0.0257 | 0.214 | 0.235 | 0001076195 | 0001001039 | 0001001039 |
13 | OperatingExpenses | -0.0470 | -0.0416 | 0.00655 | 0.0547 | 0.0600 | 0001076195 | 0001001039 | 0001001039 |
14 | remainder_Expenses | -0.650 | -0.592 | -0.0706 | 0.450 | 0.508 | 0001001039 | 0001076195 | 0001076195 |
15 | remainder_Revenues | -0.102 | -0.0902 | 0.0142 | 0.118 | 0.130 | 0001076195 | 0001001039 | 0001001039 |
16 | remainder_NetIncome | -0.0824 | -0.0730 | 0.0115 | 0.0960 | 0.105 | 0001076195 | 0001001039 | 0001001039 |
17 | remainder_ComprehensiveNetIncome | -0.0161 | -0.0146 | -0.00175 | 0.0111 | 0.0126 | 0001001039 | 0001076195 | 0001076195 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -0.00916 | -0.00863 | -0.00383 | 0.000962 | 0.00149 | 0001076195 | 0001001039 | 0001001039 |
1 | Liabilities | -0.484 | -0.428 | 0.0758 | 0.580 | 0.636 | 0001076195 | 0001001039 | 0001001039 |
2 | Expenses | -0.163 | -0.148 | -0.0177 | 0.113 | 0.127 | 0001001039 | 0001076195 | 0001076195 |
3 | Revenues | -0.102 | -0.0902 | 0.0142 | 0.118 | 0.130 | 0001076195 | 0001001039 | 0001001039 |
4 | StockholdersEquity | -0.312 | -0.277 | 0.0435 | 0.364 | 0.399 | 0001076195 | 0001001039 | 0001001039 |
5 | NetIncome | -0.0569 | -0.0504 | 0.00793 | 0.0663 | 0.0727 | 0001076195 | 0001001039 | 0001001039 |
6 | ComprehensiveNetIncome | -0.0443 | -0.0393 | 0.00618 | 0.0516 | 0.0567 | 0001076195 | 0001001039 | 0001001039 |
7 | BaseVar | nan | nan | nan | nan | nan | 0001001039 | 0001076195 | 0001001039 |
8 | EconomicCapitalRatio | -0.616 | -0.554 | 0.000123 | 0.554 | 0.616 | 0001076195 | 0001001039 | 0001001039 |
2011
Logs
error | 5 × Unusually strong effect | check_effects |
{'var_name': 'Assets', 'quantile_value': '-11.4', 'quantile': 0.05}
{'var_name': 'Expenses', 'quantile_value': '-10.2', 'quantile': 0.05} {'var_name': 'NetIncome', 'quantile_value': '-17.6', 'quantile': 0.05} {'var_name': 'ComprehensiveNetIncome', 'quantile_value': '-17.5', 'quantile': 0.05} {'var_name': 'EconomicCapitalRatio', 'quantile_value': '-17.5', 'quantile': 0.05} |
error | 4 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
error | 2 × Negative Expenses, ignoring company. | pre-agg | |
error | 1 × Assets != LiabilitiesAndStockholdersEquity, ignoring company. | pre-agg | |
warning | 16 × No stock price available | subcommand.plot | |
warning | 13 × The stock price does not exist | industry.us_generic | |
warning | 8 × The EntityCommonStockSharesOutstanding does not exist | industry.us_generic | |
warning | 8 × Missing logo | subcommand.report | |
warning | 3 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 2 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 1 × equityII differs from equityI | pre-agg | |
warning | 1 × Zero effects | check_effects |
{'var_name': 'LeaseAsset', 'zeros': '22 of 22'}
|
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -22.57790220207131}
|
warning | 1 × Similarly named company. Duplicate? | None | |
warning | 1 × NetIncome node detected by IncomeLoss name heuristic | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 1 × Large missing amount for aggregate "Revenues" added to remainder. | industry.us_generic | |
warning | 1 × Ignoring company because Expenses is zero | pre-agg |
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 | 492 | 5,095,262 | 306,333,750 | 13,757,000,000 | 0001318568 | 0000914577 | 0001001039 |
1 | PropertyPlantAndEquipment | 0 | 0 | 8,877,286 | 1,735,316,850 | 19,695,000,000 | 0000894847 | 0000796764 | 0001001039 |
2 | LeaseAsset | 0 | 0 | 0 | 0 | 0 | 0000277058 | 0001017673 | 0000277058 |
3 | AssetsNonCurrent | 0 | 0 | 0 | 0 | 2,435,000,000 | 0000277058 | 0001017673 | 0001001039 |
4 | IntangibleAssets | 0 | 0 | 4,559,577 | 989,614,000 | 29,266,000,000 | 0001017673 | 0000914577 | 0001001039 |
5 | remainder_Assets | 0 | 0 | 7,754,853 | 318,491,600 | 6,971,000,000 | 0001265848 | 0001389518 | 0001001039 |
6 | LiabilitiesCurrent | 0 | 4,337 | 7,265,903 | 242,110,350 | 12,088,000,000 | 0001318568 | 0000796764 | 0001001039 |
7 | LiabilitiesNonCurrent | 0 | 0 | 0 | 992,750 | 686,298,000 | 0000277058 | 0001001039 | 0001076195 |
8 | remainder_Liabilities | -1,045,000 | 0 | 865,877 | 335,401,250 | 369,209,000 | 0000812011 | 0001090396 | 0001318568 |
9 | SellingGeneralAndAdministrativeExpense | 0 | 0 | 0 | 35,110,600 | 42,042,000 | 0000701374 | 0000796764 | 0000896400 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 0 | 25,469,750 | 54,736,000 | 0000277058 | 0000896400 | 0001076195 |
11 | CostOfGoodsAndServicesSold | 0 | 0 | 0 | 19,290,714 | 33,459,000 | 0000277058 | 0000894847 | 0000796764 |
12 | DepreciationAndAmortization | 0 | 0 | 33,373 | 96,477,650 | 117,957,000 | 0000811532 | 0000894847 | 0000812011 |
13 | OperatingExpenses | 0 | 0 | 0 | 67,819,250 | 397,874,000 | 0000796764 | 0000894847 | 0000701374 |
14 | remainder_Expenses | -271,000 | -217,713 | 16,954,848 | 1,003,864,300 | 36,295,000,000 | 0000796764 | 0000277058 | 0001001039 |
15 | remainder_Revenues | 0 | 0 | 31,412,987 | 1,160,117,300 | 40,893,000,000 | 0000894847 | 0000914577 | 0001001039 |
16 | remainder_NetIncome | -55,121,000 | -18,132,950 | 13,055 | 123,633,600 | 660,000,000 | 0000701374 | 0000796764 | 0001001039 |
17 | remainder_ComprehensiveNetIncome | -739,000,000 | -43,556,250 | 0 | 0 | 48,461 | 0001001039 | 0001090396 | 0001389518 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 465 | 19,675 | 49,748,486 | 2,619,496,950 | 72,124,000,000 | 0001508332 | 0000914577 | 0001001039 |
1 | Liabilities | 3,350 | 30,540 | 14,971,625 | 932,896,650 | 12,088,000,000 | 0001265848 | 0001071255 | 0001001039 |
2 | Expenses | 31,660 | 120,934 | 50,510,190 | 1,115,923,450 | 36,295,000,000 | 0001508332 | 0000796764 | 0001001039 |
3 | Revenues | 0 | 0 | 31,412,987 | 1,160,117,300 | 40,893,000,000 | 0000894847 | 0000914577 | 0001001039 |
4 | StockholdersEquity | -2,527,699 | -1,574,370 | 25,127,407 | 2,398,663,250 | 60,036,000,000 | 0001407704 | 0000277058 | 0001001039 |
5 | NetIncome | -13,836,000 | -12,499,800 | -133,690 | 91,594,050 | 5,258,000,000 | 0001071255 | 0001322952 | 0001001039 |
6 | ComprehensiveNetIncome | -32,575,000 | -13,778,100 | -162,568 | 91,594,050 | 4,519,000,000 | 0000701374 | 0001265848 | 0001001039 |
7 | BaseVar | 93,775 | 424,163 | 272,249,974 | 7,019,661,168 | 245,646,330,000 | 0001508332 | 0000796764 | 0001001039 |
8 | EconomicCapitalRatio | -68.8 | -22.6 | 0.200 | 2.37 | 2.43 | 0001265848 | 0001090396 | 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 | -3.71 | -2.23 | -0.0586 | 0.521 | 1.26 | 0001444839 | 0000277058 | 0001090396 |
1 | PropertyPlantAndEquipment | -44.3 | -7.98 | -0.258 | 1.01 | 1.94 | 0001265848 | 0001071255 | 0001017673 |
2 | LeaseAsset | 0 | 0 | 0 | 0 | 0 | 0000277058 | 0001017673 | 0000277058 |
3 | AssetsNonCurrent | -0.681 | -0.0687 | -0.00261 | -0.000178 | 0.00508 | 0001265848 | 0000277058 | 0001001039 |
4 | IntangibleAssets | -29.6 | -4.21 | -0.0518 | 0.278 | 0.330 | 0001265848 | 0001322952 | 0000277058 |
5 | remainder_Assets | -39.5 | -3.43 | -0.0879 | 1.05 | 1.22 | 0001265848 | 0000701374 | 0001389518 |
6 | LiabilitiesCurrent | -47.1 | -3.28 | 0.813 | 8.20 | 13.6 | 0001265848 | 0001407704 | 0001508332 |
7 | LiabilitiesNonCurrent | -6.22 | -1.08 | 0.0344 | 0.0707 | 0.0717 | 0001265848 | 0001090396 | 0000914577 |
8 | remainder_Liabilities | -28.4 | -3.51 | -0.0922 | 0.457 | 0.483 | 0001265848 | 0001389518 | 0000812011 |
9 | SellingGeneralAndAdministrativeExpense | -4.39 | -3.46 | 0.492 | 1.44 | 4.67 | 0001407704 | 0000701374 | 0001265848 |
10 | GeneralAndAdministrativeExpense | -5.76 | -2.93 | 0.646 | 1.21 | 4.09 | 0001322952 | 0000811532 | 0001265848 |
11 | CostOfGoodsAndServicesSold | -6.72 | -2.57 | 0.498 | 1.18 | 4.16 | 0000796764 | 0001071255 | 0001265848 |
12 | DepreciationAndAmortization | -0.751 | -0.606 | 0.0862 | 0.418 | 1.48 | 0000796764 | 0000701374 | 0001265848 |
13 | OperatingExpenses | -64.0 | -0.942 | 0.530 | 1.16 | 1.26 | 0001265848 | 0001090396 | 0000796764 |
14 | remainder_Expenses | -15.8 | -7.95 | -0.200 | 7.04 | 15.1 | 0001444839 | 0000896400 | 0001265848 |
15 | remainder_Revenues | -15.4 | -6.19 | 1.13 | 2.61 | 3.94 | 0001265848 | 0000701374 | 0000796764 |
16 | remainder_NetIncome | -4.25 | -1.30 | -0.632 | 1.91 | 4.77 | 0001265848 | 0000812011 | 0000896400 |
17 | remainder_ComprehensiveNetIncome | -0.564 | -0.324 | 0.0483 | 0.116 | 0.377 | 0001407704 | 0000811532 | 0001265848 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -55.8 | -11.4 | 0.0541 | 0.744 | 1.00 | 0001265848 | 0001001039 | 0001389518 |
1 | Liabilities | -50.9 | -6.02 | 0.632 | 5.82 | 7.02 | 0001265848 | 0000896400 | 0001508332 |
2 | Expenses | -34.6 | -10.2 | 0.883 | 1.33 | 1.44 | 0001265848 | 0000277058 | 0000914577 |
3 | Revenues | -15.4 | -6.19 | 1.13 | 2.61 | 3.94 | 0001265848 | 0000701374 | 0000796764 |
4 | StockholdersEquity | -2.93 | -2.31 | 0.423 | 1.77 | 1.88 | 0001508332 | 0001017673 | 0000701374 |
5 | NetIncome | -54.2 | -17.6 | 1.67 | 2.88 | 3.31 | 0001265848 | 0000701374 | 0000914577 |
6 | ComprehensiveNetIncome | -53.8 | -17.5 | 1.63 | 2.94 | 2.97 | 0001265848 | 0000701374 | 0000914577 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000277058 | 0001017673 | 0000277058 |
8 | EconomicCapitalRatio | -63.7 | -17.5 | 5.31 | 7.49 | 7.54 | 0001265848 | 0001090396 | 0000811532 |
2012
Logs
error | 3 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
error | 3 × No NetIncome node found, ignoring company. | input.sec.calculation_linkbase.edgar_model_mapping | |
error | 3 × Assets != LiabilitiesAndStockholdersEquity, ignoring company. | pre-agg | |
error | 2 × Unusually strong effect | check_effects |
{'var_name': 'remainder_Expenses', 'quantile_value': '-12.8', 'quantile': 0.05}
{'var_name': 'EconomicCapitalRatio', 'quantile_value': '-11.6', 'quantile': 0.05} |
error | 2 × Negative Expenses, ignoring company. | pre-agg | |
warning | 17 × No stock price available | subcommand.plot | |
warning | 16 × The stock price does not exist | industry.us_generic | |
warning | 14 × The EntityCommonStockSharesOutstanding does not exist | industry.us_generic | |
warning | 6 × Missing logo | subcommand.report | |
warning | 3 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 2 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 1 × equityII differs from equityI | pre-agg | |
warning | 1 × Zero effects | check_effects |
{'var_name': 'LeaseAsset', 'zeros': '23 of 23'}
|
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -13.30376222988588}
|
warning | 1 × Similarly named company. Duplicate? | None | |
warning | 1 × Large missing amount for aggregate "Revenues" added to remainder. | industry.us_generic | |
warning | 1 × Ignoring company because Expenses is zero | pre-agg |
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 | 1,190 | 4,778,512 | 921,447,400 | 13,709,000,000 | 0001318568 | 0001418372 | 0001001039 |
1 | PropertyPlantAndEquipment | 0 | 0 | 11,359,998 | 1,828,002,300 | 21,512,000,000 | 0000831489 | 0000796764 | 0001001039 |
2 | LeaseAsset | 0 | 0 | 0 | 0 | 0 | 0000015847 | 0001076195 | 0000015847 |
3 | AssetsNonCurrent | 0 | 0 | 0 | 0 | 2,723,000,000 | 0000015847 | 0001076195 | 0001001039 |
4 | IntangibleAssets | 0 | 0 | 5,404,618 | 3,591,781,300 | 30,125,000,000 | 0000831489 | 0001418372 | 0001001039 |
5 | remainder_Assets | 0 | 0 | 8,185,657 | 322,687,100 | 6,829,000,000 | 0000894847 | 0000015847 | 0001001039 |
6 | LiabilitiesCurrent | 0 | 200 | 6,541,131 | 1,463,586,300 | 12,813,000,000 | 0001318568 | 0001418372 | 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 | 0001265848 | 0001319161 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 3.47 | 23,513,213 | 55,715,000 | 0000015847 | 0001090396 | 0001076195 |
11 | CostOfGoodsAndServicesSold | 0 | 0 | 0 | 19,148,600 | 1,459,000,000 | 0000015847 | 0000896400 | 0001319161 |
12 | DepreciationAndAmortization | 0 | 0 | 211,127 | 126,106,700 | 193,000,000 | 0000831489 | 0000894847 | 0001319161 |
13 | OperatingExpenses | 0 | 0 | 0 | 447,430,600 | 528,504,000 | 0000796764 | 0001418372 | 0001318568 |
14 | remainder_Expenses | -6,594,000 | 0 | 3,396,062 | 695,223,500 | 36,971,000,000 | 0000015847 | 0001389518 | 0001001039 |
15 | remainder_Revenues | 0 | 0 | 36,044,597 | 2,614,694,700 | 42,278,000,000 | 0000894847 | 0000914577 | 0001001039 |
16 | remainder_NetIncome | -23,993,000 | -14,243,400 | 0 | 58,553,200 | 866,000,000 | 0001076195 | 0001532158 | 0001001039 |
17 | remainder_ComprehensiveNetIncome | -1,127,000,000 | -290,200 | 0 | 479,000 | 20,224,000 | 0001001039 | 0001076195 | 0000701374 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 526 | 8,179 | 49,173,031 | 5,055,839,100 | 74,898,000,000 | 0001508332 | 0000277058 | 0001001039 |
1 | Liabilities | 2,000 | 7,517 | 17,964,794 | 4,000,525,700 | 12,813,000,000 | 0001532158 | 0000015847 | 0001001039 |
2 | Expenses | 22,544 | 30,379 | 37,746,582 | 2,706,441,600 | 36,971,000,000 | 0001508332 | 0000796764 | 0001001039 |
3 | Revenues | 0 | 0 | 36,044,597 | 2,614,694,700 | 42,278,000,000 | 0000894847 | 0000914577 | 0001001039 |
4 | StockholdersEquity | -55,496,000 | -2,130,528 | 22,614,521 | 2,776,017,200 | 62,085,000,000 | 0001281774 | 0000015847 | 0001001039 |
5 | NetIncome | -109,000,000 | -7,737,726 | 24,706 | 363,155,500 | 6,173,000,000 | 0001319161 | 0001090396 | 0001001039 |
6 | ComprehensiveNetIncome | -109,000,000 | -7,716,826 | 24,706 | 381,357,100 | 5,046,000,000 | 0001319161 | 0001090396 | 0001001039 |
7 | BaseVar | 81,498 | 95,675 | 214,686,227 | 18,285,576,754 | 254,272,280,000 | 0001508332 | 0001418372 | 0001001039 |
8 | EconomicCapitalRatio | -15.2 | -13.3 | 0.136 | 2.69 | 3.59 | 0001444839 | 0001319161 | 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 | -4.53 | -2.88 | -0.0749 | 0.709 | 31.8 | 0001444839 | 0001389518 | 0001532158 |
1 | PropertyPlantAndEquipment | -8.06 | -6.05 | -0.299 | 0.933 | 1.31 | 0001265848 | 0001319161 | 0001017673 |
2 | LeaseAsset | 0 | 0 | 0 | 0 | 0 | 0000015847 | 0001076195 | 0000015847 |
3 | AssetsNonCurrent | -0.117 | -0.0559 | -0.00298 | 0.000891 | 0.00465 | 0001265848 | 0001318568 | 0001001039 |
4 | IntangibleAssets | -5.93 | -3.86 | -0.111 | 0.788 | 1.14 | 0001265848 | 0001017673 | 0001319161 |
5 | remainder_Assets | -5.54 | -2.08 | -0.0608 | 0.507 | 1.59 | 0001265848 | 0000015847 | 0001389518 |
6 | LiabilitiesCurrent | -5.23 | -2.64 | 0.578 | 1.04 | 21.4 | 0001265848 | 0001076195 | 0001508332 |
7 | LiabilitiesNonCurrent | -1.05 | -0.869 | 0.0473 | 0.0934 | 0.100 | 0001076195 | 0001017673 | 0000914577 |
8 | remainder_Liabilities | -4.09 | -3.13 | -0.00235 | 0.916 | 15.3 | 0001265848 | 0000894847 | 0001407704 |
9 | SellingGeneralAndAdministrativeExpense | -4.19 | -1.53 | 0.323 | 1.25 | 3.37 | 0001090396 | 0001508332 | 0001265848 |
10 | GeneralAndAdministrativeExpense | -9.53 | -4.30 | 0.676 | 1.86 | 3.74 | 0001532158 | 0001281774 | 0001265848 |
11 | CostOfGoodsAndServicesSold | -2.85 | -2.25 | 0.379 | 0.906 | 2.41 | 0000914577 | 0001001039 | 0001265848 |
12 | DepreciationAndAmortization | -0.396 | -0.391 | 0.0767 | 0.493 | 1.33 | 0000811532 | 0001389518 | 0001265848 |
13 | OperatingExpenses | -7.48 | -4.91 | 0.590 | 1.00 | 1.60 | 0000015847 | 0001407704 | 0001444839 |
14 | remainder_Expenses | -17.8 | -12.8 | -0.210 | 3.20 | 5.69 | 0001265848 | 0000896400 | 0000015847 |
15 | remainder_Revenues | -8.88 | -5.27 | 1.37 | 2.99 | 6.75 | 0001444839 | 0001001039 | 0001265848 |
16 | remainder_NetIncome | -7.21 | -0.369 | 0.0651 | 0.924 | 6.39 | 0001407704 | 0001418372 | 0001444839 |
17 | remainder_ComprehensiveNetIncome | -0.150 | -0.102 | -0.0191 | 0.0493 | 0.396 | 0001001039 | 0000831489 | 0001407704 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -10.4 | -9.12 | -0.177 | 0.406 | 1.08 | 0001265848 | 0001090396 | 0001389518 |
1 | Liabilities | -6.20 | -3.96 | 0.557 | 4.46 | 12.5 | 0001265848 | 0001318568 | 0001508332 |
2 | Expenses | -9.43 | -7.80 | 0.420 | 1.14 | 3.82 | 0001265848 | 0000015847 | 0001407704 |
3 | Revenues | -8.88 | -5.27 | 1.37 | 2.99 | 6.75 | 0001444839 | 0001001039 | 0001265848 |
4 | StockholdersEquity | -2.74 | -2.20 | 0.339 | 1.80 | 2.00 | 0001508332 | 0000277058 | 0000701374 |
5 | NetIncome | -13.2 | -9.78 | 1.60 | 2.58 | 3.12 | 0001532158 | 0001076195 | 0000015847 |
6 | ComprehensiveNetIncome | -13.3 | -9.77 | 1.59 | 2.56 | 3.09 | 0001532158 | 0001076195 | 0000015847 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000015847 | 0001076195 | 0000015847 |
8 | EconomicCapitalRatio | -13.4 | -11.6 | 1.87 | 4.42 | 5.32 | 0001444839 | 0001319161 | 0000701374 |
2013
Logs
error | 5 × Assets != LiabilitiesAndStockholdersEquity, ignoring company. | pre-agg | |
error | 2 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
error | 2 × Negative Expenses, ignoring company. | pre-agg | |
error | 1 × Unusually strong effect | check_effects |
{'var_name': 'LiabilitiesCurrent', 'quantile_value': '12.0', 'quantile': 0.95}
|
error | 1 × No NetIncome node found, ignoring company. | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 21 × No stock price available | subcommand.plot | |
warning | 20 × The stock price does not exist | industry.us_generic | |
warning | 16 × The EntityCommonStockSharesOutstanding does not exist | industry.us_generic | |
warning | 8 × Missing logo | subcommand.report | |
warning | 4 × Similarly named company. Duplicate? | None | |
warning | 3 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 2 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 2 × Ignoring company because Expenses is zero | pre-agg | |
warning | 1 × equityII differs from equityI | pre-agg | |
warning | 1 × Zero effects | check_effects |
{'var_name': 'LeaseAsset', 'zeros': '28 of 28'}
|
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -8.615906699279662}
|
warning | 1 × Large missing amount for aggregate "Revenues" added to remainder. | industry.us_generic | |
warning | 1 × Ignoring company because Liabilities is zero | pre-agg |
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 | 432 | 5,392,178 | 1,527,917,900 | 14,109,000,000 | 0001318568 | 0000013573 | 0001001039 |
1 | PropertyPlantAndEquipment | 0 | 0 | 17,087,310 | 1,988,325,050 | 22,380,000,000 | 0000831489 | 0001318568 | 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 | 2,061,125 | 1,740,631,900 | 34,694,000,000 | 0000013573 | 0000015847 | 0001001039 |
5 | remainder_Assets | 0 | 0 | 5,645,162 | 552,070,100 | 7,209,000,000 | 0001265848 | 0000277058 | 0001001039 |
6 | LiabilitiesCurrent | 0 | 1,050 | 4,978,632 | 1,554,529,600 | 11,704,000,000 | 0001318568 | 0000914577 | 0001001039 |
7 | LiabilitiesNonCurrent | 0 | 0 | 0 | 186,109,050 | 848,598,000 | 0000013573 | 0001090396 | 0001076195 |
8 | remainder_Liabilities | -278,403,000 | -2,958,150 | 1,636,642 | 1,642,074,850 | 2,021,957,000 | 0001335258 | 0001532158 | 0001587755 |
9 | SellingGeneralAndAdministrativeExpense | 0 | 0 | 0 | 156,877,400 | 1,226,892,000 | 0000013573 | 0000831489 | 0001335258 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 0 | 24,820,839 | 58,986,000 | 0000015847 | 0001318568 | 0001076195 |
11 | CostOfGoodsAndServicesSold | 0 | 0 | 0 | 13,939,174 | 140,100,000 | 0000013573 | 0001076195 | 0001553588 |
12 | DepreciationAndAmortization | 0 | 0 | 108,757 | 149,596,100 | 368,923,000 | 0000013573 | 0001389518 | 0001335258 |
13 | OperatingExpenses | 0 | 0 | 0 | 492,759,800 | 739,989,000 | 0000013573 | 0001017673 | 0001564902 |
14 | remainder_Expenses | -8,315,000 | -5,253 | 8,663,120 | 3,471,716,600 | 39,024,000,000 | 0000015847 | 0001318568 | 0001001039 |
15 | remainder_Revenues | 0 | 0 | 38,342,535 | 4,722,143,050 | 45,041,000,000 | 0001326917 | 0001071255 | 0001001039 |
16 | remainder_NetIncome | -32,188,000 | -19,359,800 | 0 | 5,199,650 | 619,000,000 | 0001564902 | 0001322952 | 0001001039 |
17 | remainder_ComprehensiveNetIncome | -21,917,000 | -3,648,200 | 0 | 4,023,028 | 1,579,000,000 | 0000701374 | 0001071255 | 0001001039 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 287 | 1,013 | 46,797,336 | 4,607,023,550 | 81,241,000,000 | 0001326917 | 0001418372 | 0001001039 |
1 | Liabilities | 3,000 | 54,714 | 16,520,237 | 2,216,649,100 | 11,704,000,000 | 0001265848 | 0001389518 | 0001001039 |
2 | Expenses | 25,779 | 36,568 | 35,287,984 | 4,719,948,350 | 39,024,000,000 | 0001508332 | 0001418372 | 0001001039 |
3 | Revenues | 0 | 0 | 38,342,535 | 4,722,143,050 | 45,041,000,000 | 0001326917 | 0001071255 | 0001001039 |
4 | StockholdersEquity | -1,018,746,000 | -29,125,555 | 25,651,526 | 2,630,012,100 | 69,537,000,000 | 0001587755 | 0000277058 | 0001001039 |
5 | NetIncome | -296,714,000 | -89,839,550 | 119,199 | 144,566,650 | 6,636,000,000 | 0001587755 | 0000831489 | 0001001039 |
6 | ComprehensiveNetIncome | -300,750,000 | -86,000,150 | 119,199 | 130,320,600 | 8,215,000,000 | 0001587755 | 0000831489 | 0001001039 |
7 | BaseVar | 103,833 | 172,162 | 243,633,687 | 27,864,329,841 | 269,893,670,000 | 0001508332 | 0001071255 | 0001001039 |
8 | EconomicCapitalRatio | -14.4 | -8.62 | 0.946 | 3.12 | 6.29 | 0001326917 | 0001318568 | 0001114208 |
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 | -2.84 | -1.84 | -0.0716 | 1.00 | 1.71 | 0001326917 | 0000914577 | 0001532158 |
1 | PropertyPlantAndEquipment | -3.38 | -2.59 | -0.0917 | 1.25 | 1.52 | 0001326917 | 0001071255 | 0001114208 |
2 | LeaseAsset | 0 | 0 | 0 | 0 | 0 | 0000013573 | 0001114208 | 0000013573 |
3 | AssetsNonCurrent | -0.0368 | -0.0196 | -0.00229 | 0.000329 | 0.0134 | 0001265848 | 0001553588 | 0001114208 |
4 | IntangibleAssets | -1.98 | -1.67 | -0.0646 | 0.757 | 2.70 | 0001265848 | 0001418372 | 0001553588 |
5 | remainder_Assets | -1.95 | -1.63 | -0.0855 | 0.639 | 1.74 | 0001265848 | 0001076195 | 0001389518 |
6 | LiabilitiesCurrent | -1.20 | -0.106 | 0.932 | 12.0 | 15.4 | 0001389518 | 0000015847 | 0001326917 |
7 | LiabilitiesNonCurrent | -1.11 | -0.657 | 0.0446 | 0.118 | 0.484 | 0001076195 | 0001281774 | 0001114208 |
8 | remainder_Liabilities | -2.26 | -1.13 | 0.259 | 1.08 | 3.33 | 0001326917 | 0001071255 | 0001114208 |
9 | SellingGeneralAndAdministrativeExpense | -2.79 | -2.02 | 0.409 | 1.87 | 5.38 | 0001532158 | 0000015847 | 0001265848 |
10 | GeneralAndAdministrativeExpense | -8.16 | -3.98 | 0.600 | 1.74 | 3.22 | 0001445831 | 0001553588 | 0001265848 |
11 | CostOfGoodsAndServicesSold | -7.05 | -2.74 | 0.274 | 0.619 | 2.53 | 0001114208 | 0001308569 | 0001265848 |
12 | DepreciationAndAmortization | -0.388 | -0.330 | 0.0374 | 0.380 | 1.32 | 0001281774 | 0000701374 | 0001265848 |
13 | OperatingExpenses | -6.92 | -4.30 | 0.463 | 1.41 | 3.83 | 0000015847 | 0001001039 | 0001265848 |
14 | remainder_Expenses | -21.6 | -6.64 | 0.116 | 4.56 | 8.21 | 0001265848 | 0000701374 | 0001114208 |
15 | remainder_Revenues | -4.45 | -2.48 | 1.00 | 3.02 | 13.3 | 0001326917 | 0001001039 | 0001265848 |
16 | remainder_NetIncome | -2.29 | -0.612 | -0.105 | 0.647 | 7.09 | 0001308569 | 0001326917 | 0001114208 |
17 | remainder_ComprehensiveNetIncome | -0.573 | -0.0976 | -0.00323 | 0.138 | 0.415 | 0000914577 | 0001335258 | 0000013573 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -6.95 | -4.25 | -0.0627 | 1.27 | 2.37 | 0001326917 | 0000013573 | 0001114208 |
1 | Liabilities | -1.15 | -0.355 | 1.19 | 5.06 | 8.12 | 0001389518 | 0000015847 | 0001508332 |
2 | Expenses | -5.69 | -4.42 | 0.359 | 1.22 | 2.72 | 0001326917 | 0000015847 | 0001114208 |
3 | Revenues | -4.45 | -2.48 | 1.00 | 3.02 | 13.3 | 0001326917 | 0001001039 | 0001265848 |
4 | StockholdersEquity | -2.58 | -2.50 | 0.545 | 1.94 | 2.07 | 0001326917 | 0001318568 | 0001071255 |
5 | NetIncome | -10.3 | -5.18 | 1.63 | 6.20 | 12.1 | 0001326917 | 0001418372 | 0001114208 |
6 | ComprehensiveNetIncome | -10.3 | -5.26 | 1.63 | 6.19 | 12.1 | 0001326917 | 0001418372 | 0001114208 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000013573 | 0001114208 | 0000013573 |
8 | EconomicCapitalRatio | -13.7 | -7.99 | 1.57 | 3.74 | 6.91 | 0001326917 | 0001318568 | 0001114208 |
2014
Logs
error | 6 × Assets != LiabilitiesAndStockholdersEquity, ignoring company. | pre-agg | |
error | 3 × Unusually strong effect | check_effects |
{'var_name': 'LiabilitiesCurrent', 'quantile_value': '10.5', 'quantile': 0.95}
{'var_name': 'NetIncome', 'quantile_value': '-10.0', 'quantile': 0.05} {'var_name': 'EconomicCapitalRatio', 'quantile_value': '-11.3', 'quantile': 0.05} |
error | 2 × Negative Expenses, ignoring company. | pre-agg | |
error | 1 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
warning | 22 × The stock price does not exist | industry.us_generic | |
warning | 22 × The EntityCommonStockSharesOutstanding does not exist | industry.us_generic | |
warning | 20 × No stock price available | subcommand.plot | |
warning | 7 × Missing logo | subcommand.report | |
warning | 4 × Similarly named company. Duplicate? | None | |
warning | 2 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 2 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 2 × Ignoring company because Liabilities is zero | pre-agg | |
warning | 2 × Ignoring company because Expenses is zero | pre-agg | |
warning | 1 × equityII differs from equityI | pre-agg | |
warning | 1 × Zero effects | check_effects |
{'var_name': 'LeaseAsset', 'zeros': '28 of 28'}
|
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -14.348243609182147}
|
warning | 1 × Large missing amount for aggregate "Revenues" added to remainder. | industry.us_generic |
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 | 54.0 | 2,101 | 13,773,478 | 1,747,699,150 | 15,176,000,000 | 0001326917 | 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 | 3,275 | 7,683 | 7,009,505 | 1,966,757,650 | 13,292,000,000 | 0001265848 | 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 | 0000701374 | 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 | 5,293,258 | 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 | 33,270 | 250,012 | 0001001039 | 0001418372 | 0000013156 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 54.0 | 2,101 | 47,159,450 | 5,976,334,650 | 84,186,000,000 | 0001326917 | 0000914577 | 0001001039 |
1 | Liabilities | 3,275 | 13,912 | 17,471,040 | 4,320,373,350 | 13,292,000,000 | 0001265848 | 0000013156 | 0001001039 |
2 | Expenses | 27,596 | 44,713 | 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 | -28,414 | 114,252,400 | 8,004,000,000 | 0001319161 | 0001572384 | 0001001039 |
6 | ComprehensiveNetIncome | -355,000,000 | -181,394,600 | -29,770 | 91,812,150 | 6,720,000,000 | 0001319161 | 0001551906 | 0001001039 |
7 | BaseVar | 89,968 | 165,833 | 285,200,170 | 33,825,811,636 | 288,567,820,000 | 0001572384 | 0001017673 | 0001001039 |
8 | EconomicCapitalRatio | -55.2 | -14.3 | 0.213 | 2.54 | 7.52 | 0001265848 | 0001318568 | 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 | -38.1 | -3.64 | -0.187 | 2.12 | 16.3 | 0001265848 | 0001076195 | 0001572384 |
1 | PropertyPlantAndEquipment | -38.1 | -3.27 | -0.111 | 1.12 | 1.30 | 0001265848 | 0000015847 | 0001076195 |
2 | LeaseAsset | 0 | 0 | 0 | 0 | 0 | 0000013156 | 0001106213 | 0000013156 |
3 | AssetsNonCurrent | -0.600 | -0.0247 | -0.00177 | -0.000210 | 0.00912 | 0001265848 | 0000914577 | 0000831489 |
4 | IntangibleAssets | -35.5 | -3.03 | -0.124 | 1.17 | 1.42 | 0001265848 | 0001076195 | 0001553588 |
5 | remainder_Assets | -28.5 | -2.00 | -0.0802 | 0.571 | 1.85 | 0001265848 | 0001076195 | 0001389518 |
6 | LiabilitiesCurrent | -34.5 | -1.11 | 0.331 | 10.5 | 19.5 | 0001265848 | 0001076195 | 0001106213 |
7 | LiabilitiesNonCurrent | -8.91 | -1.07 | 0.0293 | 0.126 | 0.348 | 0001265848 | 0001281774 | 0000831489 |
8 | remainder_Liabilities | -37.2 | -2.87 | -0.232 | 1.05 | 2.99 | 0001265848 | 0001553588 | 0000831489 |
9 | SellingGeneralAndAdministrativeExpense | -3.13 | -1.28 | 0.350 | 2.22 | 7.65 | 0001090396 | 0001318568 | 0001265848 |
10 | GeneralAndAdministrativeExpense | -7.75 | -5.39 | 0.447 | 1.29 | 2.82 | 0001551906 | 0001319161 | 0001265848 |
11 | CostOfGoodsAndServicesSold | -11.9 | -2.67 | 0.353 | 0.843 | 4.65 | 0001114208 | 0001572384 | 0001265848 |
12 | DepreciationAndAmortization | -0.298 | -0.284 | -0.0110 | 0.510 | 2.29 | 0000013156 | 0000914577 | 0001265848 |
13 | OperatingExpenses | -7.31 | -1.56 | 0.352 | 1.27 | 4.39 | 0000015847 | 0001326917 | 0001265848 |
14 | remainder_Expenses | -55.0 | -5.57 | 0.00381 | 5.57 | 9.73 | 0001265848 | 0001551906 | 0001114208 |
15 | remainder_Revenues | -6.66 | -5.60 | 0.475 | 4.23 | 5.62 | 0001551906 | 0001076195 | 0001114208 |
16 | remainder_NetIncome | -6.14 | -0.292 | 0.0221 | 1.15 | 4.46 | 0001106213 | 0001326917 | 0001551906 |
17 | remainder_ComprehensiveNetIncome | -1.07 | -0.157 | 0.0493 | 0.191 | 0.651 | 0000914577 | 0001572384 | 0001265848 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -50.0 | -7.70 | 0.187 | 1.44 | 3.78 | 0001265848 | 0001564902 | 0001572384 |
1 | Liabilities | -43.1 | -1.24 | 0.122 | 4.63 | 11.6 | 0001265848 | 0001017673 | 0001326917 |
2 | Expenses | -33.2 | -4.63 | 0.259 | 1.02 | 3.01 | 0001265848 | 0000015847 | 0000831489 |
3 | Revenues | -6.66 | -5.60 | 0.475 | 4.23 | 5.62 | 0001551906 | 0001076195 | 0001114208 |
4 | StockholdersEquity | -4.95 | -3.21 | 0.178 | 1.41 | 1.55 | 0001265848 | 0001553588 | 0001071255 |
5 | NetIncome | -38.9 | -10.0 | 1.08 | 3.37 | 9.21 | 0001265848 | 0001564902 | 0000831489 |
6 | ComprehensiveNetIncome | -38.3 | -9.93 | 1.09 | 3.56 | 9.33 | 0001265848 | 0000701374 | 0000831489 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000013156 | 0001106213 | 0000013156 |
8 | EconomicCapitalRatio | -52.2 | -11.3 | 3.22 | 5.55 | 10.5 | 0001265848 | 0001318568 | 0000831489 |
2015
Logs
error | 8 × Assets != LiabilitiesAndStockholdersEquity, ignoring company. | pre-agg | |
error | 3 × Unusually strong effect | check_effects |
{'var_name': 'NetIncome', 'quantile_value': '-10.5', 'quantile': 0.05}
{'var_name': 'ComprehensiveNetIncome', 'quantile_value': '-10.4', 'quantile': 0.05} {'var_name': 'EconomicCapitalRatio', 'quantile_value': '-10.6', 'quantile': 0.05} |
error | 2 × Negative Expenses, ignoring company. | pre-agg | |
error | 1 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
warning | 26 × The EntityCommonStockSharesOutstanding does not exist | industry.us_generic | |
warning | 25 × The stock price does not exist | industry.us_generic | |
warning | 19 × No stock price available | subcommand.plot | |
warning | 4 × Missing logo | subcommand.report | |
warning | 3 × Similarly named company. Duplicate? | None | |
warning | 2 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 2 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 2 × Ignoring company because Liabilities is zero | pre-agg | |
warning | 2 × Ignoring company because Expenses is zero | pre-agg | |
warning | 1 × equityII differs from equityI | pre-agg | |
warning | 1 × Zero effects | check_effects |
{'var_name': 'LeaseAsset', 'zeros': '29 of 29'}
|
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -11.668120568731753}
|
warning | 1 × Large missing amount for aggregate "Revenues" added to remainder. | industry.us_generic | |
warning | 1 × Ignoring company because Assets is zero | pre-agg |
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 | 115,332 | 928,529 | 297,857,734 | 33,633,754,918 | 307,101,050,000 | 0001265848 | 0001017673 | 0001001039 |
8 | EconomicCapitalRatio | -24.6 | -11.7 | 0.421 | 2.22 | 2.55 | 0001308569 | 0001564902 | 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 | -12.0 | -2.80 | -0.336 | 0.942 | 9.77 | 0001308569 | 0000701374 | 0001322952 |
1 | PropertyPlantAndEquipment | -7.98 | -3.18 | -0.101 | 0.742 | 0.829 | 0001308569 | 0001389518 | 0001577095 |
2 | LeaseAsset | 0 | 0 | 0 | 0 | 0 | 0000013156 | 0001308569 | 0000013156 |
3 | AssetsNonCurrent | -2.03 | -0.811 | -0.0601 | -0.00452 | 0.100 | 0001308569 | 0000013156 | 0001572384 |
4 | IntangibleAssets | -6.13 | -2.51 | -0.0458 | 0.952 | 1.09 | 0001308569 | 0001322952 | 0000013156 |
5 | remainder_Assets | -5.41 | -1.44 | -0.121 | 1.11 | 1.80 | 0001308569 | 0001319161 | 0001389518 |
6 | LiabilitiesCurrent | -2.57 | -1.12 | 0.288 | 6.71 | 14.2 | 0001451448 | 0001564902 | 0001308569 |
7 | LiabilitiesNonCurrent | -0.907 | -0.746 | 0.0378 | 0.121 | 0.169 | 0001577095 | 0000701374 | 0000277058 |
8 | remainder_Liabilities | -7.12 | -1.69 | -0.190 | 1.09 | 1.14 | 0001308569 | 0000013156 | 0000831489 |
9 | SellingGeneralAndAdministrativeExpense | -2.67 | -1.79 | 0.188 | 1.30 | 1.66 | 0001090396 | 0001577095 | 0001114208 |
10 | GeneralAndAdministrativeExpense | -7.61 | -2.61 | 0.473 | 1.22 | 1.61 | 0000831489 | 0000701374 | 0000277058 |
11 | CostOfGoodsAndServicesSold | -10.2 | -2.08 | 0.298 | 0.831 | 0.895 | 0001114208 | 0001071255 | 0000277058 |
12 | DepreciationAndAmortization | -0.393 | -0.285 | 0.000129 | 0.439 | 0.538 | 0001281774 | 0001389518 | 0001308569 |
13 | OperatingExpenses | -7.75 | -0.971 | 0.223 | 0.593 | 0.730 | 0000015847 | 0001636519 | 0001114208 |
14 | remainder_Expenses | -14.7 | -7.40 | -0.0100 | 5.22 | 7.17 | 0001308569 | 0001570279 | 0001114208 |
15 | remainder_Revenues | -8.07 | -4.51 | 0.578 | 2.98 | 3.81 | 0001308569 | 0000013156 | 0000277058 |
16 | remainder_NetIncome | -0.417 | -0.295 | -0.0329 | 0.358 | 0.623 | 0001318568 | 0001587755 | 0001389518 |
17 | remainder_ComprehensiveNetIncome | -0.499 | -0.207 | 0.0329 | 0.110 | 0.119 | 0000914577 | 0001564902 | 0001114208 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -17.5 | -5.70 | -0.222 | 1.32 | 4.04 | 0001308569 | 0001090396 | 0001322952 |
1 | Liabilities | -3.94 | -2.08 | 0.0184 | 1.68 | 5.13 | 0001451448 | 0001281774 | 0001265848 |
2 | Expenses | -12.1 | -6.04 | 0.401 | 0.775 | 0.923 | 0001308569 | 0001636519 | 0001637207 |
3 | Revenues | -8.07 | -4.51 | 0.578 | 2.98 | 3.81 | 0001308569 | 0000013156 | 0000277058 |
4 | StockholdersEquity | -4.75 | -3.58 | -0.531 | 1.62 | 2.31 | 0001114208 | 0001389518 | 0001572384 |
5 | NetIncome | -19.9 | -10.5 | 0.996 | 2.66 | 3.09 | 0001308569 | 0000013156 | 0000277058 |
6 | ComprehensiveNetIncome | -19.8 | -10.4 | 0.885 | 2.74 | 3.19 | 0001308569 | 0001636519 | 0000277058 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000013156 | 0001308569 | 0000013156 |
8 | EconomicCapitalRatio | -23.5 | -10.6 | 1.52 | 3.31 | 3.64 | 0001308569 | 0001564902 | 0001001039 |
2016
Logs
error | 9 × Assets != LiabilitiesAndStockholdersEquity, ignoring company. | pre-agg | |
error | 4 × Unusually strong effect | check_effects |
{'var_name': 'LiabilitiesCurrent', 'quantile_value': '10.2', 'quantile': 0.95}
{'var_name': 'NetIncome', 'quantile_value': '-11.9', 'quantile': 0.05} {'var_name': 'ComprehensiveNetIncome', 'quantile_value': '-11.5', 'quantile': 0.05} {'var_name': 'EconomicCapitalRatio', 'quantile_value': '-11.9', 'quantile': 0.05} |
error | 2 × Negative Expenses, ignoring company. | pre-agg | |
error | 1 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
warning | 26 × The EntityCommonStockSharesOutstanding does not exist | industry.us_generic | |
warning | 25 × The stock price does not exist | industry.us_generic | |
warning | 22 × No stock price available | subcommand.plot | |
warning | 3 × Similarly named company. Duplicate? | None | |
warning | 3 × Missing logo | subcommand.report | |
warning | 3 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 2 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 2 × Ignoring company because Liabilities is zero | pre-agg | |
warning | 2 × Ignoring company because Expenses is zero | pre-agg | |
warning | 1 × equityII differs from equityI | pre-agg | |
warning | 1 × Zero effects | check_effects |
{'var_name': 'LeaseAsset', 'zeros': '32 of 32'}
|
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -14.534542603236506}
|
warning | 1 × Large missing amount for aggregate "Revenues" added to remainder. | industry.us_generic | |
warning | 1 × Ignoring company because Assets is zero | pre-agg |
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 | 5,004 | 11,671,139 | 2,085,217,100 | 16,966,000,000 | 0001622996 | 0000277058 | 0001001039 |
1 | PropertyPlantAndEquipment | 0 | 0 | 12,526,877 | 1,604,426,850 | 27,349,000,000 | 0000013156 | 0000277058 | 0001001039 |
2 | LeaseAsset | 0 | 0 | 0 | 0 | 0 | 0000013156 | 0001318568 | 0000013156 |
3 | AssetsNonCurrent | 0 | 0 | 0 | 5,568,021 | 4,280,000,000 | 0000013156 | 0001281774 | 0001001039 |
4 | IntangibleAssets | 0 | 0 | 2,746,380 | 3,130,115,450 | 34,759,000,000 | 0000013156 | 0001418372 | 0001001039 |
5 | remainder_Assets | 0 | 0 | 3,471,688 | 908,968,800 | 8,679,000,000 | 0000831489 | 0000277058 | 0001001039 |
6 | LiabilitiesCurrent | 0 | 13,942 | 6,725,394 | 2,120,254,800 | 16,842,000,000 | 0001444839 | 0001418372 | 0001001039 |
7 | LiabilitiesNonCurrent | 0 | 0 | 0 | 31,337,350 | 1,086,493,000 | 0000013573 | 0000013573 | 0001577095 |
8 | remainder_Liabilities | -53,317,000 | -6,009,300 | 2,586,979 | 1,752,219,500 | 3,317,000,000 | 0001335258 | 0001090396 | 0001319161 |
9 | SellingGeneralAndAdministrativeExpense | 0 | 0 | 531 | 1,291,902,500 | 8,754,000,000 | 0000013573 | 0001622996 | 0001001039 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 0 | 13,337,568 | 24,702,000 | 0000013156 | 0000812011 | 0001281774 |
11 | CostOfGoodsAndServicesSold | 0 | 0 | 0 | 70,812,800 | 1,707,000,000 | 0000013573 | 0001017673 | 0001319161 |
12 | DepreciationAndAmortization | 0 | 0 | 1,124,010 | 315,292,950 | 2,527,000,000 | 0000013573 | 0000013156 | 0001001039 |
13 | OperatingExpenses | 0 | 0 | 0 | 77,713,650 | 736,842,000 | 0000013156 | 0000013573 | 0001564902 |
14 | remainder_Expenses | -6,643,000 | -33,530 | 2,832,026 | 3,564,761,650 | 35,227,000,000 | 0000015847 | 0001322952 | 0001001039 |
15 | remainder_Revenues | 0 | 0 | 42,998,127 | 5,545,020,300 | 55,632,000,000 | 0001265848 | 0000015847 | 0001001039 |
16 | remainder_NetIncome | -178,000,000 | -66,780,200 | -31,051 | 18,088,400 | 666,000,000 | 0001319161 | 0001570279 | 0001001039 |
17 | remainder_ComprehensiveNetIncome | -1,957,000,000 | -65,132,250 | 0 | 435,415 | 3,663,000 | 0001001039 | 0001445831 | 0000812011 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 2,533 | 5,004 | 45,059,485 | 5,996,869,700 | 92,033,000,000 | 0001622996 | 0001418372 | 0001001039 |
1 | Liabilities | 9,805 | 45,636 | 15,569,162 | 3,674,739,200 | 16,842,000,000 | 0001445831 | 0000015847 | 0001001039 |
2 | Expenses | 29,482 | 37,982 | 41,563,150 | 5,406,132,250 | 46,508,000,000 | 0001445831 | 0001017673 | 0001001039 |
3 | Revenues | 0 | 0 | 42,998,127 | 5,545,020,300 | 55,632,000,000 | 0001265848 | 0000015847 | 0001001039 |
4 | StockholdersEquity | -214,755,000 | -95,625,350 | 14,264,273 | 3,359,296,450 | 75,191,000,000 | 0001637207 | 0001322952 | 0001001039 |
5 | NetIncome | -249,479,000 | -41,672,550 | 57,219 | 152,726,850 | 9,790,000,000 | 0001318568 | 0001090396 | 0001001039 |
6 | ComprehensiveNetIncome | -251,906,000 | -72,671,300 | -37,339 | 133,624,450 | 7,833,000,000 | 0001318568 | 0001265848 | 0001001039 |
7 | BaseVar | 86,279 | 120,049 | 251,623,328 | 33,803,366,278 | 325,773,670,000 | 0001445831 | 0000015847 | 0001001039 |
8 | EconomicCapitalRatio | -24.6 | -14.5 | 0.175 | 2.35 | 2.52 | 0001622996 | 0001564902 | 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 | -6.38 | -2.42 | -0.141 | 2.98 | 5.72 | 0001622996 | 0001637207 | 0001451448 |
1 | PropertyPlantAndEquipment | -7.10 | -3.59 | -0.152 | 0.734 | 0.911 | 0001622996 | 0001637207 | 0001577095 |
2 | LeaseAsset | 0 | 0 | 0 | 0 | 0 | 0000013156 | 0001318568 | 0000013156 |
3 | AssetsNonCurrent | -1.20 | -0.668 | -0.0378 | -0.000193 | 32.8 | 0001622996 | 0001564902 | 0001532158 |
4 | IntangibleAssets | -6.41 | -3.27 | -0.109 | 0.611 | 3.97 | 0001622996 | 0001418372 | 0001674227 |
5 | remainder_Assets | -4.01 | -2.12 | -0.0895 | 0.666 | 1.53 | 0001622996 | 0001418372 | 0001318568 |
6 | LiabilitiesCurrent | -1.74 | -1.55 | 0.533 | 10.2 | 17.2 | 0001451448 | 0000812011 | 0001265848 |
7 | LiabilitiesNonCurrent | -0.914 | -0.446 | 0.0275 | 0.0898 | 0.0942 | 0001577095 | 0000701374 | 0000013573 |
8 | remainder_Liabilities | -6.28 | -2.24 | -0.155 | 0.879 | 16.5 | 0001622996 | 0001090396 | 0001444839 |
9 | SellingGeneralAndAdministrativeExpense | -3.02 | -1.47 | 0.251 | 0.961 | 3.23 | 0001090396 | 0001674227 | 0000831489 |
10 | GeneralAndAdministrativeExpense | -28.2 | -7.81 | 0.707 | 1.63 | 1.98 | 0000831489 | 0001318568 | 0001622996 |
11 | CostOfGoodsAndServicesSold | -3.11 | -1.36 | 0.251 | 0.506 | 1.40 | 0000914577 | 0001001039 | 0000831489 |
12 | DepreciationAndAmortization | -0.494 | -0.349 | 0.00132 | 0.384 | 1.11 | 0001281774 | 0000277058 | 0000831489 |
13 | OperatingExpenses | -7.22 | -2.12 | 0.310 | 0.631 | 1.75 | 0000015847 | 0001071255 | 0000831489 |
14 | remainder_Expenses | -15.5 | -6.79 | -0.00391 | 5.22 | 16.8 | 0001622996 | 0000701374 | 0000831489 |
15 | remainder_Revenues | -7.35 | -5.07 | 0.674 | 3.12 | 8.53 | 0001622996 | 0001319161 | 0000831489 |
16 | remainder_NetIncome | -0.865 | -0.402 | 0.0925 | 0.467 | 0.882 | 0001444839 | 0001326917 | 0001281774 |
17 | remainder_ComprehensiveNetIncome | -10.6 | 0.0266 | 0.268 | 0.605 | 1.69 | 0001532158 | 0001326917 | 0000831489 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -14.7 | -5.60 | 0.00217 | 1.13 | 6.21 | 0001622996 | 0000914577 | 0001674227 |
1 | Liabilities | -2.93 | -2.47 | 0.397 | 4.64 | 9.42 | 0001451448 | 0001090396 | 0001265848 |
2 | Expenses | -11.1 | -6.90 | 0.646 | 1.24 | 5.99 | 0001622996 | 0001389518 | 0001532158 |
3 | Revenues | -7.35 | -5.07 | 0.674 | 3.12 | 8.53 | 0001622996 | 0001319161 | 0000831489 |
4 | StockholdersEquity | -2.99 | -2.69 | 0.142 | 1.63 | 2.27 | 0001570279 | 0001090396 | 0001674227 |
5 | NetIncome | -18.2 | -11.9 | 1.63 | 3.76 | 5.29 | 0001622996 | 0000701374 | 0000831489 |
6 | ComprehensiveNetIncome | -17.5 | -11.5 | 1.73 | 4.26 | 6.98 | 0001622996 | 0001564902 | 0000831489 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000013156 | 0001318568 | 0000013156 |
8 | EconomicCapitalRatio | -21.9 | -11.9 | 2.82 | 5.00 | 5.17 | 0001622996 | 0001564902 | 0000013573 |
2017
Logs
error | 8 × Assets != LiabilitiesAndStockholdersEquity, ignoring company. | pre-agg | |
error | 2 × Unusually strong effect | check_effects |
{'var_name': 'LiabilitiesCurrent', 'quantile_value': '24.1', 'quantile': 0.95}
{'var_name': 'EconomicCapitalRatio', 'quantile_value': '-11.1', 'quantile': 0.05} |
error | 2 × Negative Expenses, ignoring company. | pre-agg | |
error | 1 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
error | 1 × No NetIncome node found, ignoring company. | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 27 × The EntityCommonStockSharesOutstanding does not exist | industry.us_generic | |
warning | 26 × The stock price does not exist | industry.us_generic | |
warning | 15 × No stock price available | subcommand.plot | |
warning | 4 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 3 × Similarly named company. Duplicate? | None | |
warning | 2 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 2 × Ignoring company because Liabilities is zero | pre-agg | |
warning | 2 × Ignoring company because Expenses is zero | pre-agg | |
warning | 2 × Ignoring company because Assets is zero | pre-agg | |
warning | 1 × equityII differs from equityI | pre-agg | |
warning | 1 × Zero effects | check_effects |
{'var_name': 'LeaseAsset', 'zeros': '29 of 29'}
|
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -12.382912429621447}
|
warning | 1 × Large missing amount for aggregate "Revenues" added to remainder. | industry.us_generic |
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 | 5,427 | 6,784,298 | 2,471,536,800 | 15,889,000,000 | 0001265848 | 0000013156 | 0001001039 |
1 | PropertyPlantAndEquipment | 0 | 0 | 18,909,134 | 1,698,588,800 | 28,406,000,000 | 0000831489 | 0000013573 | 0001001039 |
2 | LeaseAsset | 0 | 0 | 0 | 0 | 0 | 0000013156 | 0001297937 | 0000013156 |
3 | AssetsNonCurrent | 0 | 0 | 0 | 8,988,210 | 3,202,000,000 | 0000013156 | 0001265848 | 0001001039 |
4 | IntangibleAssets | 0 | 0 | 6,355,300 | 3,258,541,600 | 38,421,000,000 | 0000013156 | 0000015847 | 0001001039 |
5 | remainder_Assets | 0 | 0 | 5,676,221 | 775,715,000 | 9,871,000,000 | 0000831489 | 0001281774 | 0001001039 |
6 | LiabilitiesCurrent | 93,660 | 120,392 | 8,809,608 | 2,986,200,000 | 19,595,000,000 | 0001451448 | 0000914577 | 0001001039 |
7 | LiabilitiesNonCurrent | 0 | 0 | 0 | 23,516,515 | 347,593,000 | 0000013573 | 0001265848 | 0001335258 |
8 | remainder_Liabilities | -347,593,000 | -23,038,200 | 3,348,352 | 1,919,648,600 | 3,310,000,000 | 0001335258 | 0000015847 | 0001319161 |
9 | SellingGeneralAndAdministrativeExpense | 0 | 0 | 0 | 1,633,433,800 | 8,176,000,000 | 0000013573 | 0001318482 | 0001001039 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 0 | 22,340,259 | 236,799,000 | 0000013156 | 0000277058 | 0000812011 |
11 | CostOfGoodsAndServicesSold | 0 | 0 | 0 | 154,200,800 | 1,931,000,000 | 0000013573 | 0000914577 | 0001319161 |
12 | DepreciationAndAmortization | 0 | 0 | 36,137 | 353,720,400 | 2,782,000,000 | 0000013573 | 0001532158 | 0001001039 |
13 | OperatingExpenses | 0 | 0 | 0 | 468,840,600 | 891,135,000 | 0000013156 | 0001017673 | 0000812011 |
14 | remainder_Expenses | -151,000,000 | -99,600 | 5,408,010 | 5,128,465,000 | 34,826,000,000 | 0001319161 | 0001674227 | 0001001039 |
15 | remainder_Revenues | 0 | 0 | 46,752,856 | 7,632,868,800 | 55,137,000,000 | 0001265848 | 0001017673 | 0001001039 |
16 | remainder_NetIncome | -230,000,000 | -108,567,600 | 0 | 19,370,800 | 281,645,000 | 0001319161 | 0001674227 | 0001637207 |
17 | remainder_ComprehensiveNetIncome | -35,907,000 | -13,124,640 | 0 | 47,425,600 | 65,000,000 | 0000701374 | 0000831489 | 0001001039 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 781 | 6,425 | 47,204,544 | 6,789,757,800 | 95,789,000,000 | 0001265848 | 0001418372 | 0001001039 |
1 | Liabilities | 97,126 | 232,656 | 18,313,458 | 4,676,800,000 | 19,595,000,000 | 0001265848 | 0000277058 | 0001001039 |
2 | Expenses | 44,830 | 245,474 | 43,528,029 | 7,483,152,800 | 45,784,000,000 | 0001265848 | 0001418372 | 0001001039 |
3 | Revenues | 0 | 0 | 46,752,856 | 7,632,868,800 | 55,137,000,000 | 0001265848 | 0001017673 | 0001001039 |
4 | StockholdersEquity | -140,633,000 | -113,345,000 | 8,159,149 | 3,758,822,200 | 76,194,000,000 | 0001318568 | 0001674227 | 0001001039 |
5 | NetIncome | -202,386,000 | -66,834,600 | 583,561 | 280,502,800 | 9,366,000,000 | 0001564902 | 0001090396 | 0001001039 |
6 | ComprehensiveNetIncome | -193,768,000 | -58,555,000 | 583,561 | 268,870,600 | 9,431,000,000 | 0001564902 | 0001090396 | 0001001039 |
7 | BaseVar | 165,063 | 1,391,999 | 271,132,039 | 45,072,331,504 | 319,279,410,000 | 0001265848 | 0001017673 | 0001001039 |
8 | EconomicCapitalRatio | -15.0 | -12.4 | 0.578 | 2.51 | 5.92 | 0001308569 | 0000701374 | 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 | -4.24 | -3.69 | -0.0255 | 2.50 | 4.35 | 0001592411 | 0001335258 | 0001451448 |
1 | PropertyPlantAndEquipment | -5.92 | -3.67 | -0.112 | 0.732 | 1.10 | 0000831489 | 0000015847 | 0001564902 |
2 | LeaseAsset | 0 | 0 | 0 | 0 | 0 | 0000013156 | 0001297937 | 0000013156 |
3 | AssetsNonCurrent | -3.04 | -1.41 | -0.109 | 0.123 | 1.56 | 0000831489 | 0001637207 | 0001532158 |
4 | IntangibleAssets | -5.33 | -3.13 | -0.0288 | 0.662 | 11.7 | 0000831489 | 0000013573 | 0001674227 |
5 | remainder_Assets | -3.12 | -1.46 | -0.0272 | 0.324 | 0.937 | 0000831489 | 0001532158 | 0000013156 |
6 | LiabilitiesCurrent | -2.93 | -1.93 | 0.332 | 24.1 | 27.1 | 0000831489 | 0001001039 | 0001308569 |
7 | LiabilitiesNonCurrent | -0.106 | -0.0901 | 0.00396 | 0.0168 | 0.0192 | 0000013156 | 0001637207 | 0001592411 |
8 | remainder_Liabilities | -3.12 | -2.28 | -0.106 | 1.03 | 1.54 | 0000831489 | 0001297937 | 0001592411 |
9 | SellingGeneralAndAdministrativeExpense | -2.76 | -2.03 | 0.371 | 1.12 | 4.00 | 0001090396 | 0001265848 | 0000831489 |
10 | GeneralAndAdministrativeExpense | -34.4 | -4.51 | 0.544 | 1.38 | 1.57 | 0000831489 | 0001637207 | 0000277058 |
11 | CostOfGoodsAndServicesSold | -2.04 | -1.53 | 0.209 | 0.452 | 1.44 | 0001674227 | 0001297937 | 0000831489 |
12 | DepreciationAndAmortization | -0.538 | -0.368 | 0.0906 | 0.273 | 0.976 | 0001281774 | 0001265848 | 0000831489 |
13 | OperatingExpenses | -7.79 | -1.99 | 0.393 | 0.819 | 2.67 | 0000015847 | 0001017673 | 0000831489 |
14 | remainder_Expenses | -10.3 | -5.16 | 0.191 | 4.54 | 18.9 | 0001318482 | 0001637207 | 0000831489 |
15 | remainder_Revenues | -5.02 | -4.25 | 0.550 | 2.98 | 3.49 | 0001318482 | 0001319161 | 0001592411 |
16 | remainder_NetIncome | -1.25 | -0.612 | -0.00800 | 1.11 | 7.41 | 0001308569 | 0001281774 | 0000831489 |
17 | remainder_ComprehensiveNetIncome | -0.423 | -0.204 | -0.0671 | 0.232 | 0.748 | 0000831489 | 0001017673 | 0000914577 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -8.45 | -7.07 | -0.00476 | 0.647 | 2.22 | 0000831489 | 0000013573 | 0001532158 |
1 | Liabilities | -3.96 | -2.26 | 0.440 | 9.51 | 12.1 | 0000831489 | 0001090396 | 0001265848 |
2 | Expenses | -6.91 | -6.00 | 0.629 | 1.09 | 2.79 | 0001318482 | 0001532158 | 0001592411 |
3 | Revenues | -5.02 | -4.25 | 0.550 | 2.98 | 3.49 | 0001318482 | 0001319161 | 0001592411 |
4 | StockholdersEquity | -3.37 | -2.97 | 0.220 | 1.37 | 1.52 | 0000831489 | 0001090396 | 0000812011 |
5 | NetIncome | -12.0 | -9.69 | 1.52 | 3.01 | 6.28 | 0001318482 | 0000831489 | 0001592411 |
6 | ComprehensiveNetIncome | -12.1 | -9.79 | 1.37 | 2.88 | 6.21 | 0001318482 | 0000013156 | 0001592411 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000013156 | 0001297937 | 0000013156 |
8 | EconomicCapitalRatio | -13.6 | -11.1 | 1.91 | 3.84 | 7.25 | 0001308569 | 0000701374 | 0001592411 |
2018
Logs
error | 8 × Assets != LiabilitiesAndStockholdersEquity, ignoring company. | pre-agg | |
error | 6 × Unusually strong effect | check_effects |
{'var_name': 'LiabilitiesCurrent', 'quantile_value': '-12.4', 'quantile': 0.05}
{'var_name': 'Assets', 'quantile_value': '-11.2', 'quantile': 0.05} {'var_name': 'Liabilities', 'quantile_value': '-13.6', 'quantile': 0.05} {'var_name': 'NetIncome', 'quantile_value': '-11.9', 'quantile': 0.05} {'var_name': 'ComprehensiveNetIncome', 'quantile_value': '-19.1', 'quantile': 0.05} {'var_name': 'EconomicCapitalRatio', 'quantile_value': '-20.6', 'quantile': 0.05} |
error | 2 × Negative Expenses, ignoring company. | pre-agg | |
error | 1 × No NetIncome node found, ignoring company. | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 29 × The stock price does not exist | industry.us_generic |
0000701374
0001001039
0001318482
0001319161
0000013573
0001017673
0001286459
0001308569
0001389518
0001445831
0001532158
0001592411
0001622996
0001551906
0001281774
0000811532
0001379043
0001572384
0001076195
0000896400
0001322952
0000277058
0000796764
0000831489
0000914577
0001114208
0001553588
0001587755
0001326917
|
warning | 28 × The EntityCommonStockSharesOutstanding does not exist | industry.us_generic |
0001001039
0000013573
0001017673
0001308569
0001389518
0001444839
0001570279
0000811532
0001106213
0001584693
0001083383
0001322952
0000277058
0000894847
0000914577
0001114208
0001265848
0001353741
0001407704
0001508332
0000015847
0001418372
0001553588
0001587755
0001326917
0001577095
0001623077
0001674227
|
warning | 14 × No stock price available | subcommand.plot | |
warning | 8 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 6 × Ignoring company because Assets is zero | pre-agg | |
warning | 2 × Similarly named company. Duplicate? | None | |
warning | 2 × Ignoring company because Liabilities is zero | pre-agg | |
warning | 2 × Ignoring company because Expenses is zero | pre-agg | |
warning | 1 × equityII differs from equityI | pre-agg | |
warning | 1 × Zero effects | check_effects |
{'var_name': 'LeaseAsset', 'zeros': '27 of 27'}
|
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -23.782391385532524}
|
warning | 1 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 1 × Large missing amount for aggregate "Revenues" added to remainder. | industry.us_generic |
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 | 231 | 5,483 | 6,242,300 | 3,118,352,500 | 16,825,000,000 | 0001445831 | 0001017673 | 0001001039 |
1 | PropertyPlantAndEquipment | 0 | 0 | 6,625,776 | 1,672,588,100 | 29,540,000,000 | 0001286459 | 0001297937 | 0001001039 |
2 | LeaseAsset | 0 | 0 | 0 | 0 | 0 | 0000013156 | 0001318568 | 0000013156 |
3 | AssetsNonCurrent | 0 | 0 | 0 | 1,073,262 | 2,899,000,000 | 0000013156 | 0001297937 | 0001001039 |
4 | IntangibleAssets | 0 | 0 | 3.64 | 3,225,418,200 | 38,081,000,000 | 0000013156 | 0001286459 | 0001001039 |
5 | remainder_Assets | 0 | 0 | 3,221,316 | 981,631,700 | 11,253,000,000 | 0001308569 | 0001286459 | 0001001039 |
6 | LiabilitiesCurrent | 10,078 | 67,843 | 6,593,127 | 3,336,806,200 | 17,860,000,000 | 0001703073 | 0001286459 | 0001001039 |
7 | LiabilitiesNonCurrent | 0 | 0 | 0 | 27,359,814 | 82,142,000 | 0000013573 | 0001308569 | 0001335258 |
8 | remainder_Liabilities | -82,142,000 | -26,918,500 | 281,365 | 1,946,395,000 | 3,291,000,000 | 0001335258 | 0001532158 | 0001319161 |
9 | SellingGeneralAndAdministrativeExpense | 0 | 0 | 0 | 1,821,219,600 | 8,860,000,000 | 0000013573 | 0001286459 | 0001001039 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 0 | 6,672,994 | 251,806,000 | 0000013156 | 0000015847 | 0000812011 |
11 | CostOfGoodsAndServicesSold | 0 | 0 | 0 | 170,667,300 | 2,171,000,000 | 0000013573 | 0001636519 | 0001319161 |
12 | DepreciationAndAmortization | 0 | 0 | 0 | 332,370,300 | 3,011,000,000 | 0000013573 | 0000015847 | 0001001039 |
13 | OperatingExpenses | 0 | 0 | 0 | 536,857,200 | 966,566,000 | 0000013156 | 0001297937 | 0000812011 |
14 | remainder_Expenses | 0 | 8,105 | 2,696,561 | 6,112,973,500 | 34,422,000,000 | 0001703073 | 0001318482 | 0001001039 |
15 | remainder_Revenues | 0 | 0 | 18,576,815 | 8,752,960,000 | 59,434,000,000 | 0001090396 | 0000013156 | 0001001039 |
16 | remainder_NetIncome | -83,167,000 | -71,172,600 | -142,325 | 7,676,500 | 220,000,000 | 0001318568 | 0001297937 | 0001319161 |
17 | remainder_ComprehensiveNetIncome | -67,954,000 | -58,201,500 | 0 | 108,500 | 8,454,000 | 0000812011 | 0001445831 | 0001564902 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 231 | 5,483 | 21,213,785 | 7,551,020,200 | 98,598,000,000 | 0001445831 | 0000013156 | 0001001039 |
1 | Liabilities | 10,078 | 67,843 | 8,580,227 | 5,089,759,800 | 17,860,000,000 | 0001703073 | 0001674227 | 0001001039 |
2 | Expenses | 15,567 | 31,478 | 14,802,736 | 8,654,315,500 | 46,293,000,000 | 0001445831 | 0000013156 | 0001001039 |
3 | Revenues | 0 | 0 | 18,576,815 | 8,752,960,000 | 59,434,000,000 | 0001090396 | 0000013156 | 0001001039 |
4 | StockholdersEquity | -382,789,000 | -259,346,600 | 1,077,295 | 4,364,323,200 | 80,738,000,000 | 0001637207 | 0001592411 | 0001001039 |
5 | NetIncome | -20,914,000 | -14,310,776 | 1,011,729 | 375,661,900 | 13,066,000,000 | 0001071255 | 0001297937 | 0001001039 |
6 | ComprehensiveNetIncome | -24,445,614 | -19,017,474 | 1,011,729 | 322,693,200 | 13,029,000,000 | 0001532158 | 0001297937 | 0001001039 |
7 | BaseVar | 73,402 | 200,368 | 110,527,128 | 51,345,515,720 | 332,352,010,000 | 0001445831 | 0000013156 | 0001001039 |
8 | EconomicCapitalRatio | -39.0 | -23.8 | 0.244 | 3.94 | 5.01 | 0001532158 | 0001071255 | 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 | -15.8 | -1.24 | -0.00674 | 4.85 | 14.5 | 0001532158 | 0001297937 | 0001318482 |
1 | PropertyPlantAndEquipment | -14.7 | -7.78 | -0.189 | 0.902 | 1.03 | 0001532158 | 0000013573 | 0001622996 |
2 | LeaseAsset | 0 | 0 | 0 | 0 | 0 | 0000013156 | 0001318568 | 0000013156 |
3 | AssetsNonCurrent | -1.47 | -0.868 | -0.0203 | 0.118 | 7.57 | 0001592411 | 0001308569 | 0001532158 |
4 | IntangibleAssets | -11.2 | -6.10 | -0.0603 | 0.795 | 0.860 | 0001532158 | 0000015847 | 0001622996 |
5 | remainder_Assets | -10.4 | -5.54 | -0.0624 | 0.788 | 2.01 | 0001532158 | 0000015847 | 0001286459 |
6 | LiabilitiesCurrent | -21.0 | -12.4 | 1.18 | 7.27 | 7.87 | 0001532158 | 0000013156 | 0001445831 |
7 | LiabilitiesNonCurrent | -0.241 | -0.154 | 0.00207 | 0.0206 | 0.108 | 0001532158 | 0001318568 | 0001622996 |
8 | remainder_Liabilities | -13.0 | -7.10 | -0.0703 | 1.42 | 4.07 | 0001532158 | 0000013156 | 0001622996 |
9 | SellingGeneralAndAdministrativeExpense | -4.22 | -2.37 | 0.222 | 2.38 | 3.94 | 0001090396 | 0001570279 | 0001622996 |
10 | GeneralAndAdministrativeExpense | -7.93 | -4.90 | 0.489 | 2.05 | 6.28 | 0001703073 | 0001444839 | 0001622996 |
11 | CostOfGoodsAndServicesSold | -38.8 | -2.31 | 0.409 | 1.43 | 1.84 | 0001622996 | 0001444839 | 0001532158 |
12 | DepreciationAndAmortization | -0.408 | -0.337 | 0.0544 | 0.360 | 1.04 | 0000013156 | 0001318568 | 0001622996 |
13 | OperatingExpenses | -2.01 | -1.84 | 0.209 | 0.678 | 2.07 | 0001532158 | 0001319161 | 0001622996 |
14 | remainder_Expenses | -25.6 | -4.64 | 0.204 | 6.51 | 17.7 | 0001318482 | 0001318568 | 0001622996 |
15 | remainder_Revenues | -10.9 | -7.15 | 0.967 | 4.17 | 21.3 | 0001532158 | 0001636519 | 0001622996 |
16 | remainder_NetIncome | -7.51 | -6.10 | 0.647 | 2.16 | 6.81 | 0001532158 | 0001564902 | 0001622996 |
17 | remainder_ComprehensiveNetIncome | -15.9 | 0.0285 | 0.162 | 0.529 | 1.62 | 0001532158 | 0000013573 | 0001622996 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -26.2 | -11.2 | -0.0285 | 1.30 | 2.61 | 0001532158 | 0001297937 | 0001090396 |
1 | Liabilities | -24.0 | -13.6 | 1.09 | 5.27 | 5.98 | 0001532158 | 0000013156 | 0001622996 |
2 | Expenses | -18.3 | -6.76 | 0.270 | 1.96 | 4.97 | 0001318482 | 0001636519 | 0001532158 |
3 | Revenues | -10.9 | -7.15 | 0.967 | 4.17 | 21.3 | 0001532158 | 0001636519 | 0001622996 |
4 | StockholdersEquity | -2.40 | -2.32 | 1.16 | 3.59 | 6.52 | 0001308569 | 0000013156 | 0001622996 |
5 | NetIncome | -24.5 | -11.9 | 1.81 | 5.60 | 20.4 | 0001318482 | 0001564902 | 0001622996 |
6 | ComprehensiveNetIncome | -29.4 | -19.1 | 1.98 | 5.87 | 22.0 | 0001532158 | 0001564902 | 0001622996 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000013156 | 0001318568 | 0000013156 |
8 | EconomicCapitalRatio | -35.7 | -20.6 | 3.47 | 7.16 | 8.23 | 0001532158 | 0001071255 | 0001592411 |
2019
Logs
error | 8 × Assets != LiabilitiesAndStockholdersEquity, ignoring company. | pre-agg | |
error | 4 × Unusually strong effect | check_effects |
{'var_name': 'LiabilitiesCurrent', 'quantile_value': '11.0', 'quantile': 0.95}
{'var_name': 'NetIncome', 'quantile_value': '-13.5', 'quantile': 0.05} {'var_name': 'ComprehensiveNetIncome', 'quantile_value': '-13.5', 'quantile': 0.05} {'var_name': 'EconomicCapitalRatio', 'quantile_value': '-13.5', 'quantile': 0.05} |
error | 2 × Negative Expenses, ignoring company. | pre-agg | |
error | 1 × No matching role found | input.sec.calculation_linkbase.expand_agg | |
warning | 32 × The stock price does not exist | industry.us_generic |
0000013573
0000701374
0001318482
0001319161
0001017673
0001308569
0001379043
0001389518
0001445831
0001532158
0001572384
0001622996
0001286459
0001551906
0001281774
0000811532
0000725929
0001772757
0000055234
0001001039
0001076195
0000896400
0001322952
0000277058
0000796764
0000831489
0000914577
0001114208
0001553588
0001587755
0001326917
0001592411
|
warning | 31 × The EntityCommonStockSharesOutstanding does not exist | industry.us_generic |
0000013573
0001017673
0001106213
0001308569
0001389518
0001570279
0001584693
0001444839
0000811532
0000015847
0001758488
0001418372
0001585149
0001703073
0001001039
0001083383
0001322952
0000277058
0000894847
0000914577
0001114208
0001265848
0001353741
0001407704
0001508332
0001553588
0001587755
0001326917
0001577095
0001623077
0001674227
|
warning | 12 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 11 × No stock price available | subcommand.plot | |
warning | 7 × Ignoring company because Assets is zero | pre-agg | |
warning | 3 × Similarly named company. Duplicate? | None | |
warning | 3 × Ignoring company because Liabilities is zero | pre-agg | |
warning | 2 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 2 × Ignoring company because Expenses is zero | pre-agg | |
warning | 1 × equityII differs from equityI | pre-agg | |
warning | 1 × Zero effects | check_effects |
{'var_name': 'AssetsNonCurrent', 'zeros': '27 of 27'}
|
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -16.34091299175766}
|
warning | 1 × NetIncome node detected by IncomeLoss name heuristic | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 1 × Large missing amount for aggregate "Revenues" added to remainder. | industry.us_generic |
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 | 78.0 | 16,895 | 9,659,130 | 1,151,385,000 | 4,192,899,000 | 0001445831 | 0001621672 | 0001335258 |
1 | PropertyPlantAndEquipment | 0 | 0 | 6,641,701 | 1,598,622,200 | 1,842,500,000 | 0001308569 | 0001297937 | 0000812011 |
2 | LeaseAsset | 0 | 0 | 0 | 202,810,100 | 1,402,019,000 | 0000015847 | 0001445831 | 0001335258 |
3 | AssetsNonCurrent | 0 | 0 | 0 | 0 | 0 | 0000013156 | 0001335258 | 0000013156 |
4 | IntangibleAssets | 0 | 0 | 4,553,055 | 1,641,514,300 | 2,868,639,000 | 0000013573 | 0001621672 | 0001335258 |
5 | remainder_Assets | -1,163,106 | 0 | 3,293,914 | 1,100,147,000 | 2,085,902,000 | 0000013573 | 0001090396 | 0001636519 |
6 | LiabilitiesCurrent | 22,141 | 117,111 | 4,470,595 | 773,270,300 | 4,107,599,000 | 0001570279 | 0000013573 | 0001335258 |
7 | LiabilitiesNonCurrent | 0 | 0 | 0 | 45,299,700 | 1,138,871,000 | 0000013156 | 0001318482 | 0001071255 |
8 | remainder_Liabilities | -48,516,000 | -26,456,500 | 228,320 | 2,100,934,800 | 2,482,547,000 | 0000812011 | 0001570279 | 0000701374 |
9 | SellingGeneralAndAdministrativeExpense | 0 | 0 | 0 | 307,719,000 | 2,145,486,000 | 0000013573 | 0000013573 | 0001335258 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 13,788 | 58,078,600 | 274,415,000 | 0000013156 | 0001445831 | 0000812011 |
11 | CostOfGoodsAndServicesSold | 0 | 0 | 8,334 | 193,127,500 | 271,999,000 | 0000013573 | 0001570279 | 0001698991 |
12 | DepreciationAndAmortization | 0 | 0 | 0 | 200,849,000 | 443,991,000 | 0000015847 | 0000015847 | 0001335258 |
13 | OperatingExpenses | 0 | 0 | 0 | 503,415,100 | 1,101,670,000 | 0000013156 | 0001106213 | 0000812011 |
14 | remainder_Expenses | -73,071 | 0 | 15,421,788 | 816,745,700 | 8,860,434,000 | 0001622996 | 0001318482 | 0001335258 |
15 | remainder_Revenues | 0 | 630 | 24,422,925 | 2,036,377,400 | 11,547,969,000 | 0001445831 | 0000013573 | 0001335258 |
16 | remainder_NetIncome | -87,538,000 | -72,587,900 | -17,983 | 15,492,600 | 47,429,000 | 0001071255 | 0001564902 | 0001636519 |
17 | remainder_ComprehensiveNetIncome | -51,833,000 | -47,353,000 | 0 | 836,026 | 8,969,000 | 0000812011 | 0000013156 | 0001636519 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 78.0 | 76,939 | 23,994,437 | 4,227,390,900 | 10,975,615,000 | 0001445831 | 0000013156 | 0001335258 |
1 | Liabilities | 83,390 | 211,469 | 4,495,017 | 2,876,063,200 | 4,107,599,000 | 0001445831 | 0000013573 | 0001335258 |
2 | Expenses | 17,608 | 281,099 | 22,121,837 | 1,757,758,000 | 11,449,911,000 | 0001445831 | 0000013573 | 0001335258 |
3 | Revenues | 0 | 630 | 24,422,925 | 2,036,377,400 | 11,547,969,000 | 0001445831 | 0000013573 | 0001335258 |
4 | StockholdersEquity | -707,754,000 | -139,091,787 | 8,927,557 | 3,406,776,900 | 6,868,016,000 | 0001637207 | 0001297937 | 0001335258 |
5 | NetIncome | -39,545,000 | -26,496,919 | -15,837 | 194,496,500 | 323,493,000 | 0001071255 | 0001445831 | 0000812011 |
6 | ComprehensiveNetIncome | -39,545,000 | -26,496,919 | 600,805 | 158,468,300 | 271,660,000 | 0001071255 | 0001572384 | 0000812011 |
7 | BaseVar | 87,339 | 1,395,806 | 140,570,716 | 12,620,535,679 | 67,284,720,010 | 0001445831 | 0000013156 | 0001335258 |
8 | EconomicCapitalRatio | -26.9 | -16.3 | 0.100 | 2.62 | 2.83 | 0001532158 | 0001318568 | 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 | -9.80 | -2.14 | -0.0461 | 2.15 | 4.32 | 0001532158 | 0001017673 | 0001621672 |
1 | PropertyPlantAndEquipment | -7.58 | -4.33 | -0.147 | 0.584 | 0.898 | 0001532158 | 0001090396 | 0001564902 |
2 | LeaseAsset | -0.623 | -0.406 | -0.0228 | 0.0970 | 0.137 | 0001621672 | 0001572384 | 0001071255 |
3 | AssetsNonCurrent | 0 | 0 | 0 | 0 | 0 | 0000013156 | 0001335258 | 0000013156 |
4 | IntangibleAssets | -6.42 | -1.32 | -0.00983 | 4.32 | 7.84 | 0001532158 | 0001636519 | 0001674227 |
5 | remainder_Assets | -5.44 | -3.13 | -0.0707 | 0.326 | 0.705 | 0001532158 | 0001335258 | 0001636519 |
6 | LiabilitiesCurrent | -6.87 | -3.17 | 0.571 | 11.0 | 14.4 | 0001621672 | 0001622996 | 0001584693 |
7 | LiabilitiesNonCurrent | -1.39 | -0.756 | 0.0287 | 0.154 | 0.303 | 0001071255 | 0001708341 | 0001572384 |
8 | remainder_Liabilities | -8.58 | -4.45 | -0.129 | 1.33 | 2.14 | 0001532158 | 0001308569 | 0001572384 |
9 | SellingGeneralAndAdministrativeExpense | -3.74 | -2.71 | 0.403 | 2.02 | 3.28 | 0001584693 | 0001570279 | 0001572384 |
10 | GeneralAndAdministrativeExpense | -8.61 | -7.28 | 0.457 | 2.14 | 3.18 | 0001674227 | 0001318568 | 0001572384 |
11 | CostOfGoodsAndServicesSold | -16.5 | -6.40 | 0.355 | 1.34 | 1.81 | 0001572384 | 0001636519 | 0001532158 |
12 | DepreciationAndAmortization | -0.599 | -0.299 | 0.0663 | 0.322 | 0.526 | 0001708341 | 0001318568 | 0001572384 |
13 | OperatingExpenses | -1.99 | -1.29 | 0.150 | 0.572 | 0.933 | 0000812011 | 0000701374 | 0001572384 |
14 | remainder_Expenses | -9.75 | -5.79 | 0.315 | 5.58 | 7.78 | 0001318482 | 0001445831 | 0001572384 |
15 | remainder_Revenues | -7.44 | -5.28 | 0.645 | 3.60 | 8.29 | 0001532158 | 0000701374 | 0001572384 |
16 | remainder_NetIncome | -12.0 | -4.19 | 0.311 | 1.22 | 1.88 | 0001532158 | 0001636519 | 0001572384 |
17 | remainder_ComprehensiveNetIncome | -0.0930 | -0.0599 | 0.00962 | 0.0283 | 0.111 | 0000812011 | 0001318568 | 0001532158 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -17.0 | -4.67 | -0.0600 | 1.09 | 1.55 | 0001532158 | 0000015847 | 0001570279 |
1 | Liabilities | -9.11 | -7.73 | 0.384 | 6.24 | 7.43 | 0001532158 | 0001708341 | 0001584693 |
2 | Expenses | -6.98 | -4.30 | 0.424 | 1.01 | 1.09 | 0001318482 | 0001532158 | 0001637207 |
3 | Revenues | -7.44 | -5.28 | 0.645 | 3.60 | 8.29 | 0001532158 | 0000701374 | 0001572384 |
4 | StockholdersEquity | -2.51 | -2.38 | 1.02 | 2.19 | 2.49 | 0001445831 | 0001090396 | 0001621672 |
5 | NetIncome | -19.0 | -13.5 | 1.62 | 5.00 | 9.32 | 0001532158 | 0001071255 | 0001572384 |
6 | ComprehensiveNetIncome | -18.9 | -13.5 | 1.63 | 5.02 | 9.33 | 0001532158 | 0001071255 | 0001572384 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000013156 | 0001335258 | 0000013156 |
8 | EconomicCapitalRatio | -24.0 | -13.5 | 2.94 | 5.46 | 5.67 | 0001532158 | 0001318568 | 0000013573 |
2020
Logs
error | 8 × Assets != LiabilitiesAndStockholdersEquity, ignoring company. | pre-agg | |
error | 2 × Negative Expenses, ignoring company. | pre-agg | |
error | 1 × Unusually strong effect | check_effects |
{'var_name': 'LiabilitiesCurrent', 'quantile_value': '12.5', 'quantile': 0.95}
|
error | 1 × Median ECR is negative | check_abs_values |
{'median': -0.6662856429460311}
|
warning | 34 × The stock price does not exist | industry.us_generic |
0000701374
0000725929
0000811532
0001318482
0001319161
0001772757
0000055234
0001017673
0001286459
0001308569
0001379043
0001445831
0001572384
0001622996
0001389518
0001816554
0001839360
0001001039
0001076195
0000896400
0001322952
0000277058
0000796764
0000831489
0000914577
0001114208
0001281774
0001532158
0000013573
0001553588
0001587755
0001326917
0001551906
0001592411
|
warning | 31 × The EntityCommonStockSharesOutstanding does not exist | industry.us_generic |
0001758488
0000015847
0000811532
0001017673
0001308569
0001418372
0001585149
0001703073
0001444839
0001389518
0001584693
0001001039
0001083383
0001322952
0000277058
0000894847
0000914577
0001114208
0001265848
0001353741
0001407704
0001508332
0000013573
0001553588
0001587755
0001326917
0001106213
0001570279
0001577095
0001623077
0001674227
|
warning | 20 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 14 × No stock price available | subcommand.plot | |
warning | 6 × Ignoring company because Assets is zero | pre-agg | |
warning | 3 × Ignoring company because Liabilities is zero | pre-agg | |
warning | 3 × Ignoring company because Expenses is zero | pre-agg | |
warning | 1 × equityII differs from equityI | pre-agg | |
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -9.453170390961118}
|
warning | 1 × Similarly named company. Duplicate? | None | |
warning | 1 × No LiabilitiesAndStockholdersEquity node found | input.sec.calculation_linkbase.edgar_model_mapping | |
warning | 1 × Missing logo | subcommand.report | |
warning | 1 × Large missing amount for aggregate "Revenues" added to remainder. | industry.us_generic |
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 | 47,057 | 13,143,635 | 2,485,397,600 | 35,251,000,000 | 0001708176 | 0001451448 | 0001744489 |
1 | PropertyPlantAndEquipment | 0 | 0 | 13,667,044 | 1,880,120,600 | 32,078,000,000 | 0000015847 | 0001297937 | 0001744489 |
2 | LeaseAsset | 0 | 0 | 24,762 | 362,010,200 | 1,424,223,000 | 0000015847 | 0001622996 | 0001335258 |
3 | AssetsNonCurrent | 0 | 0 | 0 | 0 | 3,903,000,000 | 0000013156 | 0001335258 | 0001744489 |
4 | IntangibleAssets | 0 | 0 | 6,489,780 | 3,084,642,400 | 96,862,000,000 | 0001017673 | 0000015847 | 0001744489 |
5 | remainder_Assets | 0 | 0 | 3,930,657 | 801,019,000 | 33,455,000,000 | 0000725929 | 0001758488 | 0001744489 |
6 | LiabilitiesCurrent | 17,126 | 543,600 | 17,612,933 | 3,065,713,800 | 26,628,000,000 | 0001803977 | 0001286459 | 0001744489 |
7 | LiabilitiesNonCurrent | 0 | 0 | 0 | 1,245,774,800 | 2,450,799,000 | 0000013156 | 0001090396 | 0000812011 |
8 | remainder_Liabilities | -53,415,000 | 0 | 4,128,031 | 2,442,139,600 | 3,572,000,000 | 0001335258 | 0001017673 | 0001319161 |
9 | SellingGeneralAndAdministrativeExpense | 0 | 0 | 0 | 1,653,273,600 | 12,369,000,000 | 0000725929 | 0001017673 | 0001744489 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 491 | 185,696,600 | 447,374,000 | 0000013156 | 0001071255 | 0001772757 |
11 | CostOfGoodsAndServicesSold | 0 | 0 | 0 | 238,186,600 | 2,333,000,000 | 0000015847 | 0000015847 | 0001319161 |
12 | DepreciationAndAmortization | 0 | 0 | 566,246 | 296,662,600 | 5,345,000,000 | 0001017673 | 0001318482 | 0001744489 |
13 | OperatingExpenses | 0 | 0 | 0 | 355,920,200 | 1,019,437,000 | 0000013156 | 0001319161 | 0000812011 |
14 | remainder_Expenses | -97,000 | -40,262 | 23,017,256 | 871,053,800 | 50,314,000,000 | 0001090396 | 0001319161 | 0001744489 |
15 | remainder_Revenues | 0 | 0 | 22,428,547 | 2,463,563,200 | 65,388,000,000 | 0001308569 | 0001418372 | 0001744489 |
16 | remainder_NetIncome | -595,724,000 | -116,554,400 | -275,211 | 51,484,800 | 293,198,000 | 0000811532 | 0001564902 | 0001795250 |
17 | remainder_ComprehensiveNetIncome | -2,095,000,000 | -40,879,600 | 0 | 74,274,000 | 132,726,000 | 0001744489 | 0001090396 | 0001793659 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 10,103 | 154,544 | 87,572,050 | 7,245,860,600 | 201,549,000,000 | 0001286459 | 0001017673 | 0001744489 |
1 | Liabilities | 17,126 | 550,751 | 55,377,342 | 4,328,255,200 | 26,628,000,000 | 0001803977 | 0000013156 | 0001744489 |
2 | Expenses | 296,531 | 539,610 | 36,061,179 | 3,912,459,200 | 68,028,000,000 | 0001803977 | 0001017673 | 0001744489 |
3 | Revenues | 0 | 0 | 22,428,547 | 2,463,563,200 | 65,388,000,000 | 0001308569 | 0001418372 | 0001744489 |
4 | StockholdersEquity | -705,673,000 | -340,897,400 | 5,744,586 | 3,658,098,800 | 174,921,000,000 | 0001637207 | 0001674227 | 0001744489 |
5 | NetIncome | -2,474,000,000 | -1,309,946,800 | -12,974,523 | 4,093,200 | 109,055,000 | 0001744489 | 0001698991 | 0000812011 |
6 | ComprehensiveNetIncome | -4,569,000,000 | -1,301,272,600 | -8,738,473 | 8,091,600 | 73,726,000 | 0001744489 | 0001286459 | 0000812011 |
7 | BaseVar | 954,987 | 4,382,974 | 259,935,950 | 23,663,607,624 | 465,491,930,000 | 0001803977 | 0001017673 | 0001744489 |
8 | EconomicCapitalRatio | -14.7 | -9.45 | -0.666 | 2.20 | 2.57 | 0001106213 | 0001564902 | 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 | -3.08 | -2.75 | -0.0839 | 1.80 | 15.7 | 0001106213 | 0000015847 | 0001451448 |
1 | PropertyPlantAndEquipment | -3.43 | -3.00 | -0.304 | 1.71 | 5.80 | 0001572384 | 0000015847 | 0001803977 |
2 | LeaseAsset | -0.655 | -0.511 | -0.0408 | 0.141 | 1.14 | 0001572384 | 0001318568 | 0001636519 |
3 | AssetsNonCurrent | -0.0156 | -0.0116 | -0.00120 | -0.0000744 | 0.0136 | 0001106213 | 0001071255 | 0001744489 |
4 | IntangibleAssets | -3.79 | -2.35 | -0.112 | 3.00 | 25.7 | 0001106213 | 0001071255 | 0001379043 |
5 | remainder_Assets | -1.87 | -1.38 | -0.0964 | 0.670 | 1.54 | 0001106213 | 0000701374 | 0001708176 |
6 | LiabilitiesCurrent | -1.81 | -1.53 | 0.165 | 12.5 | 20.5 | 0001621672 | 0001637207 | 0001286459 |
7 | LiabilitiesNonCurrent | -1.19 | -1.01 | 0.0374 | 0.246 | 0.456 | 0001637207 | 0000013156 | 0001090396 |
8 | remainder_Liabilities | -3.10 | -1.70 | -0.325 | 0.798 | 1.52 | 0001106213 | 0001308569 | 0001090396 |
9 | SellingGeneralAndAdministrativeExpense | -5.06 | -1.90 | 0.380 | 1.17 | 1.44 | 0001090396 | 0001308569 | 0001572384 |
10 | GeneralAndAdministrativeExpense | -9.02 | -6.91 | 0.506 | 1.49 | 2.01 | 0001379043 | 0000013156 | 0001090396 |
11 | CostOfGoodsAndServicesSold | -3.52 | -2.56 | 0.316 | 0.715 | 0.829 | 0001572384 | 0001335258 | 0001106213 |
12 | DepreciationAndAmortization | -0.633 | -0.305 | 0.0880 | 0.340 | 0.409 | 0001379043 | 0001636519 | 0001572384 |
13 | OperatingExpenses | -1.17 | -1.04 | 0.165 | 0.374 | 0.431 | 0001418372 | 0001758488 | 0001572384 |
14 | remainder_Expenses | -9.97 | -5.12 | 0.259 | 2.87 | 3.13 | 0001106213 | 0001637207 | 0001090396 |
15 | remainder_Revenues | -3.54 | -2.51 | 0.0992 | 2.39 | 4.30 | 0001106213 | 0001572384 | 0001090396 |
16 | remainder_NetIncome | -5.83 | -3.87 | 0.504 | 1.21 | 1.48 | 0001572384 | 0001319161 | 0001090396 |
17 | remainder_ComprehensiveNetIncome | -0.574 | -0.120 | -0.0297 | 0.163 | 1.51 | 0001572384 | 0001418372 | 0001793659 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -8.04 | -4.94 | 0.00288 | 2.25 | 2.73 | 0001106213 | 0001090396 | 0000811532 |
1 | Liabilities | -2.98 | -2.58 | 0.00101 | 5.61 | 7.78 | 0001621672 | 0001793659 | 0001286459 |
2 | Expenses | -6.84 | -5.55 | 0.395 | 1.49 | 3.02 | 0001106213 | 0001564902 | 0001572384 |
3 | Revenues | -3.54 | -2.51 | 0.0992 | 2.39 | 4.30 | 0001106213 | 0001572384 | 0001090396 |
4 | StockholdersEquity | -2.85 | -2.51 | 0.192 | 1.64 | 1.74 | 0001286459 | 0000015847 | 0000811532 |
5 | NetIncome | -9.04 | -7.06 | 0.584 | 3.50 | 5.75 | 0001106213 | 0001564902 | 0001090396 |
6 | ComprehensiveNetIncome | -9.10 | -7.11 | 0.572 | 3.45 | 5.69 | 0001106213 | 0001564902 | 0001090396 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000013156 | 0001418372 | 0000013156 |
8 | EconomicCapitalRatio | -12.2 | -6.98 | 1.80 | 4.67 | 5.04 | 0001106213 | 0001564902 | 0001090396 |
2021
Logs
error | 8 × Assets != LiabilitiesAndStockholdersEquity, ignoring company. | pre-agg | |
error | 2 × Negative Expenses, ignoring company. | pre-agg | |
error | 1 × Median ECR is negative | check_abs_values |
{'median': -0.005711364882383042}
|
warning | 38 × The stock price does not exist | industry.us_generic |
0000055234
0001816554
0000811532
0001318482
0001319161
0001772757
0000725929
0001308569
0001379043
0001445831
0001622996
0001839360
0001286459
0001572384
0000701374
0001824403
0001840572
0001883685
0001856031
0001001039
0001076195
0000896400
0001322952
0000277058
0000796764
0000831489
0000914577
0001017673
0001114208
0001281774
0001532158
0000013573
0001553588
0001587755
0001326917
0001551906
0001592411
0001389518
|
warning | 32 × The EntityCommonStockSharesOutstanding does not exist | industry.us_generic |
0000015847
0000811532
0001308569
0001418372
0001758488
0001952073
0001106213
0001001039
0001083383
0001322952
0000277058
0000894847
0000914577
0001017673
0001114208
0001265848
0001353741
0001407704
0001508332
0000013573
0001553588
0001587755
0001326917
0001570279
0001577095
0001623077
0001444839
0001674227
0001389518
0001584693
0001585149
0001703073
|
warning | 28 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic |
0000015847
0000015847
0000015847
0000015847
0000015847
0001071255
0001071255
0001071255
0001071255
0001071255
0001071255
0001071255
0001744489
0001744489
0001744489
0001744489
0001744489
0001869198
0001869198
0001869198
0001869198
0001758488
0001758488
0001758488
0001083383
0001265848
0000013573
0001318568
|
warning | 9 × No stock price available | subcommand.plot | |
warning | 6 × Ignoring company because Assets is zero | pre-agg | |
warning | 3 × Similarly named company. Duplicate? | None | |
warning | 3 × Ignoring company because Liabilities is zero | pre-agg | |
warning | 3 × Ignoring company because Expenses is zero | pre-agg | |
warning | 2 × Missing logo | subcommand.report | |
warning | 1 × equityII differs from equityI | pre-agg | |
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -8.74169079031194}
|
warning | 1 × Large missing amount for aggregate "Revenues" added to remainder. | industry.us_generic |
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 | 5,558 | 26,822,881 | 3,900,264,300 | 33,657,000,000 | 0001708176 | 0001451448 | 0001744489 |
1 | PropertyPlantAndEquipment | 0 | 0 | 836,821 | 2,188,050,600 | 32,624,000,000 | 0000015847 | 0000725929 | 0001744489 |
2 | LeaseAsset | 0 | 0 | 58,007 | 745,290,500 | 1,864,528,000 | 0000015847 | 0001318482 | 0001869198 |
3 | AssetsNonCurrent | 0 | 0 | 0 | 0 | 3,935,000,000 | 0000013156 | 0001444839 | 0001744489 |
4 | IntangibleAssets | 0 | 0 | 9,366,922 | 3,960,561,900 | 95,186,000,000 | 0000055234 | 0001379043 | 0001744489 |
5 | remainder_Assets | 0 | 0 | 11,871,318 | 867,708,900 | 38,207,000,000 | 0001379043 | 0001793659 | 0001744489 |
6 | LiabilitiesCurrent | 0 | 87,495 | 16,022,305 | 3,531,936,100 | 31,077,000,000 | 0001444839 | 0000015847 | 0001744489 |
7 | LiabilitiesNonCurrent | 0 | 0 | 0 | 1,044,213,350 | 2,850,292,000 | 0000013156 | 0000015847 | 0000812011 |
8 | remainder_Liabilities | -585,254,000 | 0 | 4,229,049 | 3,709,027,100 | 5,995,282,000 | 0001335258 | 0001297937 | 0001766363 |
9 | SellingGeneralAndAdministrativeExpense | 0 | 0 | 642,288 | 1,781,258,800 | 13,517,000,000 | 0000055234 | 0001584693 | 0001744489 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 0 | 120,126,750 | 828,325,000 | 0000013156 | 0001335258 | 0001772757 |
11 | CostOfGoodsAndServicesSold | 0 | 0 | 0 | 509,038,500 | 2,742,000,000 | 0000015847 | 0000015847 | 0001319161 |
12 | DepreciationAndAmortization | 0 | 0 | 635,318 | 289,552,700 | 5,111,000,000 | 0000055234 | 0001297937 | 0001744489 |
13 | OperatingExpenses | 0 | 0 | 0 | 711,352,550 | 2,597,178,000 | 0000013156 | 0000015847 | 0001766363 |
14 | remainder_Expenses | 0 | 0 | 9,726,273 | 1,392,509,850 | 45,810,000,000 | 0001379043 | 0001389518 | 0001744489 |
15 | remainder_Revenues | 0 | 0 | 18,396,628 | 5,349,372,350 | 67,418,000,000 | 0000055234 | 0000013156 | 0001744489 |
16 | remainder_NetIncome | -473,000,000 | -159,426,250 | -200,104 | 30,413,161 | 90,242,000 | 0001744489 | 0001584693 | 0001335258 |
17 | remainder_ComprehensiveNetIncome | -47,046,000 | -3,848,500 | 0 | 56,889,900 | 1,370,000,000 | 0001772757 | 0001445831 | 0001744489 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 133 | 136,993 | 112,823,688 | 11,582,907,050 | 203,609,000,000 | 0001444839 | 0001451448 | 0001744489 |
1 | Liabilities | 8,524 | 122,013 | 59,151,495 | 7,261,909,550 | 31,077,000,000 | 0001816554 | 0000015847 | 0001744489 |
2 | Expenses | 5,635 | 83,351 | 36,830,181 | 5,524,058,300 | 64,438,000,000 | 0000055234 | 0001451448 | 0001744489 |
3 | Revenues | 0 | 0 | 18,396,628 | 5,349,372,350 | 67,418,000,000 | 0000055234 | 0000013156 | 0001744489 |
4 | StockholdersEquity | -642,845,000 | -42,313,500 | 19,887,627 | 2,592,089,500 | 172,532,000,000 | 0001637207 | 0001418372 | 0001744489 |
5 | NetIncome | -1,523,195,000 | -580,839,850 | -334,074 | 258,887,350 | 2,507,000,000 | 0001772757 | 0001803977 | 0001744489 |
6 | ComprehensiveNetIncome | -1,570,241,000 | -581,290,200 | -334,074 | 259,887,350 | 3,877,000,000 | 0001772757 | 0001803977 | 0001744489 |
7 | BaseVar | 42,231 | 2,539,467 | 313,467,842 | 38,287,896,329 | 463,623,410,000 | 0001816554 | 0001708341 | 0001744489 |
8 | EconomicCapitalRatio | -88.9 | -8.74 | -0.00567 | 2.45 | 8.00 | 0001622996 | 0000055234 | 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 | -60.3 | -7.33 | -0.126 | 1.46 | 7.21 | 0001622996 | 0001564902 | 0001816554 |
1 | PropertyPlantAndEquipment | -55.8 | -2.36 | -0.171 | 0.674 | 1.69 | 0001622996 | 0001637207 | 0001708176 |
2 | LeaseAsset | -26.3 | -1.26 | -0.0437 | 0.513 | 2.15 | 0001622996 | 0000811532 | 0000725929 |
3 | AssetsNonCurrent | -0.584 | -0.0198 | -0.000897 | 0.000476 | 0.00842 | 0001622996 | 0000013156 | 0001744489 |
4 | IntangibleAssets | -65.5 | -4.59 | -0.0776 | 3.35 | 7.03 | 0001622996 | 0001636519 | 0001379043 |
5 | remainder_Assets | -64.4 | -4.45 | -0.223 | 1.18 | 2.19 | 0001622996 | 0001802156 | 0001445831 |
6 | LiabilitiesCurrent | -67.3 | -2.01 | 0.221 | 1.76 | 6.78 | 0001622996 | 0001802156 | 0001584693 |
7 | LiabilitiesNonCurrent | -29.3 | -1.54 | 0.0490 | 0.313 | 0.493 | 0001622996 | 0001636519 | 0001708341 |
8 | remainder_Liabilities | -67.4 | -2.99 | 0.00583 | 1.64 | 12.7 | 0001622996 | 0001772757 | 0001444839 |
9 | SellingGeneralAndAdministrativeExpense | -22.2 | -2.26 | 0.178 | 1.21 | 2.58 | 0001622996 | 0001564902 | 0001803977 |
10 | GeneralAndAdministrativeExpense | -4.03 | -3.36 | 0.409 | 1.95 | 8.30 | 0001674227 | 0000013156 | 0001622996 |
11 | CostOfGoodsAndServicesSold | -7.59 | -4.61 | 0.258 | 0.666 | 0.721 | 0001803977 | 0001636519 | 0001674227 |
12 | DepreciationAndAmortization | -1.52 | -0.200 | 0.0325 | 0.572 | 2.43 | 0001379043 | 0000055234 | 0001622996 |
13 | OperatingExpenses | -2.33 | -1.16 | 0.194 | 0.791 | 3.37 | 0000811532 | 0001071255 | 0001622996 |
14 | remainder_Expenses | -44.1 | -3.40 | 0.187 | 1.84 | 3.75 | 0001622996 | 0001637207 | 0001793659 |
15 | remainder_Revenues | -16.4 | -2.72 | 0.300 | 3.11 | 3.51 | 0001622996 | 0001802156 | 0001793659 |
16 | remainder_NetIncome | -6.08 | -2.28 | 0.0393 | 0.996 | 7.34 | 0001389518 | 0001379043 | 0001708341 |
17 | remainder_ComprehensiveNetIncome | -0.195 | -0.0561 | -0.0120 | 0.0492 | 0.997 | 0001622996 | 0001564902 | 0001793659 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -82.2 | -7.64 | -0.114 | 1.64 | 1.93 | 0001622996 | 0001766363 | 0001708176 |
1 | Liabilities | -76.3 | -3.76 | 0.146 | 2.48 | 4.25 | 0001622996 | 0001451448 | 0001708341 |
2 | Expenses | -56.8 | -4.19 | 0.200 | 0.805 | 2.70 | 0001622996 | 0001802156 | 0001708341 |
3 | Revenues | -16.4 | -2.72 | 0.300 | 3.11 | 3.51 | 0001622996 | 0001802156 | 0001793659 |
4 | StockholdersEquity | -3.16 | -2.88 | 0.225 | 1.67 | 1.98 | 0001622996 | 0000015847 | 0001621672 |
5 | NetIncome | -71.8 | -7.46 | 0.610 | 2.84 | 7.58 | 0001622996 | 0001636519 | 0001708341 |
6 | ComprehensiveNetIncome | -72.0 | -7.44 | 0.630 | 3.54 | 7.56 | 0001622996 | 0001636519 | 0001708341 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000013156 | 0001445831 | 0000013156 |
8 | EconomicCapitalRatio | -85.6 | -5.43 | 3.30 | 5.76 | 11.3 | 0001622996 | 0000055234 | 0001708341 |
2022
Logs
error | 8 × Assets != LiabilitiesAndStockholdersEquity, ignoring company. | pre-agg | |
error | 5 × Unusually strong effect | check_effects |
{'var_name': 'Assets', 'quantile_value': '-13.5', 'quantile': 0.05}
{'var_name': 'Liabilities', 'quantile_value': '-10.1', 'quantile': 0.05} {'var_name': 'NetIncome', 'quantile_value': '-14.6', 'quantile': 0.05} {'var_name': 'ComprehensiveNetIncome', 'quantile_value': '-14.5', 'quantile': 0.05} {'var_name': 'EconomicCapitalRatio', 'quantile_value': '-12.9', 'quantile': 0.05} |
error | 2 × Negative Expenses, ignoring company. | pre-agg | |
warning | 39 × The stock price does not exist | industry.us_generic |
0000055234
0001816554
0001824403
0001839360
0001840572
0001856031
0001883685
0000701374
0000811532
0001319161
0001286459
0001445831
0001622996
0001594968
0001001039
0001076195
0000896400
0001322952
0000277058
0000796764
0000831489
0000914577
0001017673
0001114208
0001281774
0001532158
0000013573
0001553588
0001587755
0001308569
0001326917
0001551906
0001572384
0001318482
0001592411
0001389518
0001379043
0000725929
0001772757
|
warning | 32 × The EntityCommonStockSharesOutstanding does not exist | industry.us_generic |
0001758488
0001952073
0000015847
0000811532
0001418372
0001106213
0001703073
0001584693
0001674227
0001001039
0001083383
0001322952
0000277058
0000894847
0000914577
0001017673
0001114208
0001265848
0001353741
0001407704
0001508332
0000013573
0001553588
0001587755
0001308569
0001326917
0001570279
0001577095
0001623077
0001444839
0001389518
0001585149
|
warning | 32 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic |
0001758488
0001758488
0001758488
0000015847
0000015847
0000015847
0000015847
0000015847
0000015847
0001071255
0001071255
0001071255
0001071255
0001071255
0001071255
0001071255
0001071255
0001744489
0001744489
0001744489
0001744489
0001744489
0001744489
0001869198
0001869198
0001869198
0001869198
0001869198
0001083383
0001265848
0000013573
0001318568
|
warning | 16 × No stock price available | subcommand.plot | |
warning | 9 × Missing logo | subcommand.report | |
warning | 7 × Ignoring company because Assets is zero | pre-agg | |
warning | 4 × Similarly named company. Duplicate? | None | |
warning | 3 × Ignoring company because Liabilities is zero | pre-agg | |
warning | 3 × Ignoring company because Expenses is zero | pre-agg | |
warning | 1 × equityII differs from equityI | pre-agg | |
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -19.109424097229486}
|
warning | 1 × Large missing amount for aggregate "Revenues" added to remainder. | industry.us_generic | |
warning | 1 × Large missing amount for aggregate "Liabilities" added to remainder. | industry.us_generic |
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 | 9,053 | 59,557,803 | 2,457,188,800 | 29,098,000,000 | 0001708176 | 0001824403 | 0001744489 |
1 | PropertyPlantAndEquipment | 0 | 0 | 10,448,978 | 2,149,672,000 | 33,596,000,000 | 0000055234 | 0001856031 | 0001744489 |
2 | LeaseAsset | 0 | 0 | 165,133 | 618,813,000 | 2,116,761,000 | 0000015847 | 0001451448 | 0001869198 |
3 | AssetsNonCurrent | 0 | 0 | 0 | 0 | 3,218,000,000 | 0000013156 | 0001584693 | 0001744489 |
4 | IntangibleAssets | 0 | 0 | 66,290,087 | 4,043,200,400 | 92,734,000,000 | 0000055234 | 0001564902 | 0001744489 |
5 | remainder_Assets | 0 | 0 | 11,086,288 | 1,568,350,000 | 44,985,000,000 | 0001106213 | 0000701374 | 0001744489 |
6 | LiabilitiesCurrent | 0 | 201,487 | 69,577,137 | 3,353,308,000 | 29,073,000,000 | 0001444839 | 0001758488 | 0001744489 |
7 | LiabilitiesNonCurrent | 0 | 0 | 0 | 1,279,887,800 | 2,734,049,000 | 0000013156 | 0000015847 | 0000812011 |
8 | remainder_Liabilities | -620,032,000 | 0 | 15,662,445 | 3,770,781,000 | 5,408,125,000 | 0001335258 | 0001793659 | 0001766363 |
9 | SellingGeneralAndAdministrativeExpense | 0 | 0 | 514,897 | 2,259,569,600 | 16,388,000,000 | 0000055234 | 0001389518 | 0001744489 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 0 | 130,265,800 | 763,720,000 | 0000013156 | 0001297937 | 0001883685 |
11 | CostOfGoodsAndServicesSold | 0 | 0 | 0 | 658,715,000 | 3,080,000,000 | 0000015847 | 0000055234 | 0001319161 |
12 | DepreciationAndAmortization | 0 | 0 | 3,445 | 266,020,000 | 5,163,000,000 | 0000015847 | 0001674227 | 0001744489 |
13 | OperatingExpenses | 0 | 0 | 0 | 838,580,600 | 2,065,777,000 | 0000013156 | 0000015847 | 0001766363 |
14 | remainder_Expenses | -43,234,000 | -173,177 | 37,656,342 | 1,330,175,200 | 56,370,000,000 | 0001795250 | 0001829966 | 0001744489 |
15 | remainder_Revenues | 0 | 0 | 71,676,822 | 5,788,827,400 | 82,722,000,000 | 0000055234 | 0000015847 | 0001744489 |
16 | remainder_NetIncome | -1,296,000,000 | -118,537,800 | -412,841 | 76,892,000 | 311,323,000 | 0001744489 | 0001636519 | 0000811532 |
17 | remainder_ComprehensiveNetIncome | -145,000,000 | -35,121,800 | 0 | 11,411,600 | 1,961,000,000 | 0001319161 | 0001584693 | 0001744489 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 73.0 | 153,057 | 456,413,095 | 11,568,673,600 | 203,631,000,000 | 0001444839 | 0001708176 | 0001744489 |
1 | Liabilities | 10,448 | 1,781,846 | 300,221,570 | 8,174,652,000 | 29,073,000,000 | 0001816554 | 0000055234 | 0001744489 |
2 | Expenses | 13,358 | 529,219 | 104,494,744 | 5,351,624,000 | 77,921,000,000 | 0000055234 | 0001621672 | 0001744489 |
3 | Revenues | 0 | 0 | 71,676,822 | 5,788,827,400 | 82,722,000,000 | 0000055234 | 0000015847 | 0001744489 |
4 | StockholdersEquity | -460,133,000 | -198,324,200 | 21,791,511 | 3,077,172,800 | 174,558,000,000 | 0000701374 | 0001829966 | 0001744489 |
5 | NetIncome | -1,377,987,000 | -135,826,400 | -10,098 | 534,969,000 | 3,505,000,000 | 0001883685 | 0000055234 | 0001744489 |
6 | ComprehensiveNetIncome | -1,377,987,000 | -129,370,207 | -10,098 | 440,011,200 | 5,466,000,000 | 0001883685 | 0000055234 | 0001744489 |
7 | BaseVar | 60,128 | 5,195,991 | 933,495,157 | 38,381,309,888 | 540,853,000,000 | 0001816554 | 0001856031 | 0001744489 |
8 | EconomicCapitalRatio | -184 | -19.1 | 0.0757 | 2.08 | 4.24 | 0001622996 | 0001840572 | 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 | -136 | -3.23 | -0.0836 | 0.544 | 1.71 | 0001622996 | 0000055234 | 0001445831 |
1 | PropertyPlantAndEquipment | -137 | -6.64 | -0.177 | 0.554 | 1.10 | 0001622996 | 0001802156 | 0001708176 |
2 | LeaseAsset | -72.1 | -1.72 | -0.0369 | 0.203 | 0.720 | 0001622996 | 0000015847 | 0001636519 |
3 | AssetsNonCurrent | -1.24 | -0.0229 | -0.000614 | 0.000144 | 0.00543 | 0001622996 | 0001840572 | 0001744489 |
4 | IntangibleAssets | -153 | -6.26 | -0.167 | 1.17 | 2.32 | 0001622996 | 0001708176 | 0001674227 |
5 | remainder_Assets | -136 | -6.27 | -0.156 | 0.405 | 2.30 | 0001622996 | 0001418372 | 0000055234 |
6 | LiabilitiesCurrent | -157 | -7.92 | 0.295 | 2.67 | 6.57 | 0001622996 | 0000701374 | 0001106213 |
7 | LiabilitiesNonCurrent | -73.1 | -1.71 | 0.0357 | 0.240 | 0.353 | 0001622996 | 0001795250 | 0000811532 |
8 | remainder_Liabilities | -156 | -8.22 | -0.227 | 2.24 | 16.3 | 0001622996 | 0001952073 | 0001444839 |
9 | SellingGeneralAndAdministrativeExpense | -54.1 | -2.60 | 0.215 | 1.45 | 2.85 | 0001622996 | 0001795250 | 0001839360 |
10 | GeneralAndAdministrativeExpense | -16.2 | -2.60 | 0.381 | 1.47 | 13.7 | 0001816554 | 0001584693 | 0001622996 |
11 | CostOfGoodsAndServicesSold | -6.65 | -3.77 | 0.253 | 0.938 | 5.64 | 0001793659 | 0001803977 | 0001622996 |
12 | DepreciationAndAmortization | -0.375 | -0.191 | 0.0516 | 0.521 | 2.82 | 0000811532 | 0001703073 | 0001622996 |
13 | OperatingExpenses | -3.03 | -1.24 | 0.171 | 0.853 | 4.61 | 0000811532 | 0001840572 | 0001622996 |
14 | remainder_Expenses | -84.4 | -6.38 | 0.327 | 3.19 | 5.77 | 0001622996 | 0000055234 | 0001839360 |
15 | remainder_Revenues | -47.7 | -4.13 | 0.486 | 3.44 | 7.48 | 0001622996 | 0001674227 | 0001803977 |
16 | remainder_NetIncome | -13.4 | -1.05 | 0.102 | 1.41 | 4.06 | 0001839360 | 0001444839 | 0001622996 |
17 | remainder_ComprehensiveNetIncome | -1.07 | -0.0786 | 0.00838 | 0.0948 | 1.95 | 0001829966 | 0001297937 | 0001793659 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -173 | -13.5 | -0.208 | 1.36 | 1.85 | 0001622996 | 0001758488 | 0001856031 |
1 | Liabilities | -169 | -10.1 | 0.0442 | 2.67 | 5.86 | 0001622996 | 0001636519 | 0001444839 |
2 | Expenses | -112 | -8.91 | 0.263 | 1.05 | 1.35 | 0001622996 | 0001319161 | 0001839360 |
3 | Revenues | -47.7 | -4.13 | 0.486 | 3.44 | 7.48 | 0001622996 | 0001674227 | 0001803977 |
4 | StockholdersEquity | -2.59 | -2.03 | 0.251 | 1.50 | 1.87 | 0001444839 | 0001802156 | 0001744489 |
5 | NetIncome | -155 | -14.6 | 0.973 | 3.08 | 4.81 | 0001622996 | 0001795250 | 0000811532 |
6 | ComprehensiveNetIncome | -155 | -14.5 | 0.949 | 3.61 | 4.85 | 0001622996 | 0001795250 | 0000811532 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000013156 | 0001622996 | 0000013156 |
8 | EconomicCapitalRatio | -177 | -12.9 | 6.30 | 8.30 | 10.5 | 0001622996 | 0001840572 | 0000811532 |
2023
Logs
warning | 7 × The stock price does not exist | industry.us_generic | |
warning | 7 × No stock price available | subcommand.plot | |
warning | 6 × Missing logo | subcommand.report | |
warning | 4 × Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | |
warning | 2 × Similarly named company. Duplicate? | None | |
warning | 1 × Too many companies have an ECR < -100% | check_abs_values |
{'quantile_095_val': -11.398520795843963}
|
warning | 1 × Large missing amount for aggregate "Liabilities" added to remainder. | industry.us_generic | |
warning | 1 × Ignoring company because Assets is zero | pre-agg |
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 | 22,914 | 149,313,931 | 5,272,301,600 | 32,763,000,000 | 0001708176 | 0001636519 | 0001744489 |
1 | PropertyPlantAndEquipment | 0 | 0 | 3,869,636 | 3,225,834,000 | 34,941,000,000 | 0000055234 | 0001708341 | 0001744489 |
2 | LeaseAsset | 0 | 0 | 1,289,247 | 1,071,725,400 | 2,202,601,000 | 0000015847 | 0001793659 | 0001869198 |
3 | AssetsNonCurrent | 0 | 0 | 0 | 0 | 3,080,000,000 | 0000015847 | 0001621672 | 0001744489 |
4 | IntangibleAssets | 0 | 0 | 75,076,835 | 4,050,252,200 | 90,128,000,000 | 0000055234 | 0001793659 | 0001744489 |
5 | remainder_Assets | 0 | 0 | 61,622,048 | 1,566,196,000 | 44,667,000,000 | 0000055234 | 0001698991 | 0001744489 |
6 | LiabilitiesCurrent | 0 | 21,009 | 137,740,062 | 6,236,961,200 | 31,139,000,000 | 0001584693 | 0001793659 | 0001744489 |
7 | LiabilitiesNonCurrent | 0 | 0 | 0 | 1,465,781,200 | 2,819,835,000 | 0000015847 | 0001952073 | 0000812011 |
8 | remainder_Liabilities | -1,134,386,000 | 0 | 14,844,368 | 3,087,217,800 | 4,360,000,000 | 0001335258 | 0001793659 | 0001319161 |
9 | SellingGeneralAndAdministrativeExpense | 0 | 0 | 689,592 | 2,518,466,800 | 15,336,000,000 | 0000055234 | 0001584693 | 0001744489 |
10 | GeneralAndAdministrativeExpense | 0 | 0 | 0 | 263,934,800 | 606,569,000 | 0000015847 | 0001952073 | 0001883685 |
11 | CostOfGoodsAndServicesSold | 0 | 0 | 3,109 | 1,407,187,000 | 3,177,000,000 | 0000015847 | 0000811532 | 0001319161 |
12 | DepreciationAndAmortization | 0 | 0 | 156 | 367,819,400 | 5,369,000,000 | 0000015847 | 0001708341 | 0001744489 |
13 | OperatingExpenses | 0 | 0 | 0 | 509,134,800 | 1,454,324,000 | 0000015847 | 0000055234 | 0000812011 |
14 | remainder_Expenses | -80,556,000 | -483,282 | 56,831,745 | 8,229,081,200 | 64,472,000,000 | 0001840572 | 0001829966 | 0001744489 |
15 | remainder_Revenues | 0 | 6,810 | 574,206,456 | 12,721,829,200 | 88,898,000,000 | 0001584693 | 0001795250 | 0001744489 |
16 | remainder_NetIncome | -331,000,000 | -170,598,000 | -685,505 | 156,665,000 | 870,540,000 | 0001744489 | 0001297937 | 0001795250 |
17 | remainder_ComprehensiveNetIncome | -209,000,000 | -48,993,600 | 0 | 13,274,800 | 43,401,000 | 0001744489 | 0001674227 | 0001793659 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | 16,530 | 211,918 | 754,591,121 | 12,756,618,000 | 205,579,000,000 | 0001816554 | 0001824403 | 0001744489 |
1 | Liabilities | 35,015 | 1,012,709 | 402,731,422 | 8,852,961,200 | 31,139,000,000 | 0001816554 | 0000811532 | 0001744489 |
2 | Expenses | 21,286 | 246,805 | 236,018,573 | 12,157,707,200 | 85,177,000,000 | 0001816554 | 0001795250 | 0001744489 |
3 | Revenues | 0 | 6,810 | 574,206,456 | 12,721,829,200 | 88,898,000,000 | 0001584693 | 0001795250 | 0001744489 |
4 | StockholdersEquity | -376,961,000 | -206,288,200 | 46,930,207 | 5,195,975,800 | 174,440,000,000 | 0000701374 | 0000015847 | 0001744489 |
5 | NetIncome | -802,142,000 | -74,949,833 | 2,785,189 | 924,457,800 | 3,390,000,000 | 0001883685 | 0001824403 | 0001744489 |
6 | ComprehensiveNetIncome | -802,142,000 | -73,851,470 | 1,622,295 | 893,938,400 | 3,181,000,000 | 0001883685 | 0001090396 | 0001744489 |
7 | BaseVar | 110,300 | 3,030,978 | 4,103,451,223 | 75,768,064,704 | 570,611,850,000 | 0001816554 | 0001793659 | 0001744489 |
8 | EconomicCapitalRatio | -14.8 | -11.4 | 0.311 | 2.66 | 3.10 | 0001803977 | 0001840572 | 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 | -8.20 | -2.63 | -0.134 | 0.756 | 1.06 | 0001803977 | 0001952073 | 0001708341 |
1 | PropertyPlantAndEquipment | -7.56 | -3.37 | -0.148 | 0.604 | 1.99 | 0001803977 | 0001703073 | 0001708176 |
2 | LeaseAsset | -2.69 | -1.03 | -0.0363 | 0.241 | 0.706 | 0001803977 | 0001703073 | 0001636519 |
3 | AssetsNonCurrent | -0.0321 | -0.0114 | -0.000762 | 0.000215 | 0.00683 | 0001803977 | 0000701374 | 0001744489 |
4 | IntangibleAssets | -7.75 | -2.62 | -0.0930 | 1.89 | 3.94 | 0001803977 | 0001071255 | 0001674227 |
5 | remainder_Assets | -5.63 | -2.36 | -0.105 | 0.371 | 0.897 | 0001803977 | 0001869198 | 0001703073 |
6 | LiabilitiesCurrent | -1.91 | -0.741 | 0.245 | 5.17 | 5.61 | 0001803977 | 0001637207 | 0001106213 |
7 | LiabilitiesNonCurrent | -1.80 | -1.26 | 0.0633 | 0.312 | 0.362 | 0001803977 | 0001840572 | 0001793659 |
8 | remainder_Liabilities | -6.67 | -2.56 | -0.295 | 1.61 | 2.79 | 0001803977 | 0001318568 | 0001584693 |
9 | SellingGeneralAndAdministrativeExpense | -11.8 | -2.60 | 0.186 | 1.33 | 1.63 | 0001803977 | 0001703073 | 0001829966 |
10 | GeneralAndAdministrativeExpense | -6.29 | -2.62 | 0.380 | 1.11 | 2.12 | 0000055234 | 0001869198 | 0001803977 |
11 | CostOfGoodsAndServicesSold | -7.72 | -3.01 | 0.289 | 0.972 | 1.31 | 0001793659 | 0001708341 | 0001335258 |
12 | DepreciationAndAmortization | -0.397 | -0.236 | 0.0550 | 0.325 | 0.620 | 0000811532 | 0001708341 | 0001803977 |
13 | OperatingExpenses | -2.91 | -1.85 | 0.229 | 0.799 | 1.28 | 0000811532 | 0001952073 | 0001803977 |
14 | remainder_Expenses | -6.30 | -4.28 | 0.124 | 2.70 | 4.85 | 0001106213 | 0001637207 | 0001793659 |
15 | remainder_Revenues | -3.44 | -2.43 | 0.300 | 2.59 | 4.78 | 0001106213 | 0001318568 | 0001793659 |
16 | remainder_NetIncome | -2.61 | -1.75 | 0.142 | 1.03 | 1.34 | 0001674227 | 0001319161 | 0001795250 |
17 | remainder_ComprehensiveNetIncome | -0.0877 | -0.0417 | -0.00802 | 0.153 | 0.927 | 0000701374 | 0001071255 | 0001793659 |
yvar | min | 5% | median | 95% | max | min_company | median_company | max_company | |
---|---|---|---|---|---|---|---|---|---|
0 | Assets | -13.2 | -6.47 | -0.139 | 1.38 | 1.53 | 0001803977 | 0000015847 | 0001708176 |
1 | Liabilities | -7.45 | -2.66 | 0.0845 | 2.06 | 2.41 | 0001803977 | 0001319161 | 0001090396 |
2 | Expenses | -9.34 | -4.92 | 0.159 | 0.829 | 1.39 | 0001803977 | 0000015847 | 0001795250 |
3 | Revenues | -3.44 | -2.43 | 0.300 | 2.59 | 4.78 | 0001106213 | 0001318568 | 0001793659 |
4 | StockholdersEquity | -4.05 | -2.40 | -0.157 | 1.40 | 1.69 | 0001803977 | 0001703073 | 0001708341 |
5 | NetIncome | -8.24 | -7.44 | 0.904 | 2.88 | 3.12 | 0001829966 | 0001637207 | 0001090396 |
6 | ComprehensiveNetIncome | -8.17 | -7.35 | 0.885 | 2.99 | 3.79 | 0001106213 | 0001637207 | 0001793659 |
7 | BaseVar | nan | nan | nan | nan | nan | 0000015847 | 0001637207 | 0000015847 |
8 | EconomicCapitalRatio | -13.2 | -9.81 | 1.90 | 4.25 | 4.69 | 0001803977 | 0001840572 | 0001090396 |
Estimates
Parameter | Value | Min | Max |
---|---|---|---|
PresentValueFactor | 5.18 | 1.0 | 15.0 |
BalanceFactor | 1.28 | 0.5 | 5.0 |
OCIFactor | 1.0 | 0.5 | 1.0 |
HiddenReservesFactor | 0.0 | 0.0 | 0.0 |
LLPO_stddev | 1.87 | 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 | ||||
0000055234 | Kenilworth Systems CORP | Kenilwo | KENS | 2021 | 0.5300 | 1.0000 | 0.5300 | 49,504,185.0 | 26,237,218.05 | 0.0883 |
2022 | 0.0800 | 1.0000 | 0.0800 | 49,504,185.0 | 3,960,334.80 | 0.0132 | ||||
2023 | 0.1900 | 1.0000 | 0.1900 | 52,004,185.0 | 9,880,795.15 | 78.8803 | ||||
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 | ||||
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 |
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 |
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 | 43.2600 | 1.0000 | 43.2600 | 36,002,268.0 | 1,557,458,113.68 | 1.4227 |
2015 | 128.0100 | 1.0000 | 128.0100 | 36,240,129.0 | 4,639,098,913.29 | 3.2124 | ||||
2016 | 161.7400 | 1.0000 | 161.7400 | 39,955,039.0 | 6,462,328,007.86 | 4.3248 | ||||
2017 | 215.4000 | 1.0000 | 215.4000 | 40,407,160.0 | 8,703,702,264.00 | 3.6917 | ||||
2018 | 210.8100 | 1.0000 | 210.8100 | 40,349,123.0 | 8,505,998,619.63 | 3.6517 | ||||
2019 | 244.6300 | 1.0000 | 244.6300 | 40,257,530.0 | 9,848,199,563.90 | 3.8281 | ||||
2020 | 274.3800 | 1.0000 | 274.3800 | 40,251,595.0 | 11,044,232,636.10 | 2.4662 | ||||
2021 | 329.9100 | 1.0000 | 329.9100 | 40,451,209.0 | 13,345,258,361.19 | 2.5007 | ||||
2022 | 241.4000 | 1.0000 | 241.4000 | 40,323,914.0 | 9,734,192,839.60 | 1.8046 | ||||
2023 | 221.8500 | 1.0000 | 221.8500 | 37,966,630.0 | 8,422,896,865.50 | 1.5953 | ||||
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 |
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 | ||||
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 | ||||
0001071255 | Golden Entertainment INC | Golden | GDEN | 2011 | 3.6700 | 0.5000 | 1.8400 | 26,405,679.0 | 48,586,449.36 | 0.6762 |
2013 | 7.9400 | 0.5000 | 3.9700 | 26,539,853.0 | 105,363,216.41 | 1.2972 | ||||
2014 | 6.7800 | 1.0000 | 6.7800 | 13,389,078.0 | 90,777,948.84 | 1.3306 | ||||
2015 | 9.9000 | 1.0000 | 9.9000 | 21,631,486.0 | 214,151,711.40 | 0.7829 | ||||
2016 | 12.4700 | 1.0000 | 12.4700 | 22,229,646.0 | 277,203,685.62 | 0.8818 | ||||
2017 | 33.4000 | 1.0000 | 33.4000 | 26,371,614.0 | 880,811,907.60 | 0.7310 | ||||
2018 | 15.6500 | 1.0000 | 15.6500 | 27,991,425.0 | 438,065,801.25 | 0.3625 | ||||
2019 | 19.2000 | 1.0000 | 19.2000 | 27,813,192.0 | 534,013,286.40 | 0.3346 | ||||
2020 | 19.7400 | 1.0000 | 19.7400 | 28,180,521.0 | 556,283,484.54 | 0.3734 | ||||
2021 | 50.3400 | 1.0000 | 50.3400 | 29,056,728.0 | 1,462,715,687.52 | 1.0047 | ||||
2022 | 37.6800 | 1.0000 | 37.6800 | 28,505,387.0 | 1,074,082,982.16 | 0.8062 | ||||
2023 | 40.4000 | 1.0000 | 40.4000 | 28,616,599.0 | 1,156,110,599.60 | 0.9768 | ||||
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 | 1.0000 | 1.0000 | 1.0000 | 4,704,305.0 | 4,704,305.00 | 1.4189 |
2012 | 0.9900 | 1.0000 | 0.9900 | 4,744,305.0 | 4,696,861.95 | 1.2240 | ||||
2013 | 1.1300 | 1.0000 | 1.1300 | 4,767,305.0 | 5,387,054.65 | 1.1331 | ||||
2014 | 0.7100 | 1.0000 | 0.7100 | 4,782,305.0 | 3,395,436.55 | 0.8739 | ||||
2015 | 0.9000 | 1.0000 | 0.9000 | 4,546,065.0 | 4,091,458.50 | 0.7409 | ||||
2016 | 1.4000 | 1.0000 | 1.4000 | 4,504,465.0 | 6,306,251.00 | 1.1264 | ||||
2017 | 2.5000 | 1.0000 | 2.5000 | 4,511,965.0 | 11,279,912.50 | 1.8232 | ||||
2018 | 2.8100 | 1.0000 | 2.8100 | 4,518,602.0 | 12,697,271.62 | 2.5613 | ||||
2019 | 3.0000 | 1.0000 | 3.0000 | 4,503,669.0 | 13,511,007.00 | 2.0024 | ||||
2020 | 2.7500 | 1.0000 | 2.7500 | 4,506,788.0 | 12,393,667.00 | 4.1911 | ||||
2021 | 3.2700 | 1.0000 | 3.2700 | 4,521,988.0 | 14,786,900.76 | 2.5810 | ||||
2022 | 5.2400 | 1.0000 | 5.2400 | 4,621,988.0 | 24,219,217.12 | 3.7088 | ||||
2023 | 3.8500 | 1.0000 | 3.8500 | 4,634,865.0 | 17,844,230.25 | 2.6286 | ||||
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 | ||||
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 | ||||
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 | ||||
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 | ||||
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 | ||||
0001286459 | ALL FOR ONE Media CORP | ALL FOR | nan | 2018 | nan | nan | nan | 49,973,865.0 | nan | nan |
2020 | nan | nan | nan | 1,118,473,025.0 | nan | nan | ||||
2022 | nan | nan | nan | 8,135,737,831.0 | nan | nan | ||||
0001297937 | Parks America INC | Parks A | PRKA | 2017 | 0.2300 | 1.0000 | 0.2300 | 74,671,537.0 | 17,174,453.51 | 2.5379 |
2018 | 0.1600 | 1.0000 | 0.1600 | 74,721,537.0 | 11,955,445.92 | 2.0721 | ||||
2019 | 0.1800 | 1.0000 | 0.1800 | 74,821,537.0 | 13,467,876.66 | 2.1374 | ||||
2020 | 0.4400 | 1.0000 | 0.4400 | 75,021,537.0 | 33,009,476.28 | 2.3892 | ||||
2021 | 0.6200 | 1.0000 | 0.6200 | 75,124,087.0 | 46,576,933.94 | 3.4279 | ||||
2022 | 0.4000 | 1.0000 | 0.4000 | 75,227,058.0 | 30,090,823.20 | 2.2411 | ||||
2023 | 0.3200 | 1.0000 | 0.3200 | 75,517,763.0 | 24,165,684.16 | 1.9174 | ||||
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 | ||||
2017 | nan | nan | nan | 59,499,488.0 | nan | nan | ||||
2018 | nan | nan | nan | 58,819,160.0 | nan | nan | ||||
2019 | nan | nan | nan | 110,971,909.0 | nan | nan | ||||
2020 | nan | nan | nan | 403,708,770.0 | nan | nan | ||||
2021 | nan | nan | nan | 469,860,029.0 | 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 | EVRI | 2011 | 4.5400 | 1.0000 | 4.5400 | 64,821,010.0 | 294,287,385.40 | 0.6552 |
2012 | 7.7700 | 1.0000 | 7.7700 | 66,596,777.0 | 517,456,957.29 | 1.1385 | ||||
2013 | 9.6100 | 1.0000 | 9.6100 | 65,468,305.0 | 629,150,411.05 | 1.5043 | ||||
2014 | 7.0000 | 1.0000 | 7.0000 | 65,551,453.0 | 458,860,171.00 | 0.2883 | ||||
2015 | 4.0900 | 1.0000 | 4.0900 | 65,956,802.0 | 269,763,320.18 | 0.1790 | ||||
2016 | 2.4000 | 1.0000 | 2.4000 | 66,054,044.0 | 158,529,705.60 | 0.1084 | ||||
2017 | 7.4900 | 1.0000 | 7.4900 | 67,366,979.0 | 504,578,672.71 | 0.3139 | ||||
2018 | 5.1500 | 1.0000 | 5.1500 | 70,193,655.0 | 361,497,323.25 | 0.2256 | ||||
2019 | 13.4500 | 1.0000 | 13.4500 | 72,297,697.0 | 972,404,024.65 | 0.6071 | ||||
2020 | 13.6800 | 1.0000 | 13.6800 | 85,928,252.0 | 1,175,498,487.36 | 0.7937 | ||||
2021 | 21.2300 | 1.0000 | 21.2300 | 90,978,626.0 | 1,931,476,229.98 | 1.2474 | ||||
2022 | 14.0400 | 1.0000 | 14.0400 | 89,466,734.0 | 1,256,112,945.36 | 0.6942 | ||||
2023 | 11.2000 | 1.0000 | 11.2000 | 85,566,565.0 | 958,345,528.00 | 0.4766 | ||||
0001319161 | Warner Music Group Corp | Warner | WMG | 2012 | nan | 1.0000 | nan | 1,000.0 | nan | nan |
2014 | nan | 1.0000 | nan | 1,055.0 | nan | nan | ||||
2015 | nan | 1.0000 | nan | 1,055.0 | nan | nan | ||||
2016 | nan | 1.0000 | nan | 1,055.0 | nan | nan | ||||
2017 | nan | 1.0000 | nan | 1,055.0 | nan | nan | ||||
2018 | nan | 1.0000 | nan | 1,052.0 | nan | nan | ||||
2020 | 37.4900 | 1.0000 | 37.4900 | 88,580,914.0 | 3,320,898,465.86 | 0.5162 | ||||
2021 | 43.2400 | 1.0000 | 43.2400 | 123,074,992.0 | 5,321,762,654.08 | 0.7404 | ||||
2022 | 35.2900 | 1.0000 | 35.2900 | 137,203,473.0 | 4,841,910,562.17 | 0.6252 | ||||
2023 | 35.2200 | 1.0000 | 35.2200 | 138,345,391.0 | 4,872,524,671.02 | 0.5849 | ||||
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 | ||||
0001326917 | Sputnik Enterprises Inc | Sputnik | nan | 2013 | nan | nan | nan | 295,278.0 | nan | nan |
2014 | nan | nan | nan | 295,278.0 | 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 | ||||
0001379043 | Xtreme Fighting Championships INC | Xtreme | nan | 2020 | nan | nan | nan | 99,244,216.0 | nan | nan |
2021 | nan | nan | nan | 120,595,979.0 | nan | nan | ||||
0001389518 | Clubhouse Media Group Inc | Clubhou | CMGR | 2011 | 0.2400 | 1.0000 | 0.2400 | 15,812,191.0 | 3,794,925.84 | 0.3107 |
2012 | 0.2400 | 1.0000 | 0.2400 | 15,812,191.0 | 3,794,925.84 | 0.2570 | ||||
2013 | 0.2400 | 1.0000 | 0.2400 | 15,812,191.0 | 3,794,925.84 | 0.2253 | ||||
2014 | 0.2400 | 1.0000 | 0.2400 | 15,812,191.0 | 3,794,925.84 | 0.2071 | ||||
2015 | 0.1000 | 1.0000 | 0.1000 | 15,812,191.0 | 1,581,219.10 | 0.0862 | ||||
2016 | 0.0900 | 1.0000 | 0.0900 | 15,812,191.0 | 1,423,097.19 | 0.1223 | ||||
2021 | 0.2000 | 1.0000 | 0.2000 | 96,687,499.0 | 19,337,499.80 | 3.0941 | ||||
2022 | 0.0000 | 1.0000 | 0.0000 | 1,861,137,402.0 | 0.00 | 0.1098 | ||||
2023 | 0.0000 | 1.0000 | 0.0000 | 15,111,256,929.0 | 0.00 | 0.6873 | ||||
0001407704 | Lingerie Fighting Championships INC | Lingeri | BOTY | 2011 | 22.4000 | 0.0010 | 0.0200 | nan | nan | nan |
2012 | 1.2000 | 0.0010 | 0.0000 | 104,757,357.0 | 0.00 | 0.0943 | ||||
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 | 1.0000 | 114.0000 | 239,315,456.0 | 27,281,961,984.00 | 56687.1408 |
2012 | 46.5000 | 1.0000 | 46.5000 | 276,573,740.0 | 12,860,678,910.00 | 15543.0147 | ||||
2016 | 1.6500 | 0.0030 | 0.0000 | nan | nan | nan | ||||
2018 | 0.5100 | 1.0000 | 0.5100 | nan | nan | nan | ||||
2021 | 0.0400 | 1.0000 | 0.0400 | 47,641,010.0 | 1,905,640.40 | 3.4200 | ||||
2022 | 0.0500 | 1.0000 | 0.0500 | 47,641,010.0 | 2,382,050.50 | 2.6952 | ||||
0001445831 | Newpoint Financial Corp | Newpoin | nan | 2013 | nan | nan | nan | 15,825,726.0 | nan | nan |
2016 | nan | nan | nan | 69,322,426.0 | nan | nan | ||||
2018 | nan | nan | nan | 69,322,426.0 | nan | nan | ||||
2019 | 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 | 1.0000 | nan | 68,812,168.0 | nan | nan |
2016 | nan | 1.0000 | nan | 70,922,194.0 | nan | nan | ||||
2017 | 549000.0000 | 1.0000 | 549000.0000 | 82,631,425.0 | 45,364,652,325,000.00 | 95178719.4257 | ||||
2020 | 272400.0000 | 1.0000 | 272400.0000 | 12,895,412.0 | 3,512,710,228,800.00 | 472362.9075 | ||||
2021 | 162600.0000 | 1.0000 | 162600.0000 | 22,390,453.0 | 3,640,687,657,800.00 | 44214.0401 | ||||
2022 | 3520.0000 | 1.0000 | 3520.0000 | 70,922,944.0 | 249,648,762,880.00 | 3738.7005 | ||||
0001508332 | Trophy Hunting Unlimited Inc | Trophy | nan | 2011 | nan | nan | nan | nan | nan | nan |
2012 | nan | nan | nan | nan | nan | nan | ||||
2013 | 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 | ||||
2019 | nan | nan | nan | 52,437,271.0 | nan | nan | ||||
0001551906 | WEST Coast Ventures Group CORP | WEST Co | nan | 2014 | nan | nan | nan | 2,947,500.0 | nan | nan |
0001553588 | SFX Entertainment INC | SFX Ent | nan | 2013 | nan | nan | nan | nan | nan | nan |
2014 | nan | nan | nan | 90,567,175.0 | nan | nan | ||||
0001564902 | United Parks Resorts Inc | United | PRKS | 2013 | 28.9300 | 1.0000 | 28.9300 | 93,285,743.0 | 2,698,756,544.99 | 1.1967 |
2014 | 17.4700 | 1.0000 | 17.4700 | 89,997,624.0 | 1,572,258,491.28 | 0.7302 | ||||
2015 | 19.7400 | 1.0000 | 19.7400 | 89,627,620.0 | 1,769,249,218.80 | 0.8273 | ||||
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 | ||||
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 | ||||
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 |
2016 | nan | nan | nan | nan | nan | nan | ||||
0001584693 | Healthcare Integrated Technologies Inc | Healthc | HITC | 2019 | nan | 1.0000 | nan | nan | nan | nan |
2020 | nan | 1.0000 | 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 | ||||
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 |
2018 | nan | nan | nan | 14,893,714.0 | nan | nan | ||||
0001621672 | Super League Enterprise Inc | Super L | SLE | 2019 | 50.4000 | 0.0500 | 2.5200 | 8,569,922.0 | 21,596,203.44 | 2.7954 |
2020 | 59.7000 | 0.0500 | 2.9900 | 15,483,010.0 | 46,294,199.90 | 5.4328 | ||||
2021 | 48.9000 | 0.0500 | 2.4500 | 35,778,259.0 | 87,656,734.55 | 1.7000 | ||||
2022 | 7.4500 | 0.0500 | 0.3700 | 37,570,973.0 | 13,901,260.01 | 0.6791 | ||||
2023 | 1.7400 | 1.0000 | 1.7400 | 4,234,998.0 | 7,368,896.52 | 0.3614 | ||||
0001622996 | ACRO Biomedical CO LTD | ACRO Bi | nan | 2016 | nan | nan | nan | 15,720,000.0 | nan | nan |
2018 | nan | nan | nan | 47,760,000.0 | nan | nan | ||||
2019 | nan | nan | nan | 47,760,000.0 | nan | nan | ||||
2020 | nan | nan | nan | 47,760,000.0 | nan | nan | ||||
2021 | nan | nan | nan | 60,042,000.0 | nan | nan | ||||
2022 | nan | nan | nan | 60,042,000.0 | nan | nan | ||||
0001636519 | Madison Square Garden Sports Corp | Madison | MSGS | 2015 | 114.8900 | 1.4020 | 161.0800 | 20,446,042.0 | 3,293,448,445.36 | 2.1424 |
2016 | 124.3700 | 1.4020 | 174.3700 | 19,432,739.0 | 3,388,486,699.43 | 1.5054 | ||||
2017 | 151.5500 | 1.4020 | 212.4700 | 19,030,926.0 | 4,043,500,847.22 | 1.6421 | ||||
2018 | 183.8700 | 1.4020 | 257.7900 | 19,222,045.0 | 4,955,250,980.55 | 2.0469 | ||||
2019 | 209.8600 | 1.4020 | 294.2200 | 19,353,383.0 | 5,694,152,346.26 | 2.3622 | ||||
2020 | 178.0300 | 1.0000 | 178.0300 | 19,582,001.0 | 3,486,183,638.03 | 2.6104 | ||||
2021 | 173.3300 | 1.0000 | 173.3300 | 19,688,624.0 | 3,412,629,197.92 | 2.4188 | ||||
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 | ||||
0001637207 | Planet Fitness Inc | Planet | PLNT | 2015 | 15.6300 | 1.0000 | 15.6300 | 36,597,985.0 | 572,026,505.55 | 0.8175 |
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 | ||||
0001674227 | Scworx Corp | Scworx | WORX | 2016 | 1016.0200 | 0.0040 | 4.0600 | nan | nan | nan |
2017 | 360.3800 | 0.0040 | 1.4400 | 12,662,974.0 | 18,234,682.56 | 3.2092 | ||||
2018 | 50.3000 | 0.0040 | 0.2000 | 17,494,852.0 | 3,498,970.40 | 0.4946 | ||||
2019 | 43.5700 | 0.0670 | 2.9200 | 7,099,471.0 | 20,730,455.32 | 3.1741 | ||||
2020 | 22.9500 | 0.0670 | 1.5400 | 9,861,731.0 | 15,187,065.74 | 1.9540 | ||||
2021 | 19.3500 | 0.0670 | 1.3000 | 11,240,805.0 | 14,613,046.50 | 2.4615 | ||||
2022 | 6.1500 | 0.0670 | 0.4100 | 13,010,409.0 | 5,334,267.69 | 0.9150 | ||||
2023 | 1.7600 | 1.0000 | 1.7600 | 1,211,035.0 | 2,131,421.60 | 0.4898 | ||||
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 | ||||
0001703073 | Vivic CORP | Vivic C | VIVC | 2018 | nan | 1.0000 | nan | 5,340,000.0 | nan | nan |
2020 | nan | 1.0000 | nan | nan | nan | nan | ||||
2022 | nan | 1.0000 | nan | 25,546,810.0 | nan | nan | ||||
2023 | nan | 1.0000 | nan | 26,657,921.0 | nan | nan | ||||
0001708176 | Hall of Fame Resort Entertainment Co | Hall of | HOFV | 2020 | 28.4900 | 0.0450 | 1.2800 | 32,741,778.0 | 41,909,475.84 | 0.1919 |
2021 | 36.6300 | 0.0450 | 1.6500 | 95,444,809.0 | 157,483,934.85 | 0.6695 | ||||
2022 | 10.4100 | 1.0000 | 10.4100 | 121,305,086.0 | 1,262,785,945.26 | 3.4999 | ||||
2023 | 3.2200 | 1.0000 | 3.2200 | 6,435,197.0 | 20,721,334.34 | 0.0547 | ||||
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 | ||||
0001744489 | Walt Disney Co | Walt Di | DIS | 2020 | 173.6400 | 1.0000 | 173.6400 | 1,810,485,037.0 | 314,372,621,824.68 | 2.7555 |
2021 | 153.2200 | 1.0000 | 153.2200 | 1,817,655,948.0 | 278,501,244,352.56 | 2.3733 | ||||
2022 | 86.9000 | 1.0000 | 86.9000 | 1,823,591,988.0 | 158,470,143,757.20 | 1.3620 | ||||
2023 | 91.1400 | 1.0000 | 91.1400 | 1,830,315,921.0 | 166,814,993,039.94 | 1.4095 | ||||
0001758488 | Onespaworld Holdings Ltd | Onespaw | OSW | 2020 | nan | nan | nan | nan | nan | nan |
2022 | nan | nan | nan | nan | nan | nan | ||||
0001766363 | Endeavor Group Holdings Inc | Endeavo | EDR | 2021 | 33.3100 | 1.0000 | 33.3100 | 264,109,869.0 | 8,797,499,736.39 | 0.8567 |
2022 | 20.7400 | 1.0000 | 20.7400 | 289,423,865.0 | 6,002,650,960.10 | 0.5533 | ||||
0001772757 | Draftkings Holdings Inc | Draftki | nan | 2020 | nan | nan | nan | 391,713,826.0 | nan | 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 | ||||
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 | ||||
0001802156 | Xponential Fitness Inc | Xponent | XPOF | 2021 | 20.2300 | 1.0000 | 20.2300 | 23,898,042.0 | 483,457,389.66 | 1.2645 |
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 | ||||
2023 | 0.6000 | 1.0000 | 0.6000 | 3,976,998.0 | 2,386,198.80 | 0.3539 | ||||
0001816554 | Eventiko INC | Eventik | EVTK | 2021 | nan | nan | nan | 4,192,500.0 | nan | nan |
2022 | nan | nan | nan | 4,192,500.0 | nan | nan | ||||
2023 | nan | nan | nan | 4,192,500.0 | nan | nan | ||||
0001824403 | Reservoir Media Inc | Reservo | RSVR | 2022 | nan | nan | nan | 64,373,904.0 | nan | nan |
2023 | nan | nan | nan | 64,810,835.0 | nan | nan | ||||
0001829966 | EBET Inc | EBET In | EBET | 2021 | 541.3500 | 0.0330 | 17.8600 | 14,171,739.0 | 253,107,258.54 | 28.3302 |
2022 | 15.5000 | 0.0330 | 0.5100 | 16,447,163.0 | 8,388,053.13 | 0.1450 | ||||
2023 | 0.0600 | 1.0000 | 0.0600 | 300,183,243.0 | 18,010,994.58 | 0.4497 | ||||
0001839360 | FaZe Holdings Inc | FaZe Ho | nan | 2022 | nan | nan | nan | 72,506,849.0 | nan | nan |
0001840572 | Lucky Strike Entertainment Corp | Lucky S | LUCK | 2022 | nan | nan | nan | 109,787,558.0 | nan | nan |
2023 | nan | nan | nan | 92,768,345.0 | nan | nan | ||||
0001856031 | Vivid Seats Inc | Vivid S | SEAT | 2022 | nan | nan | nan | 81,296,366.0 | nan | nan |
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 | ||||
0001883685 | Draftkings Inc | Draftki | DKNG | 2022 | nan | nan | nan | 448,848,235.0 | nan | nan |
2023 | nan | nan | nan | 466,241,933.0 | nan | nan | ||||
0001952073 | Madison Square Garden Entertainment Corp | Madison | MSGE | 2022 | nan | 1.0000 | nan | nan | nan | nan |
2023 | 31.6200 | 1.0000 | 31.6200 | 41,103,124.0 | 1,299,680,780.88 | 0.9050 |